SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Gallantt Ispat Ltd. - (Amalgamation) (GALLISPAT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating 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

Gallantt Ispat Ltd. - (Amalgamation) (GALLISPAT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating 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

Key Metrics
Valuation Multiples
Market Cap
₹1,801 Cr.
Current Price
₹63.8
52-Week Low / High
₹63 / 65
TTM EPS
₹3.4
TTM Sales
₹1,368 Cr.
Book Value per Share
₹34.8
P/E Ratio
18.73
Industry PE
24.3
Price to Book (P/B)
1.84
Price to Sales (P/S)
1.32
EV/EBITDA
12.32
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
11.85%
Return on Capital Employed (ROCE)
12.79%
Return on Assets (ROA)
8.61%
Operating Profit Margin
14.4%
Net Profit Margin
9.45%
Gross Profit Margin
14.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
7.55%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
144.61%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
78.36%
Asset Quality
Promoter Holding
63.09%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹953 Cr.
Equity
₹28.2 Cr.
Face Value
₹1
All Time Low / High
₹3.51 / 75.90

Gallantt Ispat . - (Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

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

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

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 0.7% 3% - -

Key Financial Parameters

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

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
Exceptional Items -0.28-0.28-0.28-0.25-010.16011.7800
Interest 17.3320.9415.419.617.624.248.579.6811.6611.90
Depreciation 13.7416.6416.9414.6013.9113.6918.3725.9023.9522.56
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%5.4%10.2%9.3%10.6%5.7%9.5%
Adjusted EPS (₹)0.20.40.50.91.01.51.94.62.13.7
Dividend Payout Ratio (%)22.70%11.40%9.80%10.80%9.90%3.30%2.60%1.10%0%0%

Valuation of Gallantt Ispat-Amalg - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

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
Debt +131.08140.91120.8260.4986.97138.42233.32237.02231.79322.49
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
Minority Interest0000000000
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

Net Fixed Assets +267.09273.09257.74265.53248.10237.01468.75442.91421.40398.63
Gross Block291313.64317.93339.68335.67343.51594.75595.86598.79599.37
Accumulated Depreciation23.9140.5560.1974.1587.57106.51126152.96177.39200.74
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 Assets 51.2891.87127.02178.27225.66254.88261.92277.23284.33374.38
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

Financial Ratio

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 Days19.1022.4026.2024.1026.4023.1021.1018.7021.3015.20
Inventory Days4233.2027.1027.4031.5039.1053.7037.5046.2038.50
Payable Days13.605.802713.1013.5030.50136.606.80

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Gallantt Ispat Ltd. - (Amalgamation) FAQs

The current trading 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 02-Jun-2022 the market cap of Gallantt Ispat-Amalg stood at ₹1,801.5 Cr

The latest P/E ratio of Gallantt Ispat-Amalg as of 02-Jun-2022 is 18.73.

The latest P/B ratio of Gallantt Ispat-Amalg as of 02-Jun-2022 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.) .

Data is not available for this company.

The key valuation ratios of Gallantt Ispat Ltd. - (Amalgamation)'s currently when compared to its past seem to suggest it is in the Fair zone.

No data found

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)
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: