Godawari Power And Ispat Ltd - Stock Valuation and Financial Performance

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

Godawari Power & Isp Share Price

752.05 20.95 2.87%
as on 28-Mar'24 16:01

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

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Godawari Power And Ispat stock performance -

mw4me loader
P/E Ratio (SA):
11.45
Market Cap:
10,309.4 Cr.
52-wk low:
342.2
52-wk high:
844.6

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 average 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 Semi Strong which suggest that the price of Godawari Power And Ispat Ltd is likely to Rise-somewhat 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 some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 7.5%8.3%3.3%2%13.7%14.3%9.5%27.7%44.3%21.8%-
Value Creation
Index
-0.5-0.4-0.8-0.90.00.0-0.31.02.20.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,5411,9351,5391,5462,1262,8752,7743,6415,0755,2854,862
Sales YoY Gr.-25.6%-20.5%0.5%37.5%35.3%-3.5%31.3%39.4%4.1%-
Adj EPS 4.54.7-3.8-5.713.215.18.642.593.858.466.2
YoY Gr.-5.4%-180.3%NANA14.9%-43.3%395.5%120.7%-37.8%-
BVPS (₹) 58.362.657.850.263.67987.7132.4226.7275.7302.4
Adj Net
Profit
58.661.7-47.8-80.51862131215801,280797900
Cash Flow from Ops. 233365159-753234803968011,2701,060-
Debt/CF from Ops. 5.13.38.3-20.74.62.83.10.70.30.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.7%20%24%4.1%
Adj EPS 33.1%34.7%89.5%-37.8%
BVPS18.8%34.1%46.5%21.6%
Share Price 43.5% 67% 61.2% 104.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
7.97.8-6.2-11.423.921.910.638.652.323.222.9
Op. Profit
Mgn %
1413.79.210.420.321.615.828.735.12125.9
Net Profit
Mgn %
3.83.2-3.1-5.28.77.44.415.925.215.118.5
Debt to
Equity
1.61.51.82.31.71.210.30.10-
Working Cap
Days
13311514913010797102859210167
Cash Conv.
Cycle
293-121844496046292845

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 23.97%

Net Profit is growing at healthy rate in last 3 years 89.50%

Return on Equity has declined versus last 3 years average to 22.90%

Sales growth is not so good in last 4 quarters at -8.76%

Latest Financials - Godawari Power And Ispat Ltd.

Standalone Consolidated
TTM EPS (₹) 66.2 65.2
TTM Sales (₹ Cr.) 4,862 5,242
BVPS (₹.) 302.4 313.8
Reserves (₹ Cr.) 4,044 4,199
P/BV 2.51 2.42
PE 11.45 11.63
From the Market
52 Week Low / High (₹) 342.20 / 844.55
All Time Low / High (₹) 10.39 / 844.55
Market Cap (₹ Cr.) 10,309
Equity (₹ Cr.) 68
Face Value (₹) 5
Industry PE 25.1

Management X-Ray of Godawari Power & Isp:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *21.9921.990.970.000.000.000.000.000.000.00
* 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,5411,9351,5391,5462,1262,8752,7743,6415,0755,285
Operating Expenses 1,3291,6721,3981,3851,6942,2562,3362,5973,2954,173
Manufacturing Costs254292194211257365415431523593
Material Costs9741,2671,0971,0751,2961,6891,6181,7232,2303,112
Employee Cost 566768678098108124143173
Other Costs 4546383261103195319399296
Operating Profit 2122631411614326204381,0441,7801,111
Operating Profit Margin (%) 13.8%13.6%9.1%10.4%20.3%21.6%15.8%28.7%35.1%21.0%
Other Income 2416211693552096
Interest 1151451631771851821541101715
Depreciation 6766737889919296102117
Exceptional Items 0000-60063992
Profit Before Tax 5569-75-781613501989061,7791,078
Tax -17-26-1-2113776280428279
Profit After Tax 5662-48-771822131216261,351798
PAT Margin (%) 3.6%3.2%-3.1%-5.0%8.6%7.4%4.4%17.2%26.6%15.1%
Adjusted EPS (₹)4.34.7-3.8-5.713.315.68.945.999.058.5
Dividend Payout Ratio (%)15%5%0%0%0%0%0%10%11%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 7648207316858671,0781,1971,8063,0943,762
Share Capital 33333234343434346868
Reserves 7327886996518331,0431,1631,7723,0263,694
Minority Interest0000000000
Debt1,0661,0341,1161,5321,4151,2451,155490396143
Long Term Debt7787758391,3611,2851,1171,00241100
Short Term Debt28925927717113012815379396143
Trade Payables191420431101142182130193465464
Others Liabilities 21825626269102159145311328296
Total Liabilities 2,2402,5302,5402,3872,5262,6632,6272,8014,2824,665

Fixed Assets

Gross Block1,5761,7361,4351,5851,6471,7491,8871,9021,9752,456
Accumulated Depreciation32839773150239324415496593709
Net Fixed Assets1,2481,3391,3621,4351,4081,4251,4721,4061,3821,747
CWIP 651141655989455354416240
Investments 289294276280281348346341341689
Inventories284318386270384558446498744671
Trade Receivables771168674108123155266293267
Cash Equivalents 1439723840281739549650
Others Assets262309192231217136138196556400
Total Assets 2,2402,5302,5402,3872,5262,6632,6272,8014,2824,665

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 233365159-753234803968011,2701,060
PBT 5569-75-781613501989061,7791,078
Adjustment 158196217242268273240150474
Changes in Working Capital 3111323-240-91-7018-125-99202
Tax Paid -12-12-61-15-72-60-130-413-294
Cash Flow From Investing Activity -273-219-127-5-100-125-1329-1,050-285
Capex -277-209-138-43-92-64-146-37-451-323
Net Investments -21-25031-16-641244-425-34
Others 24151278222-17472
Cash Flow From Financing Activity 39-142-2176-237-361-263-804-221-388
Net Proceeds from Shares 00031000000
Net Proceeds from Borrowing 138111142352-9-154-103-602-4550
Interest Paid -115-145-163-177-185-182-154-110-17-15
Dividend Paid -13-3-30000-18-65-120
Others 28-1043-130-43-25-7-74317-253
Net Cash Flow -2412-5-14-716-1388
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)7.627.84-6.22-10.9423.4521.9310.6741.6755.1423.29
ROCE (%)9.2310.824.354.5915.0222.3414.6242.7961.6329.56
Asset Turnover Ratio0.810.910.680.70.891.111.051.341.431.18
PAT to CFO Conversion(x)4.165.89N/AN/A1.772.253.271.280.941.33
Working Capital Days
Receivable Days19162117151518212019
Inventory Days59517469556066474549
Payable Days698814290343535345454

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 28-Mar-2024 16:01 is ₹752.0.
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 28-Mar-2024 16:01 the market cap of Godawari Power & Isp stood at ₹10,309.4.
The latest P/E ratio of Godawari Power & Isp as of 28-Mar-2024 16:01 is 11.45.
The latest P/B ratio of Godawari Power & Isp as of 28-Mar-2024 16:01 is 2.51.
The 52-week high of Godawari Power & Isp is ₹844.5 and the 52-week low is ₹342.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Godawari Power & Isp is ₹4,862 ( 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.