GPIL Report

Godawari Power & Ispat Limited
Stock Exchange: NSE
Sector: metals & mining
385.85
Last session price
385.85
Price now
Currency: INR
Reporting currency: INR
ISIN: INE177H01013
INN:
.

GPIL financial statements

* Numbers in millions
Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 39 854 2 734 2 807 3 389 2 178 3 254 20 139 7 583 4 470 32 919 54 384
EV *
 41 712 17 466 21 446 20 171 18 296 24 887 41 292 26 422 21 414 41 798 41 798
Stock price ¤
 31.375 21.5 21.425 25.8625 16.625 24.775 142.887 53.8 31.7125 233.562 385.85
Number of shares *
 1 270 127 131 131 131 131 141 141 141 141 141
EPS
 0,69 11,70 4,41 5,05 -7,39 -5,67 14,73 17,89 11,83 45,29 45,29
Revenue *
 20 604 23 567 21 181 23 950 18 035 18 044 25 258 32 925 32 635 40 688 40 688
Net income *
 876 1 488 578 662 -969 -745 2 076 2 521 1 668 6 384 6 384
Operating profit *
 2 314 2 600 2 418 2 400 869 1 688 4 649 6 567 5 052 10 904 10 904
Total liabilities *
 12 381 21 687 24 868 26 566 25 531 24 030 23 680 21 747 19 789 13 655 13 655
Net debt *
 1 858 14 733 18 639 16 782 16 118 21 634 21 153 18 839 16 945 8 879 8 879
Total assets *
 20 087 31 163 35 137 37 481 34 816 32 532 34 517 35 111 34 815 34 736 34 736
Equity *
 6 781 7 904 8 642 9 244 8 250 6 969 9 233 11 693 13 253 20 356 20 356
Cash and investments *
 1 003 811 360 1 059 984 511 84 17 23 781 781

Over the past 10 years, the maximum capitalization of Godawari Power & Ispat Limited is 39 854, the minimum is 2 178.
Maximum net income 6 384, Minimum net income -969.
The maximum price of GPIL shares is 233.562, the minimum price is 16.625.

.

GPIL valuation

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 45,50 1,84 4,85 5,12 -2,25 -4,37 9,70 3,01 2,68 5,16 8,52
P/B
 5,88 0,35 0,32 0,37 0,26 0,47 2,18 0,65 0,34 1,62 2,67
P/S
 1,93 0,12 0,13 0,14 0,12 0,18 0,80 0,23 0,14 0,81 1,34
E/P
 2% 54% 21% 20% -44% -23% 10% 33% 37% 19% 12%
P/FCF
 -122,95 -0,40 -1,09 1,12 0,97 -5,71 5,84 1,62 1,16 3,59 5,93
.

GPIL profitability

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 13% 19% 7% 7% -12% -11% 22% 22% 13% 31%
ROA
 4% 5% 2% 2% -3% -2% 6% 7% 5% 18%
ROIC
 17% 12% 9% 9% 4% 6% 16% 22% 17% 36%