Gallantt Ispat Ltd. - (Amalgamation) - Stock Valuation and Financial Performance

BSE: 533265 | NSE: GALLISPAT | Steel & Iron Products | Small Cap

Gallantt Ispat-Amalg Share Price

63.80 0.00 0.00%
as on 03-Jun'22 18:01

DeciZen - make an informed investing decision on Gallantt Ispat-Amalg

M-Cap below 100cr DeciZen not available

10 Year X-Ray of Gallantt Ispat-Amalg:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 8.7%10.2%9%10.7%9.4%10.1%12.4%20.8%7.4%12.8%-
Value Creation
Index
-0.4-0.3-0.4-0.2-0.3-0.3-0.10.5-0.5-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2694124755635354255751,2291,0201,0971,368
Sales YoY Gr.-53.1%15.2%18.6%-5.1%-20.6%35.5%113.6%-17%7.6%-
Adj EPS -0.1-0.20.60.91.11.31.94.32.13.73.4
YoY Gr.-NANA64.9%12.8%20.8%48.4%127.4%-52.6%79%-
BVPS (₹) 6.87.17.111.212.51415.827.129.132.834.8
Adj Net
Profit
-3.2-416.727.529.836.253.612257.910496
Cash Flow from Ops. 15.430.335.442.546.770.576.15014074-
Debt/CF from Ops. 10.35.84.31.41.923.14.81.74.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 16.9%15.5%24%7.6%
Adj EPS NA28.2%24.5%79%
BVPS19.2%21.4%27.6%12.7%
Share Price 4.7% 26.8% 6.7% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
-2-2.28.410.38.89.712.820.27.311.910.1
Op. Profit
Mgn %
8.57.410.99.310.112.21615.36.314.411.7
Net Profit
Mgn %
-1.2-13.54.95.68.59.39.95.79.57
Debt to
Equity
0.90.90.70.20.30.40.50.30.30.4-
Working Cap
Days
11611413214418625123513616816368
Cash Conv.
Cycle
5050514647515045624829

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Gallantt Ispat Ltd. - (Amalgamation)

Standalone Consolidated
TTM EPS (₹) 3.4 4.4
TTM Sales (₹ Cr.) 1,368 1,411
BVPS (₹.) 34.8 42.3
Reserves (₹ Cr.) 953 1,166
P/BV 1.84 1.54
PE 18.73 14.96
From the Market
52 Week Low / High (₹) 63.40 / 65.00
All Time Low / High (₹) 3.51 / 75.90
Market Cap (₹ Cr.) 1,801
Equity (₹ Cr.) 28.2
Face Value (₹) 1
Industry PE 23.1

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 0.1 -97.10 -1000 N/A0 N/A
Adj EPS (₹) -0.3 N/A-0.2 N/A-0.3 N/A-0.3 N/A
Op. Profit Mgn % -83.18 -3064 bps0.00 43571 bps0.00 00.00 0
Net Profit Mgn % -667.29 -59446 bps0.00 202857 bps0.00 00.00 0

Management X-Ray of Gallantt Ispat-Amalg:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:63.09%Institutions:0%Non-Institutions:36.91%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Dec19Mar20Jun20Sep20Dec20Mar21Jun21Sep21Dec21Mar220%10%20%30%40%50%60%70%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Gallantt Ispat-Amalg

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Gallantt Ispat-Amalg

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Jindal Saw 260.3 3.8 (1.5%) Small Cap 17,962 30.2 8.1 8.5 1.4
Welspun Corp 809.2 -10.6 (-1.3%) Small Cap 9,082 21.6 4.6 38 5.6
Motherson Sumi Wirin 50.8 0 (0%) Small Cap 8,328 1.4 7.7 35.5 12.8
Shyam Metalics&Ener 826.3 6.7 (0.8%) Small Cap 6,668 17.9 5.4 45.7 3.8
Jayaswal Neco Inds 31 -0.1 (-0.3%) Small Cap 5,934 0.1 3.7 230.7 1.3
Maharashtra Seamless 660.8 9 (1.4%) Small Cap 5,403 57.7 17.7 11.3 1.5
Mukand 90.2 -1 (-1.1%) Small Cap 5,218 6.5 1.9 14.1 1.4
Godawari Power & Isp 172.8 3.3 (1.9%) Small Cap 5,042 11.6 17.9 14.6 2.6
Shankara Bldg. Prod 504 -32.2 (-6%) Small Cap 4,828 30.2 1.7 17.8 1.6
Ratnamani Metals 2,479.1 -64.1 (-2.5%) Small Cap 4,807 74.4 12.3 34.2 5.1
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales269.23412.26474.95563.38534.76424.71575.451,229.271,020.101,097.14
Operating Expenses 246.41381.84425.67511.47482.45372.76483.231,041.20955.70939.61
Manufacturing Costs28.0619.4426.2656.2158.4648.2838.5139.2443.5545.74
Material Costs212.60353.98388.54436.57405.88299.68414.68945.48843.44826.98
Employee Cost 1.752.162.906.796.459.9913.4126.3331.9130.48
Other Costs 46.257.9811.9011.6614.8116.6330.1636.8036.41
Operating Profit 22.8230.4249.2851.9152.3151.9592.23188.0764.40157.53
Operating Profit Margin (%) 8.5%7.4%10.4%9.2%9.8%12.2%16.0%15.3%6.3%14.4%
Other Income 17.9922.590.542.720.200.411.532.0536.0912.62
Interest 17.3320.9415.419.617.624.248.579.6811.6611.90
Depreciation 13.7416.6416.9414.6013.9113.6918.3725.9023.9522.56
Exceptional Items -0.28-0.28-0.28-0.25010.16011.7800
Profit Before Tax 9.4615.1517.1930.1830.9944.5966.82166.3164.88135.69
Tax 3.573.432.213.072.401.2413.2036.096.7632.03
Profit After Tax 5.8911.7314.9827.1128.5943.3453.62130.2258.12103.66
PAT Margin (%) 2.2%2.8%3.2%4.8%5.3%10.2%9.3%10.6%5.7%9.4%
Adjusted EPS (₹)0.20.40.50.91.01.51.94.62.13.7
Dividend Payout Ratio (%)23%11%10%11%10%3%3%1%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 180.90190.93206.68327.78351.93393.82445.97764.01822.25926.85
Share Capital 26.7726.7729.2729.2728.2428.2428.2428.2428.2428.24
Reserves 154.13164.16177.42298.51323.69365.59417.73735.77794.02898.61
Minority Interest0000000000
Debt131.08140.91120.8260.4986.97138.42233.32237.02231.79322.49
Long Term Debt84.3953.1021.244.50093.39119.49115.85112.5998.67
Short Term Debt46.6987.8199.5855.9986.9745.03113.83121.17119.20223.81
Trade Payables8.782.561.6915.0714.048.0461.256.0124.366.56
Others Liabilities 77.43108.57136.56192.68215.67165.11224.2728.9323.0250.27
Total Liabilities 398.18442.96465.75596.02668.61705.39964.811,035.961,101.431,306.16

Fixed Assets

Gross Block291313.64317.93339.68335.67343.51594.75595.86598.79599.37
Accumulated Depreciation23.9140.5560.1974.1587.57106.51126152.96177.39200.74
Net Fixed Assets267.09273.09257.74265.53248.10237.01468.75442.91421.40398.63
CWIP 16.150.350.447.8222.9891.3511.1260.07178.08271.21
Investments 0.510.510.5139.3079.3047.7046.3442.6842.68102.70
Inventories45.2036.2439.5950.8248.6950.89121.66131.09127.37104.27
Trade Receivables16.4438.3734.7544.8138.6820.1947.5678.6340.2650.83
Cash Equivalents 1.512.535.709.475.213.387.463.357.294.14
Others Assets51.2891.87127.02178.27225.66254.88261.92277.23284.33374.38
Total Assets 398.18442.96465.75596.02668.61705.39964.811,035.961,101.431,306.16

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity 15.3630.2535.4242.5446.6570.5476.0549.97140.0773.98
PBT 9.5815.3917.1930.1830.9944.5966.82166.3164.88135.69
Adjustment 31.2237.6332.6324.6321.5917.5424.9334.1434.0533.02
Changes in Working Capital -22.38-18.21-11.4-3.90.5717.87-1.1-114.6152.67-70.68
Tax Paid -1.50-3-3-5.84-6.49-9.46-14.60-35.88-11.53-24.05
Cash Flow From Investing Activity -59.26-6.84-1.68-22.32-51.71-36.63-157.42-42.16-123.82-149.13
Capex -104.58-22.64-1.592.733.45-69.01-156.43-50.19-121.48-93.91
Net Investments 000-17.67-40-3.83-4.193.80-3.472.65
Others 45.3215.80-0.09-7.38-15.1636.213.194.231.12-57.87
Cash Flow From Financing Activity 42.35-22.39-30.58-17.610.80-34.8381.28-8.14-15.7774.64
Net Proceeds from Shares 002.500000000
Net Proceeds from Borrowing 10.57-31.29-31.86-23.7411.7710.7315.85-3.65-3.26-13.91
Interest Paid -17.33-20.94-15.41-9.61-7.62-3.62-7.49-8.80-10.94-11.18
Dividend Paid 00-1.71-1.20-3.4000-3.4000
Others 49.1129.8415.9016.930.04-41.9472.927.71-1.5799.73
Net Cash Flow -1.551.023.162.61-4.26-0.92-0.09-0.320.47-0.50
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)3.686.317.5310.158.4211.6312.7721.527.3311.85
ROCE (%)8.6810.238.9910.669.3510.0612.420.847.4212.79
Asset Turnover Ratio0.811.061.121.140.910.680.71.230.950.91
PAT to CFO Conversion(x)2.612.582.361.571.631.631.420.382.410.71
Working Capital Days
Receivable Days19222624262321192115
Inventory Days42332727323954384639
Payable Days146271313301377

Gallantt Ispat Ltd. - (Amalgamation) Stock News

Gallantt Ispat Ltd. - (Amalgamation) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gallantt Ispat-Amalg on 03-Jun-2022 18:01 is ₹63.80.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Jun-2022 18:01 the market cap of Gallantt Ispat-Amalg stood at ₹1,801.5.
The latest P/E ratio of Gallantt Ispat-Amalg as of 03-Jun-2022 18:01 is 18.73.
The latest P/B ratio of Gallantt Ispat-Amalg as of 03-Jun-2022 18:01 is 1.84.
The 52-week high of Gallantt Ispat-Amalg is ₹65.00 and the 52-week low is ₹63.40.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gallantt Ispat-Amalg is ₹1,368 ( Cr.) .

About Gallantt Ispat Ltd. - (Amalgamation)

Gallantt Ispat was incorporated in February 2005 at Kolkata and is promoted by Chandra Prakash Agrawal, Prem Prakash Agarwal, Nitin M Kandoi, Chandra Prakash Agarwal & Sons HUF and Gallantt Metal.

The company is one of the growing companies in Uttar Pradesh engaged in the manufacturing and marketing of sponge iron, mild steel billets, re-rolled products (TMT bars and mild steel structural) and wheat flour products

The company was incorporated with a view to set up an integrated steel plant and modern roller flour mill at Sector- 23, GIDA, Sahjanwa, Gorakhpur - Uttar Pradesh, to manufacture sponge iron, mild steel billets, re-rolled products (TMT bars), flour. Considering the power requirements of its existing manufacturing facilities, the company also proposes to set up a captive power plant to meet its present requirement of power. The company has already commenced commercial productions for mild steel billets, re-rolled products (TMT bars) in May 2009 and wheat flour products in March 2009. The company also proposes to expand its business into sponge iron production.

The in house consumption of entire sponge iron to manufacture billets, which is further rolled into TMT bars along with installation of captive power plant to utilize the waste heat would improve the profitability of the project thereby making it economically more viable.

At GIL, success is measured in terms of customer satisfaction and quality that is built into every product. The value of commitment to quality is also cherished by each of its 256 staff members. The company has met standards of Bureau of Indian Standards and has received the IS 1786:2008 certification for high strength deformed steel bars for concrete reinforcements (TMT).

Setting up the integrated steel plant and flour mill in Gorakhpur, Uttar Pradesh also provides the company with benefits like Interest free loan equivalent to sales tax amount for a period of 15 years, transport subsidy for 15 years, 20% subsidy of fixed capital investment, 5% additional subsidy of fixed capital investment being first unit under this scheme and exemption of Mandi tax-2% on wheat purchase, among other benefits.

Products of the company

  • Sponge Iron
  • M. S. Billets
  • Re-rolled Products
  • Captive Power Plant
  • Flour Mill

Group companies

  • Gallantt Metal, Kutch - Gujarat
  • Gallantt Udyog, U.P.

Milestones

  • February 11, 2005: Incorporation of the company
  • February 16, 2005: Received certificate of commencement of business
  • September 30, 2007: Issued bonus shares to its members in the ratio of seven equity shares for every three equity shares held
  • October 1, 2007: General investment division of Gallantt Udyog demerged into the company
  • April 1, 2008: Zircon Commercial, DR Advisory Services, Mantra Vanijya, Dynasty Sales, Sridhar Tie-Up, Sanhati Tradlink and Mrinmoyee Sales amalgamated with the  company
  • November 17, 2008: The company entered into a consortium agreement with the State Bank of India, State Bank of Mysore and the State Bank of Patiala for availing an amount of Rs 12,600 lakh
  • March 4, 2009: Start of commercial operations of flour mill with an installed capacity of 1,08,000 MTPA and also Start of commercial operations of steel melt shop with an installed capacity of 1,62,380 MTPA
  • May 11, 2009: Start of commercial operations of rolling mill with an installed capacity of 1,67,400 MTPA
  • October 15, 2009: Received quality certification, IS 1786:2008 from the Bureau of Indian Standards for high strength deformed steel bars and wires for concrete reinforcement (TMT)
Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...