Godawari Power & Ispat Ltd

Godawari Power & Ispat is mainly engaged in Generation of Electricity, Mining of Iron Ore and Manufacturing of Iron Ore Pellets, Sponge Iron, Steel Billets, Wire Rods, H.B. Wire and Ferro Alloys.(Source : 201903 Annual Report Page No: 86)

  • Market Cap: 994.01 Cr.
  • Current Price: 282.10
  • 52 weeks High / Low 355.00 / 80.50
  • Book Value: 339.77
  • Stock P/E: 9.42
  • Dividend Yield: 0.00 %
  • ROCE: 14.59 %
  • ROE: 10.64 %
  • Sales Growth (3Yrs): 21.34 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.83 times its book value
Cons:
Though the company is reporting repeated profits, it is not paying out dividend
Promoters have pledged 32.51% of their holding.

Peer comparison Sector: Steel // Industry: Steel - Medium / Small

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
455 574 623 643 713 753 766 728 680 719 647 574
371 449 470 489 546 606 615 601 569 623 541 478
Operating Profit 83 124 153 154 167 147 151 127 111 96 105 96
OPM % 18% 22% 25% 24% 23% 20% 20% 17% 16% 13% 16% 17%
Other Income 14 0 -15 1 1 1 1 1 1 1 0 1
Interest 47 46 47 45 47 44 45 41 40 38 35 34
Depreciation 23 22 22 23 23 22 22 23 23 23 22 24
Profit before tax 28 57 69 87 97 81 84 65 49 36 48 39
Tax % 19% -13% -28% 36% 36% 38% 46% 38% 33% 41% 44% 37%
Net Profit 23 64 88 56 62 50 46 41 33 21 27 25
EPS in Rs 6.63 18.82 25.09 16.28 18.13 14.66 13.02 11.50 9.32 5.98 7.65 6.99
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
1,034 776 934 1,745 1,910 1,537 1,926 1,535 1,544 2,111 2,855 2,758 2,620
919 652 740 1,496 1,669 1,325 1,663 1,385 1,381 1,678 2,235 2,318 2,211
Operating Profit 115 123 193 249 241 212 263 150 163 432 620 440 409
OPM % 11% 16% 21% 14% 13% 14% 14% 10% 11% 20% 22% 16% 16%
Other Income 10 3 3 3 10 24 16 12 14 3 3 3 3
Interest 34 32 60 101 92 115 145 163 177 185 182 154 147
Depreciation 26 32 47 51 52 67 66 73 78 89 91 92 93
Profit before tax 65 62 89 100 106 55 69 -75 -78 161 350 198 172
Tax % 12% 17% 20% 21% -17% -1% 10% 35% 1% -13% 39% 39%
Net Profit 57 51 71 79 124 56 62 -48 -77 182 213 121 106
EPS in Rs 20.01 17.89 22.02 24.45 37.50 17.08 18.80 0.00 0.00 53.34 62.52 35.59 29.94
Dividend Payout % 12% 14% 11% 10% 7% 15% 5% 0% 0% 0% 0% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.53%
5 Years:7.44%
3 Years:21.34%
TTM:-11.49%
Compounded Profit Growth
10 Years:8.85%
5 Years:14.64%
3 Years:52.27%
TTM:-46.78%
Stock Price CAGR
10 Years:3.02%
5 Years:30.92%
3 Years:34.07%
1 Year:85.84%
Return on Equity
10 Years:10.23%
5 Years:9.01%
3 Years:18.04%
Last Year:10.64%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
28 28 32 32 33 33 33 32 34 34 34 34
Reserves 405 452 527 597 671 732 788 699 651 833 1,043 1,163
Borrowings 332 392 644 685 1,015 1,182 1,189 1,330 1,551 1,499 1,320 1,210
77 97 85 168 299 293 521 481 153 217 266 219
Total Liabilities 842 968 1,288 1,483 2,017 2,240 2,530 2,541 2,389 2,584 2,663 2,627
380 581 686 677 691 1,248 1,339 1,362 1,435 1,408 1,425 1,472
CWIP 171 60 37 136 412 65 114 165 59 89 45 53
Investments 45 72 212 212 253 289 294 276 280 281 348 346
246 255 354 457 662 638 782 738 615 806 846 756
Total Assets 842 968 1,288 1,483 2,017 2,240 2,530 2,541 2,389 2,584 2,663 2,627

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
159 101 82 193 144 233 365 159 -75 323 480 396
-187 -148 -219 -166 -366 -273 -219 -127 -5 -100 -125 -132
5 19 126 -20 224 39 -142 -21 76 -237 -361 -263
Net Cash Flow -22 -27 -11 8 1 -2 4 12 -5 -14 -7 1

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 14% 12% 14% 16% 13% 9% 11% 4% 5% 15% 22% 15%
Debtor Days 11 17 21 17 20 18 22 20 17 19 16 21
Inventory Turnover 5.59 3.82 3.05 5.23 5.40 3.96 4.66 3.36 3.55 4.32 3.94 3.60

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
67.36 67.36 67.36 67.36 67.36 67.36 67.36 67.36 67.36 67.36 67.42 67.50
0.03 0.02 1.65 4.51 5.94 5.72 5.71 5.06 4.47 3.78 3.13 0.31
0.52 0.11 0.02 0.00 0.07 0.09 0.17 0.20 0.24 0.18 0.18 0.23
0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
32.09 32.50 30.97 28.12 26.62 26.83 26.75 27.38 27.93 28.68 29.27 31.96