Godawari Power & Ispat Ltd

Godawari Power Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Godawari Power & Ispat Ltd

₹ 183 0.84%
22 Nov - close price
godawaripowerispat.com BSE: 532734 NSE: GPIL
About

Godawari Power & Ispat is mainly engaged in the business of Mining of Iron Ore and Manufacturing of Iron Ore Pellets, Sponge Iron, Steel Billets, Wire Rods, H.B. Wire and Ferro Alloys with generation of Electricity.

Key Points

Captive Iron Ore Mines:[1]
Co has 2 captive mines- Ari Dongri Mine(2.35 mn MTPA) & Boria Tibu Mine (0.7mn MTPA) with 165MnT Reserves and 35+ years of mine life.[2]
GPIL sources 85% of its iron ore needs captively from its mines for the production of steel.
Captive mining leads to huge raw material costs saving.[3]
Subsidiary-ASL has to rely on merchant mines for its RM needs.

Website BSE NSE
  • Market Cap ₹ 12,223 Cr.
  • Current Price ₹ 183
  • High / Low ₹ 245 / 129
  • Stock P/E 13.7
  • Book Value ₹ 67.7
  • Dividend Yield 0.55 %
  • ROCE 29.2 %
  • ROE 21.9 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 29.7%

Cons

  • The company has delivered a poor sales growth of 10.6% over past five years.
  • Promoter holding has decreased over last 3 years: -4.01%

* 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 - Large

Part of BSE Industrials BSE Allcap Nifty Total Market Nifty 500 Multicap 50:25:25 Nifty Smallcap 250

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
1,274 1,607 1,438 1,666 1,307 1,463 1,317 1,326 1,291 1,309 1,530 1,342 1,268
838 1,114 1,041 1,206 1,072 1,280 1,041 1,019 930 978 1,201 935 1,021
Operating Profit 436 493 397 461 235 183 276 307 361 331 329 408 247
OPM % 34% 31% 28% 28% 18% 13% 21% 23% 28% 25% 22% 30% 19%
-10 17 124 16 26 41 14 44 26 17 41 32 24
Interest 12 12 1 4 10 18 14 10 10 16 24 14 14
Depreciation 33 34 27 28 31 33 32 34 35 35 37 38 39
Profit before tax 382 463 493 445 221 174 243 307 343 296 310 387 218
Tax % 24% 25% 20% 26% 24% 26% 30% 25% 25% 23% 29% 26% 27%
292 346 392 327 169 128 170 231 257 229 219 287 159
EPS in Rs 4.21 4.66 5.77 4.64 2.39 1.82 2.41 3.40 3.78 3.37 3.21 4.22 2.38
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
2,355 2,113 2,384 1,976 1,799 2,506 3,294 3,270 3,949 5,397 5,745 5,445 5,449
2,024 1,766 2,026 1,759 1,508 1,909 2,505 2,646 2,812 3,529 4,612 4,117 4,135
Operating Profit 331 348 358 218 291 597 790 624 1,137 1,868 1,134 1,328 1,314
OPM % 14% 16% 15% 11% 16% 24% 24% 19% 29% 35% 20% 24% 24%
15 15 60 14 16 6 9 -3 48 175 93 129 114
Interest 121 165 224 252 259 263 253 212 115 20 20 60 67
Depreciation 71 105 118 126 120 132 133 137 109 105 124 141 150
Profit before tax 154 92 77 -147 -73 208 414 273 962 1,918 1,083 1,256 1,211
Tax % -3% 24% 8% -32% 1% -3% 37% 35% 32% 24% 27% 26%
158 69 71 -100 -74 215 261 177 655 1,467 793 936 894
EPS in Rs 2.27 0.88 1.01 -1.35 -1.06 2.95 3.58 2.37 9.06 20.81 11.26 13.76 13.18
Dividend Payout % 6% 14% 5% 0% 0% 0% 0% 0% 10% 12% 7% 7%
Compounded Sales Growth
10 Years: 10%
5 Years: 11%
3 Years: 11%
TTM: 1%
Compounded Profit Growth
10 Years: 32%
5 Years: 30%
3 Years: 13%
TTM: 14%
Stock Price CAGR
10 Years: 38%
5 Years: 86%
3 Years: 50%
1 Year: 39%
Return on Equity
10 Years: 24%
5 Years: 29%
3 Years: 30%
Last Year: 22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 33 33 33 32 34 34 34 34 34 66 65 62 61
Reserves 745 831 892 763 663 889 1,135 1,344 2,001 3,246 3,841 4,434 4,466
1,684 2,084 2,038 2,007 2,214 2,124 1,886 1,697 896 428 317 52 34
655 566 786 613 342 405 456 407 542 1,149 937 998 844
Total Liabilities 3,116 3,514 3,748 3,415 3,253 3,452 3,511 3,482 3,474 4,890 5,159 5,545 5,405
1,070 2,328 2,403 2,289 2,326 2,264 2,249 2,269 2,013 1,530 2,065 2,362 2,424
CWIP 1,190 137 187 238 136 171 130 137 137 643 443 433 427
Investments 18 51 67 114 108 131 132 123 277 239 242 222 217
839 998 1,091 774 683 885 1,000 951 1,046 2,478 2,410 2,528 2,338
Total Assets 3,116 3,514 3,748 3,415 3,253 3,452 3,511 3,482 3,474 4,890 5,159 5,545 5,405

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
321 56 551 377 15 451 550 551 969 1,330 962 1,044
-982 -276 -268 -6 14 -121 -66 -150 -62 -1,095 -220 -754
644 213 -279 -374 -21 -354 -491 -401 -900 -233 -246 -679
Net Cash Flow -18 -7 4 -2 8 -24 -7 -0 6 2 496 -388

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 17 18 24 18 23 23 17 20 25 24 19 14
Inventory Days 83 119 104 110 98 112 123 112 100 133 88 111
Days Payable 83 77 120 119 40 42 40 36 38 81 57 65
Cash Conversion Cycle 17 60 8 9 81 93 99 96 87 76 50 60
Working Capital Days 32 61 25 -27 79 59 63 68 63 66 53 56
ROCE % 13% 9% 8% 3% 6% 15% 21% 15% 34% 54% 27% 29%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
67.50% 67.50% 67.50% 67.50% 67.50% 67.50% 67.68% 63.26% 63.26% 63.26% 63.26% 63.49%
1.93% 1.90% 2.01% 2.53% 3.01% 3.39% 3.64% 4.66% 5.41% 5.54% 7.50% 7.39%
0.39% 0.16% 0.36% 0.47% 0.75% 1.06% 1.11% 1.52% 2.09% 2.08% 1.96% 1.56%
30.18% 30.43% 30.12% 29.49% 28.73% 28.05% 27.57% 30.56% 29.23% 29.12% 27.27% 27.54%
No. of Shareholders 89,70980,36493,17198,10589,4461,11,91382,41684,17087,01394,6761,69,9341,27,124

* 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