Goodluck India Ltd

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

Goodluck India Ltd

₹ 1,003 1.23%
03 Dec - close price
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 ₹ 3,279 Cr.
  • Current Price ₹ 1,003
  • High / Low ₹ 1,345 / 720
  • Stock P/E 21.8
  • Book Value ₹ 376
  • Dividend Yield 0.60 %
  • ROCE 17.4 %
  • ROE 15.2 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 32.9% 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

Consolidated Figures in Rs. Crores / View Standalone

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 66 75 71
OPM % 7% 7% 7% 6% 6% 7% 8% 8% 8% 8% 7% 8% 7%
1 1 1 3 4 5 2 1 2 1 9 5 18
Interest 14 14 14 18 15 17 15 22 19 21 15 22 17
Depreciation 7 7 8 8 8 8 9 9 9 9 9 10 10
Profit before tax 23 27 32 29 28 28 36 40 46 46 50 48 62
Tax % 25% 25% 24% 26% 27% 34% 23% 29% 24% 31% 26% 25% 25%
17 20 24 21 20 18 28 29 35 32 37 36 47
EPS in Rs 6.54 7.75 9.34 8.11 7.83 6.75 10.26 10.49 12.73 11.20 11.60 10.91 14.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
971 1,071 984 1,093 1,274 1,661 1,636 1,572 2,613 3,072 3,525 3,670
927 1,011 893 1,006 1,175 1,535 1,508 1,456 2,430 2,868 3,243 3,384
Operating Profit 44 59 91 87 99 127 128 117 183 204 282 286
OPM % 5% 6% 9% 8% 8% 8% 8% 7% 7% 7% 8% 8%
27 27 11 5 4 3 4 6 4 15 13 33
Interest 35 38 40 48 56 61 60 55 57 66 77 75
Depreciation 8 12 15 18 20 24 26 28 29 33 35 38
Profit before tax 28 37 47 27 27 45 45 40 101 121 182 206
Tax % 37% 24% 30% 26% 41% 30% 25% 25% 25% 27% 27%
18 28 33 20 16 31 34 30 75 88 132 152
EPS in Rs 8.89 12.67 14.91 8.97 6.95 13.67 14.72 12.26 28.84 32.21 41.52 47.82
Dividend Payout % 3% 12% 10% 8% 0% 0% 0% 0% 12% 14% 14%
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: 64%
TTM: 37%
Stock Price CAGR
10 Years: 30%
5 Years: 87%
3 Years: 55%
1 Year: 14%
Return on Equity
10 Years: 13%
5 Years: 14%
3 Years: 16%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 5 5 5 5 5 5 6 7
Reserves 142 177 206 251 274 305 341 379 461 615 1,113 1,225
284 315 353 411 451 504 510 534 590 598 612 664
96 83 109 132 161 166 143 180 197 253 301 401
Total Liabilities 526 579 672 798 890 979 999 1,098 1,253 1,471 2,032 2,297
124 203 235 256 252 333 341 325 364 401 522 528
CWIP 12 4 8 4 57 5 1 12 31 37 76 259
Investments 2 0 0 0 0 0 0 0 0 4 4 14
387 372 428 538 581 642 657 760 859 1,029 1,431 1,496
Total Assets 526 579 672 798 890 979 999 1,098 1,253 1,471 2,032 2,297

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
49 83 57 23 73 57 58 43 78 65 -46
-28 -75 -52 -36 -64 -50 -29 -22 -85 -78 -186
-21 -4 -6 13 -8 -8 -28 -23 6 13 337
Net Cash Flow 1 4 -1 -0 0 -0 1 -2 -1 0 104

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 71 51 62 65 58 54 53 55 40 42 36
Inventory Days 66 67 98 110 93 89 98 115 83 85 86
Days Payable 31 19 31 43 39 29 21 32 20 21 19
Cash Conversion Cycle 107 99 129 132 112 114 130 137 103 106 103
Working Capital Days 102 92 117 131 107 100 110 132 95 94 102
ROCE % 16% 16% 12% 12% 14% 13% 11% 16% 16% 17%

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