Godawari Power & Ispat Ltd
Godawari Power & Ispat is mainly engaged in the business of Mining of Iron Ore and Manufacturing of Iron Ore Pellets, Sponge Iron, Steel Billets, Wire Rods, H.B. Wire and Ferro Alloys with generation of Electricity.
- Market Cap ₹ 4,907 Cr.
- Current Price ₹ 348
- High / Low ₹ 498 / 190
- Stock P/E 3.53
- Book Value ₹ 184
- Dividend Yield 1.35 %
- ROCE 37.4 %
- ROE 37.4 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is expected to give good quarter
- Company has delivered good profit growth of 55.88% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 26.19%
Cons
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
822 | 1,118 | 2,059 | 2,355 | 2,113 | 2,384 | 1,976 | 1,799 | 2,506 | 3,294 | 3,270 | 4,061 | 5,277 | |
691 | 883 | 1,763 | 2,024 | 1,766 | 2,026 | 1,759 | 1,508 | 1,909 | 2,505 | 2,646 | 2,832 | 3,276 | |
Operating Profit | 131 | 235 | 296 | 331 | 348 | 358 | 218 | 291 | 597 | 790 | 624 | 1,229 | 2,001 |
OPM % | 16% | 21% | 14% | 14% | 16% | 15% | 11% | 16% | 24% | 24% | 19% | 30% | 38% |
4 | 13 | 11 | 15 | 15 | 60 | 14 | 16 | 6 | 9 | -3 | 34 | -2 | |
Interest | 34 | 73 | 130 | 121 | 165 | 224 | 252 | 259 | 263 | 253 | 212 | 154 | 61 |
Depreciation | 34 | 55 | 68 | 71 | 105 | 118 | 126 | 120 | 132 | 133 | 137 | 138 | 123 |
Profit before tax | 67 | 119 | 110 | 154 | 92 | 77 | -147 | -73 | 208 | 414 | 273 | 971 | 1,816 |
Tax % | 16% | 17% | 20% | -3% | 24% | 8% | 32% | -1% | -3% | 37% | 35% | 33% | |
Net Profit | 57 | 86 | 84 | 149 | 58 | 66 | -89 | -75 | 208 | 252 | 167 | 638 | 1,387 |
EPS in Rs | 5.10 | 6.76 | 6.64 | 11.36 | 4.42 | 5.05 | -6.77 | -5.28 | 14.73 | 17.88 | 11.83 | 45.28 | 98.38 |
Dividend Payout % | 12% | 9% | 9% | 6% | 14% | 5% | 0% | 0% | 0% | 0% | 0% | 10% |
Compounded Sales Growth | |
---|---|
10 Years: | 14% |
5 Years: | 15% |
3 Years: | 17% |
TTM: | 48% |
Compounded Profit Growth | |
---|---|
10 Years: | 23% |
5 Years: | 56% |
3 Years: | 44% |
TTM: | 296% |
Stock Price CAGR | |
---|---|
10 Years: | 28% |
5 Years: | 68% |
3 Years: | 91% |
1 Year: | 43% |
Return on Equity | |
---|---|
10 Years: | 15% |
5 Years: | 21% |
3 Years: | 26% |
Last Year: | 37% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
27 | 32 | 32 | 33 | 33 | 33 | 32 | 34 | 34 | 64 | 34 | 34 | 33 | |
Reserves | 471 | 573 | 646 | 745 | 831 | 892 | 763 | 663 | 889 | 1,135 | 1,344 | 2,001 | 2,560 |
Borrowings | 518 | 765 | 961 | 1,684 | 2,084 | 2,038 | 2,007 | 2,214 | 2,124 | 1,856 | 1,697 | 896 | 469 |
112 | 323 | 376 | 655 | 566 | 786 | 613 | 342 | 405 | 486 | 407 | 542 | 808 | |
Total Liabilities | 1,128 | 1,693 | 2,015 | 3,116 | 3,514 | 3,748 | 3,415 | 3,253 | 3,452 | 3,511 | 3,482 | 3,474 | 3,870 |
634 | 971 | 1,051 | 1,070 | 2,328 | 2,403 | 2,289 | 2,326 | 2,264 | 2,249 | 2,269 | 2,013 | 2,067 | |
CWIP | 194 | 94 | 285 | 1,190 | 137 | 187 | 238 | 136 | 171 | 130 | 137 | 144 | 237 |
Investments | 12 | 22 | 18 | 18 | 51 | 67 | 114 | 108 | 131 | 132 | 123 | 277 | 283 |
288 | 606 | 662 | 839 | 998 | 1,091 | 774 | 683 | 885 | 1,000 | 951 | 1,039 | 1,283 | |
Total Assets | 1,128 | 1,693 | 2,015 | 3,116 | 3,514 | 3,748 | 3,415 | 3,253 | 3,452 | 3,511 | 3,482 | 3,474 | 3,870 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
101 | 45 | 305 | 321 | 56 | 551 | 377 | 15 | 451 | 550 | 551 | 969 | |
-250 | -250 | -371 | -982 | -276 | -268 | -6 | 14 | -121 | -66 | -150 | -62 | |
125 | 312 | -11 | 644 | 213 | -279 | -374 | -21 | -354 | -491 | -401 | -900 | |
Net Cash Flow | -24 | 106 | -76 | -18 | -7 | 4 | -2 | 8 | -24 | -7 | -0 | 6 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 17 | 22 | 17 | 17 | 18 | 24 | 18 | 23 | 23 | 17 | 20 | 25 |
Inventory Days | 109 | 165 | 93 | 83 | 119 | 104 | 110 | 98 | 112 | 123 | 112 | 100 |
Days Payable | 15 | 38 | 52 | 83 | 77 | 120 | 119 | 40 | 42 | 40 | 36 | 39 |
Cash Conversion Cycle | 111 | 149 | 58 | 17 | 60 | 8 | 9 | 81 | 93 | 99 | 96 | 85 |
Working Capital Days | 75 | 70 | 54 | 52 | 93 | 64 | 28 | 87 | 76 | 74 | 76 | 61 |
ROCE % | 11% | 16% | 16% | 13% | 10% | 9% | 4% | 6% | 16% | 22% | 16% | 37% |
Documents
Announcements
- Board to consider FY22 results & Final Dividend on May 28, 2022 6 May
- Closure of Trading Window 6 May
- Board Meeting Intimation for NOTICE OF BOARD MEETING TO BE HELD ON 28TH MAY, 2022. 6 May
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
27 Apr - The management of the Company will be participating in e-meeting with Dolat Capital at 11:30 AM on 27th April, 2022. Kindly note that changes may …
- Intimation Under Regulation 30 Of SEBI (LODR) Regulations 2015 - Release Of Pledged Shares Of Promoter And Promoter Group Of The Company 26 Apr
Annual reports
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
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
Captive Iron Ore Mines:
Company has two capitve mines- Ari Dongri Mine & Boria Tibu Mine.
GPIL sources 85% of its iron ore needs captively from its mines for the production of steel.
Captive mining leads to huge raw material costs saving.
Subsidiary-ASL has to rely on merchant mines for its RM needs.