Goodluck India Ltd

Goodluck India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Goodluck India Ltd

₹ 997 -0.65%
04 Dec 2:30 p.m.
goodluckindia.com BSE: 530655 NSE: GOODLUCK
About

Goodluck India Ltd is an engineering conglomerate engaged in the business of manufacturing and selling engineering products such as sheets, pipes, engineering structures, fabricated structures, forgings, and automobile tubes. [1]

Key Points

Business Verticals
1) CR Coils, Pipes, and Tubes (47%): [1] Offers cold rolled coils and sheets, corrugated sheets, hollow sections (square, rectangle, round hollow), and GI pipes. [2]

Website BSE NSE
  • Market Cap ₹ 3,264 Cr.
  • Current Price ₹ 997
  • High / Low ₹ 1,345 / 720
  • Stock P/E 22.2
  • Book Value ₹ 346
  • Dividend Yield 0.60 %
  • ROCE 18.1 %
  • ROE 15.9 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 33.4% CAGR over last 5 years

Cons

  • Promoter holding has decreased over last 3 years: -5.76%

* 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

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
635 706 701 822 779 706 765 858 886 878 902 913 976
592 658 648 772 732 658 707 788 814 804 836 838 905
Operating Profit 44 47 52 51 47 48 58 70 72 74 67 75 71
OPM % 7% 7% 7% 6% 6% 7% 8% 8% 8% 8% 7% 8% 7%
1 1 1 2 4 5 2 1 2 1 6 3 16
Interest 14 14 14 18 15 17 15 22 19 21 16 22 17
Depreciation 7 7 8 8 8 8 9 9 9 9 9 10 10
Profit before tax 23 27 32 28 28 28 36 40 46 46 48 46 60
Tax % 25% 25% 24% 27% 27% 34% 23% 29% 24% 31% 26% 25% 25%
17 20 24 20 20 18 28 29 35 32 36 34 45
EPS in Rs 6.54 7.76 9.34 7.78 7.83 6.75 10.24 10.49 12.73 11.20 11.17 10.53 13.76
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
949 971 1,056 980 1,093 1,270 1,657 1,636 1,572 2,613 3,072 3,525 3,670
899 927 998 889 1,006 1,172 1,530 1,508 1,456 2,430 2,868 3,242 3,383
Operating Profit 50 44 58 91 87 99 127 128 117 183 204 283 287
OPM % 5% 5% 5% 9% 8% 8% 8% 8% 7% 7% 7% 8% 8%
24 27 27 11 5 2 1 4 6 4 14 10 27
Interest 34 35 37 39 48 56 61 60 55 57 66 78 75
Depreciation 7 8 11 15 18 20 24 26 28 29 33 35 38
Profit before tax 33 28 36 48 27 25 44 45 40 101 120 180 200
Tax % 33% 37% 24% 31% 26% 41% 31% 25% 25% 25% 28% 27%
22 18 28 33 20 15 31 34 30 75 87 131 147
EPS in Rs 11.73 8.89 12.53 15.09 8.97 6.41 13.29 14.73 12.26 28.85 31.88 41.08 46.66
Dividend Payout % 3% 3% 12% 10% 0% 0% 0% 0% 0% 12% 14% 15%
Compounded Sales Growth
10 Years: 14%
5 Years: 16%
3 Years: 31%
TTM: 14%
Compounded Profit Growth
10 Years: 22%
5 Years: 33%
3 Years: 63%
TTM: 34%
Stock Price CAGR
10 Years: 30%
5 Years: 88%
3 Years: 55%
1 Year: 16%
Return on Equity
10 Years: 14%
5 Years: 14%
3 Years: 16%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 4 4 4 4 4 5 5 5 5 5 5 6 7
Reserves 115 142 177 206 227 249 280 341 379 461 614 1,014 1,126
278 284 310 352 411 451 504 510 534 590 598 616 664
72 96 79 108 131 158 165 143 180 197 253 269 364
Total Liabilities 469 526 570 671 773 862 954 999 1,098 1,253 1,470 1,904 2,161
117 124 193 227 256 252 333 341 325 362 401 505 511
CWIP 0 12 4 8 4 57 5 1 12 31 37 72 230
Investments 2 2 5 5 1 1 1 0 0 1 4 45 54
350 387 368 431 512 552 615 657 760 860 1,028 1,283 1,366
Total Assets 469 526 570 671 773 862 954 999 1,098 1,253 1,470 1,904 2,161

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
22 49 82 53 23 75 58 58 43 77 67 -3
-29 -28 -75 -53 -36 -66 -51 -29 -22 -84 -80 -209
8 -21 -3 -1 13 -8 -8 -28 -23 6 13 212
Net Cash Flow 1 1 4 -1 -0 0 -1 1 -2 -1 0 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 70 71 52 64 65 58 54 53 55 40 42 36
Inventory Days 57 66 67 98 109 93 89 98 115 83 85 86
Days Payable 20 31 18 31 43 38 29 21 32 20 21 19
Cash Conversion Cycle 107 107 101 131 131 112 115 130 137 103 106 103
Working Capital Days 100 102 94 119 123 108 94 110 132 95 94 98
ROCE % 18% 15% 16% 17% 12% 12% 14% 13% 11% 16% 16% 18%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
61.55% 61.55% 61.55% 61.55% 58.73% 58.73% 58.73% 58.73% 56.45% 54.44% 55.78% 55.78%
0.25% 0.03% 0.01% 0.39% 0.63% 0.07% 0.05% 0.11% 1.24% 5.20% 3.93% 2.61%
0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.00% 0.00% 1.18% 1.85% 1.81% 1.82%
38.20% 38.42% 38.43% 38.06% 40.64% 41.17% 41.22% 41.16% 41.12% 38.51% 38.47% 39.77%
No. of Shareholders 14,78713,77413,32913,37214,37713,50115,73822,09230,16133,24636,31338,258

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls