Godawari Power And Ispat Ltd - Stock Valuation and Financial Performance

BSE: 532734 | NSE: GPIL | Steel & Iron Products | Small Cap

Godawari Power & Isp Share Price

218.75 -2.75 -1.24%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Godawari Power & Isp

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Godawari Power And Ispat stock performance -

mw4me loader
P/E Ratio (SA):
16.87
Market Cap:
14,633.8 Cr.
52-wk low:
131.6
52-wk high:
253.6

Is Godawari Power And Ispat Ltd an attractive stock to invest in?

1. Is Godawari Power And Ispat Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Godawari Power And Ispat Ltd is a good quality company.

2. Is Godawari Power And Ispat Ltd undervalued or overvalued?

The key valuation ratios of Godawari Power And Ispat Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Godawari Power And Ispat Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Godawari Power And Ispat Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Godawari Power & Isp:

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.
Godawari Power And Ispat Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10.8%4.4%4.6%15%22.3%14.6%42.8%61.6%30.4%31.3%-
Value Creation
Index
-0.2-0.7-0.70.10.60.02.13.41.31.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,9351,5391,5462,1262,8752,7743,6415,0755,2855,0424,908
Sales YoY Gr.--20.5%0.5%37.5%35.3%-3.5%31.3%39.4%4.1%-4.6%-
Adj EPS 0.9-0.8-1.12.631.78.518.811.713.713
YoY Gr.--180.9%NANA15.2%-43.2%394.2%120.8%-37.8%17.6%-
BVPS (₹) 12.511.61012.715.817.626.545.455.265.764.3
Adj Net
Profit
61.7-47.8-80.51862131215801,280797903867
Cash Flow from Ops. 365159-753234803968011,2701,0911,088-
Debt/CF from Ops. 3.38.3-20.74.62.83.10.70.30.10-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.2%11.9%11.5%-4.6%
Adj EPS 34.7%35.3%17.4%17.6%
BVPS20.2%33%35.4%19.1%
Share Price 42.5% 82.2% 65.6% 59%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.8-6.2-11.423.921.910.638.652.323.222.419.9
Op. Profit
Mgn %
13.79.210.420.321.615.828.735.121.625.925.8
Net Profit
Mgn %
3.2-3.1-5.28.77.44.415.925.215.117.917.7
Debt to
Equity
1.51.82.31.71.210.30.1000
Working Cap
Days
1151491301079710285921019772
Cash Conv.
Cycle
3-12184449604629282153

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 11.46%

Net Profit is growing at healthy rate in last 3 years 17.36%

Return on Equity has declined versus last 3 years average to 19.90%

Sales growth is not so good in last 4 quarters at -2.06%

Latest Financials - Godawari Power And Ispat Ltd.

Standalone Consolidated
TTM EPS (₹) 13 13.4
TTM Sales (₹ Cr.) 4,908 5,449
BVPS (₹.) 64.3 67.8
Reserves (₹ Cr.) 4,380 4,466
P/BV 3.40 3.23
PE 16.87 16.38
From the Market
52 Week Low / High (₹) 131.60 / 253.60
All Time Low / High (₹) 2.08 / 253.60
Market Cap (₹ Cr.) 14,634
Equity (₹ Cr.) 66.9
Face Value (₹) 1
Industry PE 22.2

Management X-Ray of Godawari Power & Isp:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Godawari Power & Isp

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,9351,5391,5462,1262,8752,7743,6415,0755,2855,042
Operating Expenses 1,6721,3981,3851,6942,2562,3362,5973,2954,1423,736
Manufacturing Costs292194211257365415431523593636
Material Costs1,2671,0971,0751,2961,6891,6181,7232,2303,0812,679
Employee Cost 6768678098108124143187201
Other Costs 46383261103195319399282221
Operating Profit 2631411614326204381,0441,7801,1421,306
Operating Profit Margin (%) 13.6%9.1%10.4%20.3%21.6%15.8%28.7%35.1%21.6%25.9%
Other Income 1621169355209691
Interest 145163177185182154110174652
Depreciation 66737889919296102117127
Exceptional Items 000-6006399218
Profit Before Tax 69-75-781613501989061,7791,0781,235
Tax 7-26-1-2113776280428279318
Profit After Tax 62-48-771822131216261,351798917
PAT Margin (%) 3.2%-3.1%-5.0%8.6%7.4%4.4%17.2%26.6%15.1%18.2%
Adjusted EPS (₹)1.0-0.8-1.12.73.11.89.219.811.714.0
Dividend Payout Ratio (%)5%0%0%0%0%0%10%11%7%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 8207316858671,0781,1971,8063,0943,7624,316
Share Capital 33323434343434686866
Reserves 7886996518331,0431,1631,7723,0263,6944,250
Minority Interest0000000000
Debt1,0341,1161,5321,4151,2451,1554903961430
Long Term Debt7758391,3611,2851,1171,002411000
Short Term Debt259277171130128153793961430
Trade Payables420431101142182130193465464444
Others Liabilities 25626269102159145311328296367
Total Liabilities 2,5302,5402,3872,5262,6632,6272,8014,2824,6655,127

Fixed Assets

Gross Block1,7361,4351,5851,6471,7491,8871,9021,9752,4562,754
Accumulated Depreciation39773150239324415496593709835
Net Fixed Assets1,3391,3621,4351,4081,4251,4721,4061,3821,7471,920
CWIP 1141655989455354416240342
Investments 294276280281348346341341689646
Inventories318386270384558446498744671685
Trade Receivables1168674108123155266293267180
Cash Equivalents 39723840281739549650865
Others Assets309192231217136138196556400489
Total Assets 2,5302,5402,3872,5262,6632,6272,8014,2824,6655,127

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 365159-753234803968011,2701,0911,088
PBT 69-75-781613501989061,7791,0781,235
Adjustment 1962172422682732401504105101
Changes in Working Capital 11323-240-91-7018-125-9920241
Tax Paid -12-61-15-72-60-130-413-294-290
Cash Flow From Investing Activity -219-127-5-100-125-1329-1,050-285-809
Capex -209-138-43-92-64-146-37-451-323-394
Net Investments -25031-16-641244-425-34-440
Others 151278222-1747225
Cash Flow From Financing Activity -142-2176-237-361-263-804-221-419-554
Net Proceeds from Shares 00310000000
Net Proceeds from Borrowing 111142352-9-154-103-602-45500
Interest Paid -145-163-177-185-182-154-110-17-46-52
Dividend Paid -3-30000-18-65-120-54
Others -1043-130-43-25-7-74317-253-448
Net Cash Flow 412-5-14-716-1388-275
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)7.84-6.22-10.9423.4521.9310.6741.6755.1423.2922.71
ROCE (%)10.824.354.5915.0222.3414.6242.7961.6330.431.3
Asset Turnover Ratio0.910.680.70.891.111.051.341.431.181.03
PAT to CFO Conversion(x)5.89N/AN/A1.772.253.271.280.941.371.19
Working Capital Days
Receivable Days16211715151821201916
Inventory Days51746955606647454949
Payable Days881429034353534545562

Godawari Power And Ispat Ltd Stock News

Godawari Power And Ispat Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Godawari Power & Isp on 20-Dec-2024 16:59 is ₹218.8.
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 20-Dec-2024 16:59 the market cap of Godawari Power & Isp stood at ₹14,633.8.
The latest P/E ratio of Godawari Power & Isp as of 20-Dec-2024 16:59 is 16.87.
The latest P/B ratio of Godawari Power & Isp as of 20-Dec-2024 16:59 is 3.40.
The 52-week high of Godawari Power & Isp is ₹253.6 and the 52-week low is ₹131.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Godawari Power & Isp is ₹4,908 ( Cr.) .

About Godawari Power And Ispat Ltd

Godawari Power & Ispat (GPIL) is a public limited company, formally known as Ispat Godawari Ltd (IGL), belonging to Hira Group of Industries, Raipur. The company was incorporated on September 21, 1999 to set up an integrated steel plant with captive power generation. GPIL is listed company with the National Stock Exchange and Bombay Stock Exchange.

The company is engaged in the production of sponge iron, steel billets, ferro alloys, HB wires, oxygen, fly ash bricks and is also in the power business. GPIL is a flagship company of Raipur-based Hira Group of Industries, which is an integrated steel manufacturer and is having dominant presence in the long product segment of the steel industry; mainly into mild steel wire.GPIL is an end-to-end manufacturer of mild steel wires. In the process, the company manufactures sponge iron, billets, Ferro alloys, captive power, wires rods (through subsidiary company), steel wires, Oxygen gas, fly ash brick and last but not the least pallets.

GPIL has also been awarded rights for iron ore and coal mining for captive consumption, as a result of which, the company has managed to traverse the entire value chain (raw material to final product) in steel wires and is now a fully integrated manufacturer.

GPIL has come a long way since it started its operation in Raipur, Chhattisgarh as a sponge iron manufacturer in the year 2001. Over the last few years, the company has scaled up its capacity five fold and is today the third largest producer of coal based sponge iron in India and is one of the largest players in the mild steel wires segment.

The company crossed Rs 1000 crore marks in turnover. 2007-08 has seen an all around growth in the performance of the company, backed by higher volumes of production and better price realizations.

The different divisions of the company are:

  • SID - The steel sector is growing at a robust rate with significant increases in both production and consumption. Crude steel production grew at more than 10% annually from 34.71 million tones in 2002-03 to 50.82 million tones in 2006-07.
  • Power plant - An effort to achieve higher productivity and increased energy efficiency, the company established its own power plant division. The division started operations in September 2002 with a 35 tonnes waste heat recovery-based captive power plant (CPP). A year later it undertook expansion with a 70 tonnes coal-based power plant utilizing coal fines and coal rejects from the sponge iron process as fuel. Again, in the year Jan 2006 capacity was further enhanced with the help of 56 tonnes waste heat recovery boiler increasing the generation capacity to 30 MW. And finally generation capacity was further enhanced by 25 MW in Apr 2007 with the addition of two 51 tonnes boiler taking the total generation capacity to 53 MW.
  • Ferro alloys - Ferro alloy division of Godawari Power & Ispat is one of the leading manufacturers of Ferro alloys. It produces around 13000 mt of ferro alloys per annum and having a vision to achieve around 23000 mt. of production. Ferro alloys is an essential component in the manufacturing of various grades of steels.
  • Wire division - GPIL makes mild steel wires or HB wires through cold drawing process using steel wire rod, purchased from subsidiary company as a raw material. Wire Rod is firstly D-scaled with the help of Double plain descalert rid of mild scale. Then the cleaned wire rod is passed through the different number of dies & druman, average reduction and required size achieved and this wire is taken in bundle shape of appropriate casting.
  • Oxygen plant - Oxygen generating systems units’ plants are suitable for a large number of industrial applications. Oxygen is an important ingredient that is required in large volume in many applications. At GPIL Oxygen gas is captively used for the steel manufacturing process. This meets the entire oxygen requirement for GPIL for both iron and steel making. The surplus is than sold. The total capacity of this division at GPIL is 10, 80,000 cu.m. per annum.
  • Fly ash brick plant - Fly ash generated during the combustion of coal for energy production is one of the industrial by-products and it is recognized as an environment pollutant. Because of environmental problem of fly ash, a good deal of work and applications on the utilization of fly ash has been undertaken world over.
  • Equipment - The Equipment Division at GPIL has been initiated to design and manufacture the various Capital Equipments and their parts for the in house consumption of various units of the Group and their Associates.
  • Pelletisation - The process of pelletizing enables converting iron ore fines into “Uniformed Sized Iron Ore Pallets” that can be charged into the blast furnaces or for Production of Direct Reduced Iron (DRI).pallets are uniform size, with purity of 63%- 68% contributing to faster reduction and high metallization rates.

Subsidiaries of the company are

  • Godawari Cement & Clinkers Ltd - GPIL is setting up a manufacturing facility in the state of Chattisgarh with proposed investment of Rs. 628 crore. Clinker with an annual capacity of 1.00 MTPA, cement with an annual capacity of 2.00 MTPA, captive Power plant with 50 MW of capacity.
  • Godawari Energy Ltd - Godawari Energy Limited formerly known as Godawari power Ltd.is a upcoming project of a power plant with 1200 MW capacity coming up at Raigarh district.
  • R.R. Ispat - As part of forward integration process, when GPIL has acquired 100% equity share capital of M/s R.R.Ispat Ltd., a company engaged in the rolling of Billets manufactured by GPIL  into wire rods and further conversation of wire rods into wires.
  • Ardent Steel Ltd, New Delhi- Ardent Steel Ltd (ASL) proposes to set up a project for producing 0.6 million tones of pellets per annum. The land is located very close to iron ore mine belt near Barbil. So that as ASL is able to procure Iron ore fines at a cheaper rate with lower cost of carriage inward.
  • Hira Steels Limited - Hira Steels Limited was established in 1994. It is a state of the art fully automatic, high speed wire rod mill & wire drawing unit with an installed capacity to produce 42500 MT of Wire rods & 20000 MT of wires. The current capacity of the plant is 1,00,000 MT per annum of Wire Rods & 50,000 MT per annum of HB Wires.

Recent developments

GPIL has been granted mining lease for 2 iron ore mines at Ari Dongri and Boria Tibu in Chattisgarh. This would be on an area of 216 hectare & prospecting license for another iron ore mines with an area of 754 hectare in Chattisgarh.

GPIL has also been granted mining rights in consortium for mining of coal in Chattisgarh and the coal mines are being developed through special purpose Joint venture Company which has also achieved significant progress towards getting various regulatory approvals and coal mining operations are expected to commence some time in FY 2011.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.