Gujarat Industries Power Co Ltd

Guj Inds. Power Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gujarat Industries Power Co Ltd

₹ 96.1 -0.31%
06 Jun 2:37 p.m.
gipcl.com BSE: 517300 NSE : GIPCL
About

Gujarat Industries Power Company Ltd is engaged in generation of power from gas, lignite, wind and solar assets. Its principal place of business are located in the state of Gujarat.[1]

It is indirectly promoted by Gujarat State Govt. through 3 state undertakings i.e. Gujarat Urja Vikas Nigam Ltd, Gujarat Alkalies & Chemicals Ltd and Gujarat State Fertilizers & Chemicals Ltd.[2]

Key Points

Power Projects
At present, the company owns and operates various projects with a total generation capacity of ~1,200 MW of power p.a. The breakup is as follows -

Website BSE NSE
  • Market Cap ₹ 1,454 Cr.
  • Current Price ₹ 96.1
  • High / Low ₹ 102 / 70.4
  • Stock P/E 7.71
  • Book Value ₹ 209
  • Dividend Yield 2.58 %
  • ROCE 8.06 %
  • ROE 6.09 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.46 times its book value

Cons

  • The company has delivered a poor sales growth of 0.03% over past five years.
  • Company has a low return on equity of 6.10% over last 3 years.
  • Dividend payout has been low at 14.9% of profits over last 3 years

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Power Generation & Distribution Industry: Power Generation And Supply

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
343 336 336 331 332 296 322 262 293 303 252 376 424
222 214 231 233 233 212 203 174 177 178 177 294 299
Operating Profit 121 122 106 98 99 84 119 88 116 125 76 82 125
OPM % 35% 36% 31% 30% 30% 28% 37% 33% 40% 41% 30% 22% 29%
12 7 7 8 8 4 5 5 7 6 14 19 9
Interest 12 9 8 7 7 7 7 7 7 9 9 10 10
Depreciation 49 48 48 24 35 33 37 41 40 41 41 42 41
Profit before tax 72 73 56 75 65 48 79 44 76 81 39 49 84
Tax % 15% 18% 19% 59% 32% 27% 32% 37% 28% 23% 32% 31% 22%
Net Profit 62 59 46 31 44 35 53 28 55 63 27 34 65
EPS in Rs 4.09 3.93 3.01 2.02 2.92 2.34 3.53 1.85 3.61 4.16 1.76 2.25 4.30
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1,300 1,416 1,377 1,215 1,352 1,311 1,354 1,407 1,379 1,335 1,172 1,356
868 874 906 793 946 878 871 859 874 911 767 948
Operating Profit 432 542 470 422 407 432 483 548 505 424 406 408
OPM % 33% 38% 34% 35% 30% 33% 36% 39% 37% 32% 35% 30%
-3 74 31 25 36 69 51 -101 42 30 21 48
Interest 119 105 88 78 76 73 57 50 51 31 29 38
Depreciation 169 158 156 120 118 127 160 168 191 155 151 165
Profit before tax 142 354 257 248 250 301 317 228 305 268 247 253
Tax % 16% 38% 28% 49% 25% 24% 23% 23% 19% 33% 31% 26%
Net Profit 118 219 186 126 188 229 244 176 248 180 171 189
EPS in Rs 7.83 14.47 12.29 8.35 12.45 15.16 16.17 11.66 16.40 11.89 11.33 12.48
Dividend Payout % 32% 17% 20% 30% 22% 18% 17% 25% 18% 23% 22% -0%
Compounded Sales Growth
10 Years: 0%
5 Years: 0%
3 Years: -1%
TTM: 16%
Compounded Profit Growth
10 Years: 0%
5 Years: -5%
3 Years: -9%
TTM: 10%
Stock Price CAGR
10 Years: 3%
5 Years: 1%
3 Years: 16%
1 Year: 13%
Return on Equity
10 Years: 9%
5 Years: 8%
3 Years: 6%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
151 151 151 151 151 151 151 151 151 151 151 151
Reserves 1,288 1,463 1,605 1,685 1,882 2,085 2,308 2,419 2,597 2,704 2,893 3,003
944 855 716 606 475 417 617 573 447 480 529 493
552 478 521 559 639 761 710 688 734 794 830 839
Total Liabilities 2,936 2,947 2,992 3,002 3,148 3,414 3,786 3,831 3,930 4,129 4,403 4,487
2,284 2,133 1,991 1,890 1,859 2,522 2,680 2,632 2,883 2,628 3,056 2,951
CWIP 164 83 87 41 153 24 6 167 5 292 41 75
Investments 45 69 160 207 250 281 328 90 60 88 148 106
442 661 754 863 885 587 772 942 982 1,121 1,158 1,355
Total Assets 2,936 2,947 2,992 3,002 3,148 3,414 3,786 3,831 3,930 4,129 4,403 4,487

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
482 408 398 405 232 433 337 590 445 193 362 410
-100 55 -86 -124 -178 -459 -389 -239 -113 -231 -340 -128
-333 -237 -272 -230 -228 -161 103 -142 -222 -47 -25 -110
Net Cash Flow 49 225 40 50 -174 -187 51 209 109 -85 -2 172

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 59 44 59 39 72 69 70 56 51 81 101 83
Inventory Days 145
Days Payable 50
Cash Conversion Cycle 59 44 59 39 72 69 70 56 51 81 101 177
Working Capital Days -64 -25 -16 -19 19 -12 17 7 39 87 116 112
ROCE % 11% 16% 14% 14% 13% 15% 13% 16% 11% 9% 8% 8%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
55.69 55.69 55.69 55.69 55.69 55.69 55.69 55.69 55.69 55.69 55.69 55.69
0.78 0.80 0.71 1.50 1.59 1.61 1.67 1.64 2.10 2.76 2.91 2.90
14.29 14.13 13.97 11.70 10.01 8.11 7.33 7.22 8.50 8.48 6.81 6.15
7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64
21.60 21.74 21.98 23.46 25.06 26.94 27.67 27.81 26.07 25.42 26.94 27.62

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls