BSE: 509488 | NSE: GRAPHITE | Electrodes & Welding Equipment | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Graphite India Ltd is a average quality company.
The key valuation ratios of Graphite India Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Graphite India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 7% | 7.8% | 6.1% | 58.9% | 110.5% | 0.4% | 6.6% | 16.7% | 9.9% | 21% | - |
| Value Creation Index ⓘ | -0.5 | -0.5 | -0.6 | 3.4 | 7.2 | -1.0 | -0.5 | 0.2 | -0.3 | 0.6 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 1,497 | 1,347 | 1,306 | 2,958 | 6,737 | 2,875 | 1,839 | 2,799 | 2,913 | 2,894 | 2,646 |
| Sales YoY Gr. | - | -10.1% | -3% | 126.6% | 127.8% | -57.3% | -36.1% | 52.2% | 4.1% | -0.7% | - |
| Adj EPS ⓘ | 3.9 | 4.1 | 4 | 44.8 | 141.6 | -0.1 | 6.5 | 23.1 | 16.3 | 3.2 | 24.1 |
| YoY Gr. | - | 3.8% | -1.7% | 1014.2% | 216.2% | -100.1% | NA | 256.3% | -29.5% | -80.7% | - |
| BVPS (₹) ⓘ | 89.8 | 89.1 | 94.8 | 133.2 | 238.2 | 195 | 205.1 | 229.6 | 237.6 | 273.6 | 282.4 |
| Adj Net Profit ⓘ | 77 | 79.9 | 78.5 | 875 | 2,767 | -2.8 | 127 | 451 | 318 | 61.6 | 471 |
| Cash Flow from Ops. ⓘ | 174 | 285 | 250 | 704 | 1,770 | 172 | 633 | -193 | -113 | 716 | - |
| Debt/CF from Ops. ⓘ | 1.4 | 0.6 | 0.5 | 0.2 | 0.2 | 2.4 | 0.4 | -1.8 | -3 | 0.1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 7.6% | -15.6% | 16.3% | -0.7% | ||||
| Adj EPS ⓘ | -2.5% | -53.3% | -21.4% | -80.7% | ||||
| BVPSⓘ | 13.2% | 2.8% | 10.1% | 15.2% | ||||
| Share Price | 18.3% | 8.9% | -1.2% | -2.3% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 4.4 | 4.6 | 4.4 | 39.3 | 76.3 | -0.1 | 3.2 | 10.6 | 7 | 1.2 | 8.7 |
| Op. Profit Mgn % ⓘ | 10.9 | 11.2 | 6 | 45.7 | 62.4 | -3.3 | 1.1 | 18.7 | 13.7 | -2.8 | 6.8 |
| Net Profit Mgn % ⓘ | 5.1 | 5.9 | 6 | 29.6 | 41.1 | -0.1 | 6.9 | 16.1 | 10.9 | 2.1 | 17.8 |
| Debt to Equity ⓘ | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 |
| Working Cap Days ⓘ | 468 | 492 | 380 | 160 | 116 | 301 | 357 | 453 | 684 | 642 | 318 |
| Cash Conv. Cycle ⓘ | 253 | 251 | 213 | 79 | 45 | 215 | 233 | 160 | 245 | 255 | 248 |
Return on Equity has increased versus last 3 years average to 8.70%
Sales growth is growing at healthy rate in last 3 years 16.33%
Net Profit has been subdued in last 3 years -21.37%
Sales growth is not so good in last 4 quarters at -8.27%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 24.1 | 23.9 |
| TTM Sales (₹ Cr.) | 2,646 | 2,781 |
| BVPS (₹.) ⓘ | 282.4 | 298.7 |
| Reserves (₹ Cr.) ⓘ | 5,478 | 5,796 |
| P/BV ⓘ | 1.68 | 1.59 |
| PE ⓘ | 19.66 | 19.87 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 467.50 / 709.45 |
| All Time Low / High (₹) | 2.10 / 1126.40 |
| Market Cap (₹ Cr.) | 9,261 |
| Equity (₹ Cr.) | 39.1 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 35.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,497 | 1,347 | 1,306 | 2,958 | 6,737 | 2,875 | 1,839 | 2,799 | 2,913 | 2,894 |
| Operating Expenses ⓘ | 1,342 | 1,196 | 1,230 | 1,606 | 2,531 | 2,970 | 1,823 | 2,276 | 2,516 | 2,977 |
| Manufacturing Costs | 403 | 353 | 416 | 531 | 653 | 479 | 434 | 703 | 876 | 645 |
| Material Costs | 675 | 589 | 536 | 732 | 1,421 | 2,118 | 1,012 | 1,135 | 1,224 | 1,944 |
| Employee Cost | 138 | 135 | 152 | 176 | 222 | 206 | 185 | 223 | 226 | 225 |
| Other Costs ⓘ | 125 | 119 | 126 | 167 | 236 | 166 | 191 | 215 | 190 | 163 |
| Operating Profit ⓘ | 155 | 150 | 76 | 1,353 | 4,206 | -94 | 16 | 523 | 397 | -83 |
| Operating Profit Margin (%) | 10.4% | 11.2% | 5.8% | 45.7% | 62.4% | -3.3% | 0.9% | 18.7% | 13.6% | -2.9% |
| Other Income ⓘ | 31 | 47 | 84 | 89 | 196 | 157 | 306 | 279 | 133 | 291 |
| Interest ⓘ | 12 | 8 | 7 | 6 | 11 | 17 | 6 | 4 | 9 | 12 |
| Depreciation ⓘ | 39 | 44 | 42 | 46 | 56 | 44 | 45 | 46 | 46 | 70 |
| Exceptional Items ⓘ | -6 | 0 | 0 | 0 | -55 | 0 | 0 | 0 | 0 | 954 |
| Profit Before Tax ⓘ | 129 | 145 | 111 | 1,389 | 4,281 | 1 | 271 | 753 | 476 | 1,079 |
| Tax ⓘ | 47 | 40 | -1 | 475 | 1,475 | -30 | 72 | 179 | 126 | 207 |
| Profit After Tax | 82 | 105 | 112 | 914 | 2,806 | 31 | 199 | 574 | 350 | 872 |
| PAT Margin (%) | 5.5% | 7.8% | 8.6% | 30.9% | 41.6% | 1.1% | 10.8% | 20.5% | 12.0% | 30.1% |
| Adjusted EPS (₹) | 4.2 | 5.4 | 5.8 | 46.8 | 143.6 | 1.6 | 10.2 | 29.4 | 17.9 | 44.6 |
| Dividend Payout Ratio (%) | 48% | 37% | 35% | 36% | 38% | 125% | 49% | 34% | 47% | 25% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 1,754 | 1,741 | 1,852 | 2,602 | 4,653 | 3,810 | 4,008 | 4,487 | 4,642 | 5,346 |
| Share Capital ⓘ | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
| Reserves ⓘ | 1,715 | 1,702 | 1,813 | 2,563 | 4,614 | 3,771 | 3,969 | 4,448 | 4,603 | 5,307 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 186 | 180 | 127 | 155 | 360 | 416 | 223 | 344 | 335 | 96 |
| Long Term Debt | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 144 | 180 | 127 | 155 | 360 | 416 | 223 | 344 | 335 | 96 |
| Trade Payables | 187 | 158 | 211 | 395 | 573 | 177 | 218 | 418 | 290 | 150 |
| Others Liabilities ⓘ | 958 | 918 | 213 | 344 | 357 | 239 | 343 | 3,209 | 3,307 | 3,514 |
| Total Liabilities ⓘ | 3,084 | 2,998 | 2,403 | 3,496 | 5,943 | 4,642 | 4,792 | 8,457 | 8,575 | 9,106 |
Fixed Assets | ||||||||||
| Gross Block | 1,254 | 585 | 703 | 775 | 795 | 809 | 833 | 841 | 1,009 | 1,237 |
| Accumulated Depreciation | 663 | 44 | 86 | 132 | 188 | 232 | 266 | 307 | 350 | 415 |
| Net Fixed Assetsⓘ | 591 | 541 | 617 | 643 | 607 | 577 | 568 | 534 | 658 | 822 |
| CWIP ⓘ | 10 | 65 | 32 | 8 | 17 | 35 | 80 | 142 | 127 | 145 |
| Investmentsⓘ | 480 | 537 | 664 | 1,241 | 2,566 | 1,999 | 2,514 | 2,315 | 2,168 | 3,455 |
| Inventories | 855 | 632 | 513 | 670 | 1,821 | 1,209 | 823 | 1,471 | 2,190 | 1,221 |
| Trade Receivables | 388 | 432 | 407 | 759 | 705 | 402 | 362 | 538 | 523 | 539 |
| Cash Equivalents | 11 | 6 | 41 | 31 | 30 | 19 | 51 | 104 | 71 | 46 |
| Others Assetsⓘ | 750 | 785 | 130 | 144 | 197 | 401 | 395 | 3,353 | 2,838 | 2,879 |
| Total Assets ⓘ | 3,084 | 2,998 | 2,403 | 3,496 | 5,943 | 4,642 | 4,792 | 8,457 | 8,575 | 9,106 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 174 | 285 | 250 | 704 | 1,770 | 172 | 633 | -193 | -113 | 716 |
| PBT ⓘ | 129 | 145 | 111 | 1,389 | 4,281 | 1 | 271 | 753 | 476 | 1,079 |
| Adjustment ⓘ | 35 | 31 | -3 | -19 | -92 | -35 | -79 | -183 | -45 | -1,146 |
| Changes in Working Capital ⓘ | 60 | 160 | 181 | -228 | -966 | 319 | 490 | -645 | -875 | 944 |
| Tax Paid ⓘ | -50 | -50 | -40 | -438 | -1,452 | -114 | -49 | -119 | 331 | -161 |
| Cash Flow From Investing Activity ⓘ | 5 | -111 | -192 | -546 | -1,206 | 646 | -400 | 165 | 300 | -289 |
| Capex | -31 | -52 | -79 | -50 | -26 | -36 | -65 | -82 | -159 | 717 |
| Net Investments | 30 | -59 | -116 | -498 | -1,214 | 636 | -385 | 184 | 392 | -1,049 |
| Others ⓘ | 6 | 0 | 3 | 2 | 34 | 46 | 50 | 63 | 66 | 44 |
| Cash Flow From Financing Activityⓘ | -192 | -181 | -58 | -142 | -558 | -838 | -199 | 20 | -213 | -418 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -41 | -112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -13 | -8 | -7 | -6 | -10 | -17 | -7 | -3 | -9 | -13 |
| Dividend Paid ⓘ | -68 | -78 | 0 | -137 | -625 | -723 | 0 | -98 | -195 | -166 |
| Others ⓘ | -69 | 17 | -52 | 1 | 77 | -98 | -192 | 121 | -9 | -240 |
| Net Cash Flow ⓘ | -13 | -7 | -1 | 15 | 7 | -20 | 35 | -8 | -25 | 10 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 4.71 | 5.99 | 6.25 | 41.03 | 77.34 | 0.74 | 5.1 | 13.52 | 7.67 | 17.46 |
| ROCE (%) | 6.95 | 7.77 | 6.05 | 58.91 | 110.46 | 0.4 | 6.56 | 16.71 | 9.89 | 20.95 |
| Asset Turnover Ratio | 0.5 | 0.47 | 0.52 | 1.01 | 1.43 | 0.54 | 0.39 | 0.42 | 0.34 | 0.33 |
| PAT to CFO Conversion(x) | 2.12 | 2.71 | 2.23 | 0.77 | 0.63 | 5.55 | 3.18 | -0.34 | -0.32 | 0.82 | Working Capital Days |
| Receivable Days | 94 | 105 | 110 | 71 | 40 | 70 | 76 | 59 | 66 | 67 |
| Inventory Days | 202 | 190 | 150 | 72 | 67 | 192 | 202 | 150 | 229 | 215 |
| Payable Days | 88 | 85 | 105 | 141 | 122 | 65 | 71 | 102 | 106 | 41 |
Graphite India Limited (GIL) is incorporated in 1964 in collaboration with “The Great Lakes Carbon Corporation of USA”. The company is engaged in manufacturing of graphite electrodes. GIL set up its first facility at Durgapur in east India in 1967. The company is the pioneer in Carbon and Graphite products in India. Starting with Graphite Electrodes, the core product of the company, it has entered into the coveted field of Speciality application of carbon and graphite. By further leveraging its core competence and economies of scale it intends to advance its production capacity cost efficiently.
With efficient global partners and proximity of its manufacturing facilities to inland customers and sea ports, GIL is able to ensure timely deliveries to its customers. Over the years GIL has emerged to become an established and reputed brand in the Global Market. The corporate philosophy of the company lays emphasis on consistent quality of products and services across all its divisions which have culminated to an enviable track record in the industry arena.
Business area of the company
The Company is engaged in the business of manufacturing Graphite electrodes, graphite equipments, steel, GRP pipes and tanks and generation of hydel power.
Products
Awards and recognitions
2015-16
2016-17
2018-19
2019-20
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
