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: 546.15 Cr.
- Current Price: 155.10
- 52 weeks High / Low 311.00 / 120.00
- Book Value: 326.57
- Stock P/E: 3.23
- Dividend Yield: 0.00 %
- ROCE: 22.34 %
- ROE: 21.93 %
- Sales Growth (3Yrs): 22.96 %
- Listed on BSE and NSE
- Company Website
- Face Value: 10.00
Pros:
Company has reduced debt.
Stock is trading at 0.47 times its book value
Company has good consistent profit growth of 30.62% over 5 years
Cons:
Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 13.05% for last 3 years.
Promoters have pledged 32.57% of their holding.
Peer Comparison Sector: Steel // Industry: Steel - Medium / Small
Loading peers table ...
Quarterly Results Standalone Figures in Rs. Crores / View Consolidated
Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
348 | 454 | 475 | 455 | 574 | 623 | 643 | 713 | 753 | 766 | 728 | 680 | |
307 | 380 | 403 | 371 | 449 | 470 | 489 | 546 | 606 | 615 | 601 | 569 | |
Operating Profit | 41 | 75 | 72 | 83 | 124 | 153 | 154 | 167 | 147 | 151 | 127 | 111 |
OPM % | 12% | 16% | 15% | 18% | 22% | 25% | 24% | 23% | 20% | 20% | 17% | 16% |
Other Income | 6 | 3 | 3 | 14 | 0 | -15 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 41 | 46 | 46 | 47 | 46 | 47 | 45 | 47 | 44 | 45 | 41 | 40 |
Depreciation | 20 | 19 | 22 | 23 | 22 | 22 | 23 | 23 | 22 | 22 | 23 | 23 |
Profit before tax | -14 | 11 | 7 | 28 | 57 | 69 | 87 | 97 | 81 | 84 | 65 | 49 |
Tax % | 4% | 3% | 4% | 19% | -13% | -28% | 36% | 36% | 38% | 46% | 38% | 33% |
Net Profit | -14 | 11 | 7 | 23 | 64 | 88 | 56 | 62 | 50 | 46 | 41 | 33 |
EPS in Rs | -4.15 | 3.14 | 1.97 | 6.63 | 18.82 | 25.09 | 16.28 | 18.13 | 14.66 | 13.02 | 11.50 | 9.32 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
829 | 1,034 | 776 | 934 | 1,745 | 1,910 | 1,537 | 1,926 | 1,535 | 1,544 | 2,111 | 2,855 | 2,927 | |
668 | 919 | 652 | 740 | 1,496 | 1,669 | 1,325 | 1,663 | 1,385 | 1,381 | 1,678 | 2,235 | 2,391 | |
Operating Profit | 161 | 115 | 123 | 193 | 249 | 241 | 212 | 263 | 150 | 163 | 432 | 620 | 536 |
OPM % | 19% | 11% | 16% | 21% | 14% | 13% | 14% | 14% | 10% | 11% | 20% | 22% | 18% |
Other Income | 1 | 10 | 3 | 3 | 3 | 10 | 24 | 16 | 12 | 14 | 3 | 3 | 4 |
Interest | 30 | 34 | 32 | 60 | 101 | 92 | 115 | 145 | 163 | 177 | 185 | 182 | 170 |
Depreciation | 24 | 26 | 32 | 47 | 51 | 52 | 67 | 66 | 73 | 78 | 89 | 91 | 91 |
Profit before tax | 108 | 65 | 62 | 89 | 100 | 106 | 55 | 69 | -75 | -78 | 161 | 350 | 280 |
Tax % | 12% | 12% | 17% | 20% | 21% | -17% | -1% | 10% | 35% | 1% | -13% | 39% | |
Net Profit | 95 | 57 | 51 | 71 | 79 | 124 | 56 | 62 | -48 | -77 | 182 | 213 | 169 |
EPS in Rs | 33.16 | 20.01 | 17.89 | 22.02 | 24.45 | 37.50 | 17.08 | 18.80 | 0.00 | 0.00 | 53.34 | 62.52 | 48.50 |
Dividend Payout % | 12% | 12% | 14% | 11% | 10% | 7% | 15% | 5% | -0% | -0% | 0% | 0% |
* Sales is net of excise duty and discounts
Compounded Sales Growth | |
---|---|
10 Years: | 10.68% |
5 Years: | 13.18% |
3 Years: | 22.96% |
TTM: | 14.70% |
Compounded Profit Growth | |
---|---|
10 Years: | 14.03% |
5 Years: | 30.62% |
3 Years: | 86.37% |
TTM: | -40.64% |
Stock Price CAGR | |
---|---|
10 Years: | -0.65% |
5 Years: | 2.28% |
3 Years: | 35.35% |
1 Year: | -41.78% |
Return on Equity | |
---|---|
10 Years: | 10.24% |
5 Years: | 8.30% |
3 Years: | 13.05% |
Last Year: | 21.93% |
Balance Sheet Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Sep 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 | 28 | 28 | 32 | 32 | 33 | 33 | 33 | 32 | 34 | 34 | 34 | 34 | |
Reserves | 356 | 405 | 452 | 527 | 597 | 671 | 732 | 788 | 699 | 651 | 833 | 1,043 | 1,117 |
Borrowings | 284 | 332 | 392 | 644 | 685 | 1,015 | 1,182 | 1,189 | 1,330 | 1,551 | 1,499 | 1,320 | 1,196 |
73 | 77 | 97 | 85 | 168 | 300 | 356 | 587 | 481 | 321 | 383 | 444 | 311 | |
Total Liabilities | 742 | 842 | 968 | 1,288 | 1,483 | 2,018 | 2,303 | 2,596 | 2,541 | 2,557 | 2,749 | 2,841 | 2,657 |
384 | 380 | 581 | 686 | 677 | 691 | 1,248 | 1,339 | 1,362 | 1,435 | 1,408 | 1,425 | 1,394 | |
CWIP | 13 | 171 | 60 | 37 | 136 | 412 | 65 | 114 | 165 | 59 | 89 | 45 | 101 |
Investments | 32 | 45 | 72 | 212 | 212 | 253 | 289 | 294 | 276 | 280 | 281 | 348 | 347 |
313 | 246 | 255 | 354 | 457 | 662 | 701 | 849 | 738 | 783 | 972 | 1,024 | 814 | |
Total Assets | 742 | 842 | 968 | 1,288 | 1,483 | 2,018 | 2,303 | 2,596 | 2,541 | 2,557 | 2,749 | 2,841 | 2,657 |
Cash Flows Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
50 | 159 | 101 | 82 | 193 | 144 | 233 | 365 | 159 | -75 | 323 | 480 | |
-65 | -187 | -148 | -219 | -166 | -366 | -273 | -219 | -127 | -5 | -100 | -125 | |
66 | 5 | 19 | 126 | -20 | 224 | 39 | -142 | -21 | 76 | -237 | -361 | |
Net Cash Flow | 51 | -22 | -27 | -11 | 8 | 1 | -2 | 4 | 12 | -5 | -14 | -7 |
Ratios Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 24% | 14% | 12% | 14% | 16% | 13% | 9% | 11% | 4% | 5% | 15% | 22% |
Debtor Days | 21 | 11 | 17 | 21 | 17 | 20 | 18 | 22 | 20 | 17 | 19 | 16 |
Inventory Turnover | 6.99 | 6.88 | 5.29 | 4.82 | 7.11 | 7.14 | 5.52 | 6.40 | 4.37 | 4.71 | 6.46 | 6.06 |
Recent Announcements
- Disclosures Of Related Party Transactions For The Half Year Ended 30Th September, 2019. Dec. 3, 2019
- Announcement under Regulation 30 (LODR)-Investor Presentation Nov. 13, 2019
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Nov. 13, 2019
- Announcement under Regulation 30 (LODR)-Newspaper Publication Nov. 13, 2019
- Outcome Of Board Meeting And Submission Of Un-Audited Standalone & Consolidated Financial Results For The Quarter And Half Year Ended On 30Th September, 2019 Nov. 12, 2019
Annual Reports
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse