Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Port

Rating :
N/A

BSE: 533248 | NSE: GPPL

152.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  151.30
  •  152.51
  •  149.18
  •  151.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  839831
  •  1272.81
  •  250.69
  •  122.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,908.36
  • 19.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,797.76
  • 5.11%
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.01%
  • 3.38%
  • 13.67%
  • FII
  • DII
  • Others
  • 20.49%
  • 16.61%
  • 1.84%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 6.09
  • 10.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 5.08
  • 6.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.90
  • 3.45
  • 20.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.23
  • 20.01
  • 19.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.53
  • 2.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.09
  • 9.26
  • 10.01

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7.07
9.96
11.41
11.75
P/E Ratio
25.97
18.43
16.09
15.63
Revenue
921
1050
1188
1340
EBITDA
577
629
721
827
Net Income
354
440
504
548
ROA
13.3
15.1
15.8
P/B Ratio
4.24
3.96
3.76
3.5
ROE
16.96
19.98
21.89
23.62
FCFF
476.24
224.19
286.57
385.71
FCFF Yield
6.1
2.87
3.67
4.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
262.89
269.63
-2.50%
227.04
252.61
-10.12%
245.98
214.92
14.45%
251.28
234.73
7.05%
Expenses
124.15
110.33
12.53%
94.47
101.96
-7.35%
96.44
109.08
-11.59%
94.01
104.78
-10.28%
EBITDA
138.74
159.31
-12.91%
132.57
150.64
-12.00%
149.54
105.84
41.29%
157.26
129.94
21.03%
EBIDTM
52.78%
59.08%
58.39%
59.64%
60.79%
49.25%
62.59%
55.36%
Other Income
18.75
18.98
-1.21%
21.46
17.82
20.43%
21.59
18.61
16.01%
19.49
16.00
21.81%
Interest
1.01
2.01
-49.75%
1.60
2.17
-26.27%
1.69
2.53
-33.20%
2.60
1.91
36.13%
Depreciation
30.70
29.18
5.21%
29.14
28.79
1.22%
29.05
28.70
1.22%
28.93
27.57
4.93%
PBT
125.78
146.98
-14.42%
123.29
141.06
-12.60%
140.39
88.59
58.47%
93.37
111.49
-16.25%
Tax
32.70
36.70
-10.90%
50.93
53.37
-4.57%
34.12
22.68
50.44%
24.73
27.45
-9.91%
PAT
93.09
110.28
-15.59%
72.36
87.69
-17.48%
106.27
65.91
61.24%
68.64
84.04
-18.32%
PATM
35.41%
40.90%
31.87%
34.71%
43.20%
30.67%
27.32%
35.80%
EPS
2.06
2.40
-14.17%
1.56
1.91
-18.32%
2.27
1.40
62.14%
1.36
2.01
-32.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
987.19
988.43
916.95
741.37
733.46
735.37
701.98
648.90
683.10
659.95
Net Sales Growth
1.57%
7.80%
23.68%
1.08%
-0.26%
4.76%
8.18%
-5.01%
3.51%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
987.18
988.43
916.95
741.37
733.46
735.37
701.98
648.90
683.10
659.95
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
409.07
416.23
414.81
330.98
311.34
288.75
313.12
274.83
264.51
283.89
Power & Fuel Cost
-
39.04
35.16
27.02
24.18
26.52
27.15
27.33
28.41
26.11
% Of Sales
-
3.95%
3.83%
3.64%
3.30%
3.61%
3.87%
4.21%
4.16%
3.96%
Employee Cost
-
79.14
74.58
73.90
67.15
56.69
59.69
52.89
48.41
46.41
% Of Sales
-
8.01%
8.13%
9.97%
9.16%
7.71%
8.50%
8.15%
7.09%
7.03%
Manufacturing Exp.
-
239.48
245.16
190.86
185.17
166.91
185.40
155.50
150.58
172.95
% Of Sales
-
24.23%
26.74%
25.74%
25.25%
22.70%
26.41%
23.96%
22.04%
26.21%
General & Admin Exp.
-
40.86
39.99
22.02
16.12
19.87
20.41
21.52
21.82
21.64
% Of Sales
-
4.13%
4.36%
2.97%
2.20%
2.70%
2.91%
3.32%
3.19%
3.28%
Selling & Distn. Exp.
-
2.23
1.34
1.10
0.92
1.57
1.41
1.21
1.15
1.85
% Of Sales
-
0.23%
0.15%
0.15%
0.13%
0.21%
0.20%
0.19%
0.17%
0.28%
Miscellaneous Exp.
-
15.48
18.58
16.07
17.81
17.20
19.06
16.39
14.14
14.95
% Of Sales
-
1.57%
2.03%
2.17%
2.43%
2.34%
2.72%
2.53%
2.07%
2.27%
EBITDA
578.11
572.20
502.14
410.39
422.12
446.62
388.86
374.07
418.59
376.06
EBITDA Margin
58.56%
57.89%
54.76%
55.36%
57.55%
60.73%
55.39%
57.65%
61.28%
56.98%
Other Income
81.29
75.75
51.00
30.76
40.40
47.07
45.24
37.05
31.56
30.37
Interest
6.90
9.32
7.96
4.77
6.31
7.38
0.37
0.35
0.40
0.16
Depreciation
117.82
115.60
116.15
129.27
133.45
131.45
112.83
103.56
106.52
97.34
PBT
482.83
523.03
429.03
307.11
322.76
354.86
320.91
307.20
343.23
308.93
Tax
142.48
137.48
100.08
109.26
108.16
66.25
115.28
108.74
97.12
117.75
Tax Rate
29.51%
29.25%
25.54%
36.12%
33.51%
18.67%
35.92%
35.40%
28.30%
38.12%
PAT
340.36
342.00
313.14
197.33
214.60
288.60
205.63
198.46
246.11
191.18
PAT before Minority Interest
340.36
342.00
313.14
197.33
214.60
288.60
205.63
198.46
246.11
191.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
34.48%
34.60%
34.15%
26.62%
29.26%
39.25%
29.29%
30.58%
36.03%
28.97%
PAT Growth
-2.17%
9.22%
58.69%
-8.05%
-25.64%
40.35%
3.61%
-19.36%
28.73%
 
EPS
7.04
7.07
6.48
4.08
4.44
5.97
4.25
4.11
5.09
3.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,313.32
2,310.75
2,243.49
2,239.18
2,288.26
2,197.43
2,159.45
2,142.32
2,087.09
Share Capital
483.44
483.44
483.44
483.44
483.44
483.44
483.44
483.44
483.44
Total Reserves
1,829.88
1,827.31
1,760.05
1,755.74
1,804.82
1,713.99
1,676.01
1,658.88
1,603.64
Non-Current Liabilities
774.78
791.96
769.96
538.18
442.95
336.53
297.39
190.46
56.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
526.41
525.56
525.65
354.02
290.94
220.54
220.44
145.46
68.72
Current Liabilities
812.98
562.22
404.99
277.81
246.55
298.17
217.63
311.77
325.59
Trade Payables
60.40
65.94
44.46
33.95
29.84
32.55
28.46
25.64
14.15
Other Current Liabilities
212.06
185.01
155.71
153.51
121.91
147.38
141.84
168.07
162.26
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
540.52
311.26
204.82
90.36
94.80
118.24
47.33
118.07
149.17
Total Liabilities
3,901.08
3,664.93
3,418.44
3,055.17
2,977.76
2,832.13
2,674.47
2,644.55
2,469.19
Net Block
1,358.08
1,363.15
1,408.21
1,467.26
1,582.54
1,590.06
1,686.28
1,676.19
1,342.38
Gross Block
2,297.22
2,220.17
2,175.01
2,105.99
2,111.52
2,007.58
1,991.24
1,878.03
1,439.36
Accumulated Depreciation
939.13
857.02
766.80
638.73
528.99
417.52
304.96
201.84
96.99
Non Current Assets
2,329.97
2,339.54
2,317.66
2,202.38
2,200.07
2,132.57
2,186.94
2,169.32
2,016.99
Capital Work in Progress
80.52
94.55
49.03
52.78
5.70
45.38
32.32
92.22
391.53
Non Current Investment
321.10
315.43
294.07
289.98
286.41
259.42
228.39
205.82
173.50
Long Term Loans & Adv.
548.72
547.86
547.81
373.84
306.89
237.71
239.95
195.09
106.74
Other Non Current Assets
21.54
18.54
18.54
18.54
18.54
0.00
0.00
0.00
2.84
Current Assets
1,571.12
1,325.38
1,100.79
852.79
777.70
699.56
487.53
475.24
452.19
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.96
7.59
10.18
10.49
7.61
8.43
13.62
15.56
15.49
Sundry Debtors
57.67
85.62
52.00
48.30
45.91
50.97
25.76
28.57
28.85
Cash & Bank
1,044.57
894.79
855.78
725.37
649.50
533.71
431.55
352.25
294.90
Other Current Assets
459.92
3.31
4.48
4.41
74.67
106.45
16.60
78.86
112.94
Short Term Loans & Adv.
449.00
334.06
178.34
64.23
71.92
80.33
15.39
77.46
110.79
Net Current Assets
758.14
763.17
695.79
574.98
531.15
401.39
269.90
163.46
126.60
Total Assets
3,901.09
3,664.92
3,418.45
3,055.17
2,977.77
2,832.13
2,674.47
2,644.56
2,469.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
488.80
370.14
380.31
387.88
343.35
299.49
314.55
405.81
389.41
PBT
479.48
413.23
306.59
326.56
358.65
351.96
329.76
379.35
345.24
Adjustment
101.47
61.65
101.66
101.61
96.91
47.37
56.52
53.31
40.92
Changes in Working Capital
45.96
2.54
33.09
19.59
-48.59
-29.27
-19.21
31.93
83.35
Cash after chg. in Working capital
626.92
477.41
441.35
447.75
406.98
370.06
367.07
464.59
469.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-138.11
-107.28
-61.03
-59.88
-63.63
-70.57
-52.51
-58.78
-80.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-111.21
-81.67
-166.35
-104.82
-84.87
-126.05
-128.79
-244.69
-285.29
Net Fixed Assets
-63.02
-90.68
-65.27
-41.55
-64.26
-29.40
-53.31
-139.36
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-48.19
9.01
-101.08
-63.27
-20.61
-96.65
-75.48
-105.33
Cash from Financing Activity
-369.70
-273.06
-219.94
-295.69
-250.32
-198.08
-203.71
-227.18
-0.16
Net Cash Inflow / Outflow
7.89
15.41
-5.98
-12.63
8.16
-24.64
-17.95
-66.07
103.95
Opening Cash & Equivalents
15.77
0.36
6.34
18.97
10.81
35.45
53.40
119.50
15.54
Closing Cash & Equivalent
23.66
15.77
0.36
6.34
18.97
10.81
35.45
53.40
119.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
47.85
47.80
46.41
46.32
47.33
45.45
44.67
44.31
43.17
ROA
9.04%
8.84%
6.10%
7.11%
9.93%
7.47%
7.46%
9.63%
7.74%
ROE
14.79%
13.75%
8.80%
9.48%
12.87%
9.44%
9.23%
11.64%
9.16%
ROCE
21.14%
18.50%
13.89%
14.54%
16.15%
14.75%
14.30%
16.25%
14.81%
Fixed Asset Turnover
0.53
0.49
0.40
0.35
0.36
0.35
0.34
0.41
0.46
Receivable days
21.97
23.35
21.60
23.44
24.04
19.95
15.28
15.34
15.96
Inventory Days
2.54
3.02
4.45
4.50
3.98
5.73
8.21
8.30
8.57
Payable days
0.00
0.00
0.00
0.00
29.37
28.55
28.69
21.36
14.83
Cash Conversion Cycle
24.51
26.36
26.05
27.95
-1.34
-2.87
-5.21
2.28
9.70
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
52.45
52.95
65.33
52.15
49.11
880.20
883.77
852.69
1943.98

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.