Goodluck India Ltd

Goodluck India Ltd

₹ 939 1.04%
22 Apr 11:54 a.m.
About

Goodluck India Ltd is an engineering conglomerate engaged in the business of manufacturing and selling engineering products such as sheets, pipes, engineering structures, fabricated structures, forgings, and automobile tubes. [1]

Key Points

Products
The company's product portfolio includes a range of galvanized & cold rolled coils/sheets, galvanized & black steel tubes & hollow sections, forgings & flanges, cold drawn welded & precision tubes, engineering fabricated structures for towers, bridges, walkways, girders, boiler support structures, pipe rack structures, chimney structures and secondary support structures, and other cold rolled value-added products. [1]

  • Market Cap 2,982 Cr.
  • Current Price 939
  • High / Low 1,169 / 366
  • Stock P/E 24.2
  • Book Value 241
  • Dividend Yield 0.53 %
  • ROCE 16.5 %
  • ROE 16.3 %
  • Face Value 2.00

Pros

  • Company has delivered good profit growth of 42.6% CAGR over last 5 years

Cons

  • Stock is trading at 3.90 times its book value
  • Promoter holding has decreased over last quarter: -2.01%

* 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: Steel Industry: Steel - Medium / Small

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
420 481 571 635 706 701 822 779 706 765 858 886 878
388 453 532 592 658 648 772 732 658 707 788 814 804
Operating Profit 32 28 40 44 47 52 51 47 48 58 70 72 74
OPM % 8% 6% 7% 7% 7% 7% 6% 6% 7% 8% 8% 8% 8%
1 4 1 1 1 1 2 4 5 2 1 2 1
Interest 12 14 15 14 14 14 18 15 17 15 22 19 21
Depreciation 7 7 7 7 7 8 8 8 8 9 9 9 9
Profit before tax 15 10 19 23 27 32 28 28 28 36 40 46 46
Tax % 28% 21% 27% 25% 25% 24% 27% 27% 34% 23% 29% 24% 31%
11 8 14 17 20 24 20 20 18 28 29 35 32
EPS in Rs 4.81 3.34 5.53 6.54 7.76 9.34 7.78 7.83 6.75 10.24 10.49 12.73 11.20
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 TTM
677 949 971 1,056 980 1,093 1,270 1,657 1,636 1,572 2,613 3,072 3,387
638 899 927 998 889 1,006 1,172 1,530 1,508 1,456 2,430 2,868 3,113
Operating Profit 39 50 44 58 91 87 99 127 128 117 183 204 274
OPM % 6% 5% 5% 5% 9% 8% 8% 8% 8% 7% 7% 7% 8%
14 24 27 27 11 5 2 1 4 6 4 14 7
Interest 19 34 35 37 39 48 56 61 60 55 57 66 78
Depreciation 5 7 8 11 15 18 20 24 26 28 29 33 34
Profit before tax 28 33 28 36 48 27 25 44 45 40 101 120 169
Tax % 28% 33% 37% 24% 31% 26% 41% 31% 25% 25% 25% 28%
20 22 18 28 33 20 15 31 34 30 75 87 123
EPS in Rs 10.75 11.73 8.89 12.53 15.09 8.97 6.41 13.29 14.73 12.26 28.85 31.88 44.66
Dividend Payout % 4% 3% 3% 12% 10% -0% -0% -0% -0% -0% 12% 14%
Compounded Sales Growth
10 Years: 12%
5 Years: 19%
3 Years: 23%
TTM: 13%
Compounded Profit Growth
10 Years: 15%
5 Years: 43%
3 Years: 37%
TTM: 48%
Stock Price CAGR
10 Years: 47%
5 Years: 70%
3 Years: 131%
1 Year: 117%
Return on Equity
10 Years: 13%
5 Years: 14%
3 Years: 15%
Last Year: 16%

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 Sep 2023
Equity Capital 4 4 4 4 4 4 5 5 5 5 5 5 5
Reserves 94 115 140 177 206 227 249 280 339 379 461 593 677
235 278 284 310 352 411 451 504 510 534 590 598 654
47 72 98 79 108 131 158 165 145 180 197 274 278
Total Liabilities 380 469 526 570 671 773 862 954 999 1,098 1,253 1,470 1,615
80 117 124 193 227 256 252 333 341 325 362 401 411
CWIP 17 0 12 4 8 4 57 5 1 12 31 37 71
Investments -0 2 2 5 5 1 1 1 0 0 1 4 4
283 350 387 368 431 512 552 615 657 760 860 1,028 1,129
Total Assets 380 469 526 570 671 773 862 954 999 1,098 1,253 1,470 1,615

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
-21 22 49 82 53 23 75 58 58 43 77 67
-38 -29 -28 -75 -53 -36 -66 -51 -29 -22 -84 -80
56 8 -21 -3 -1 13 -8 -8 -28 -23 6 13
Net Cash Flow -3 1 1 4 -1 -0 0 -1 1 -2 -1 0

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 71 70 71 52 64 65 58 54 53 55 40 42
Inventory Days 71 57 66 67 98 109 93 89 98 115 83 85
Days Payable 13 20 31 18 31 43 38 29 21 32 20 21
Cash Conversion Cycle 129 107 107 101 131 131 112 115 130 137 103 106
Working Capital Days 120 100 102 94 119 123 108 94 110 132 95 94
ROCE % 17% 18% 15% 16% 17% 12% 12% 14% 13% 11% 16% 16%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
65.32% 61.55% 61.55% 61.55% 61.55% 61.55% 58.73% 58.73% 58.73% 58.73% 56.45% 54.44%
0.00% 0.10% 0.25% 0.03% 0.01% 0.39% 0.63% 0.07% 0.05% 0.11% 1.24% 5.20%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.00% 0.00% 1.18% 1.85%
34.68% 38.35% 38.20% 38.42% 38.43% 38.06% 40.64% 41.17% 41.22% 41.16% 41.12% 38.51%
No. of Shareholders 16,14317,17414,78713,77413,32913,37214,37713,50115,73822,09230,16133,246

* 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

Concalls