Market Cap ₹1768 Cr.
Stock P/E 14.7
P/B 1.5
Current Price ₹63.8
Book Value ₹ 42.7
Face Value 1
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Gallant Ispat Limited is an primarily India based agency, that's engaged in the enterprise of iron and metal, agro and power. The Company's segments consist of Agro, Steel, Power and Real Estate. The Steel segment consists of the producing and sale of iron and metal, and allied products. The Agro segment includes the manufacturing and sale of agro merchandise, such as atta, suji, maida and bran. The Company's geographical segments include Sales inside India, which incorporates sales to clients reside in India, and Sales out of India, which incorporates sales to clients located outdoor India. The Company's captive power unit has an present ability of 18 megawatts per/annum. The Company's steel melt store has an existing capability of 167,400 metric tons/annum, and its rolling mill has an current capability of 162,380 metric tons/annum. The Company's factories are located at Gallantt Estate, Sahjanwa, Sector-23, Gorakhpur, Uttar Pradesh.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 226 | 245 | 238 | 182 | 221 | 290 | 405 | 328 | 303 | 375 |
| Other Income | 0 | 1 | 35 | 0 | 1 | 0 | 2 | 0 | 0 | 0 |
| Total Income | 226 | 246 | 272 | 182 | 222 | 290 | 407 | 328 | 304 | 375 |
| Total Expenditure | 223 | 233 | 225 | 151 | 202 | 235 | 352 | 282 | 285 | 333 |
| Operating Profit | 3 | 13 | 47 | 31 | 19 | 55 | 55 | 47 | 19 | 42 |
| Interest | 2 | 3 | 4 | 2 | 2 | 3 | 4 | 3 | 3 | 3 |
| Depreciation | 6 | 6 | 6 | 6 | 5 | 6 | 6 | 9 | 9 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -5 | 4 | 38 | 23 | 12 | 46 | 45 | 34 | 6 | 30 |
| Provision for Tax | -1 | 1 | 3 | 6 | 1 | 12 | 11 | 8 | -2 | 11 |
| Profit After Tax | -4 | 3 | 34 | 17 | 10 | 34 | 35 | 26 | 8 | 19 |
| Adjustments | 1 | 0 | -2 | -0 | 2 | 11 | 14 | 10 | 2 | 8 |
| Profit After Adjustments | -3 | 3 | 33 | 17 | 12 | 46 | 49 | 36 | 11 | 28 |
| Adjusted Earnings Per Share | -0.1 | 0.1 | 1.2 | 0.6 | 0.4 | 1.6 | 1.7 | 1.3 | 0.4 | 1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 563 | 580 | 425 | 575 | 1229 | 1020 | 1097 | 1411 |
| Other Income | 3 | 1 | 0 | 2 | 2 | 36 | 3 | 2 |
| Total Income | 566 | 581 | 425 | 577 | 1231 | 1056 | 1100 | 1414 |
| Total Expenditure | 511 | 527 | 373 | 483 | 1041 | 956 | 940 | 1252 |
| Operating Profit | 55 | 54 | 52 | 94 | 190 | 100 | 160 | 163 |
| Interest | 10 | 8 | 4 | 9 | 10 | 12 | 12 | 13 |
| Depreciation | 15 | 14 | 14 | 18 | 26 | 24 | 23 | 33 |
| Exceptional Income / Expenses | -0 | -0 | 10 | 0 | 12 | 0 | 0 | 0 |
| Profit Before Tax | 30 | 32 | 45 | 67 | 166 | 65 | 126 | 115 |
| Provision for Tax | 3 | 3 | 1 | 13 | 36 | 7 | 30 | 28 |
| Profit After Tax | 27 | 29 | 43 | 54 | 130 | 58 | 96 | 88 |
| Adjustments | 0 | 19 | 13 | 24 | 34 | 2 | 28 | 34 |
| Profit After Adjustments | 27 | 48 | 56 | 78 | 164 | 61 | 123 | 124 |
| Adjusted Earnings Per Share | 0.9 | 1.7 | 2 | 2.7 | 5.8 | 2.1 | 4.4 | 4.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 24% | 14% | 0% |
| Operating Profit CAGR | 60% | 19% | 24% | 0% |
| PAT CAGR | 66% | 21% | 27% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -1% | 7% | 9% | 6% |
| ROE Average | 9% | 10% | 10% | 9% |
| ROCE Average | 10% | 11% | 10% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 327 | 372 | 492 | 759 | 955 | 1016 | 1140 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 5 | 3 | 93 | 119 | 116 | 113 | 99 |
| Other Non-Current Liabilities | 94 | 113 | 16 | 2 | 2 | -4 | 2 |
| Total Current Liabilities | 170 | 184 | 202 | 207 | 155 | 170 | 277 |
| Total Liabilities | 596 | 671 | 803 | 1088 | 1227 | 1295 | 1517 |
| Fixed Assets | 266 | 248 | 237 | 469 | 443 | 421 | 399 |
| Other Non-Current Assets | 47 | 95 | 259 | 179 | 296 | 417 | 548 |
| Total Current Assets | 283 | 327 | 307 | 440 | 488 | 456 | 570 |
| Total Assets | 596 | 671 | 803 | 1088 | 1227 | 1295 | 1517 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 7 | 9 | 3 | 2 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | 43 | 21 | 191 | 96 | 53 | 140 | 60 |
| Cash Flow from Investing Activities | -22 | -12 | -152 | -178 | -46 | -124 | -109 |
| Cash Flow from Financing Activities | -18 | -11 | -39 | 81 | -8 | -16 | 75 |
| Net Cash Inflow / Outflow | 3 | -2 | -0 | -1 | -0 | 0 | 25 |
| Closing Cash & Cash Equivalent | 9 | 8 | 2 | 1 | 1 | 1 | 26 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.93 | 1.7 | 1.99 | 2.75 | 5.8 | 2.15 | 4.37 |
| CEPS(Rs) | 1.43 | 1.53 | 2.02 | 2.55 | 5.53 | 2.91 | 4.19 |
| DPS(Rs) | 0.1 | 0.1 | 0.05 | 0.05 | 0.05 | 0 | 0 |
| Book NAV/Share(Rs) | 11.2 | 13.17 | 17.42 | 26.88 | 33.82 | 35.97 | 40.38 |
| Core EBITDA Margin(%) | 8.61 | 8.54 | 11.17 | 15.71 | 15.3 | 6.31 | 14.34 |
| EBIT Margin(%) | 6.59 | 6.48 | 10.52 | 12.85 | 14.32 | 7.5 | 12.57 |
| Pre Tax Margin(%) | 5 | 5.12 | 9.6 | 11.39 | 13.53 | 6.36 | 11.48 |
| PAT Margin (%) | 4.49 | 4.69 | 9.33 | 9.14 | 10.59 | 5.7 | 8.74 |
| Cash Profit Margin (%) | 6.91 | 6.94 | 12.28 | 12.27 | 12.7 | 8.05 | 10.79 |
| ROA(%) | 4.55 | 4.6 | 5.88 | 5.67 | 11.25 | 4.61 | 6.82 |
| ROE(%) | 8.27 | 8.33 | 10.05 | 8.57 | 15.19 | 5.9 | 8.89 |
| ROCE(%) | 10.28 | 9.47 | 8.94 | 9.27 | 16.05 | 6.25 | 10.16 |
| Receivable days | 27.11 | 24.85 | 23.54 | 22.41 | 19.38 | 21.27 | 15.15 |
| Inventory Days | 30.75 | 30.8 | 41.19 | 53.66 | 37.52 | 46.24 | 38.53 |
| Payable days | 12.6 | 11.92 | 13.45 | 30.49 | 12.98 | 6.57 | 6.83 |
| PER(x) | 43.64 | 29.61 | 22.09 | 9.83 | 5.2 | 8.62 | 8.36 |
| Price/Book(x) | 3.61 | 3.82 | 2.53 | 1 | 0.89 | 0.51 | 0.91 |
| Dividend Yield(%) | 0.25 | 0.2 | 0.11 | 0.19 | 0.17 | 0 | 0 |
| EV/Net Sales(x) | 2.19 | 2.59 | 3.24 | 1.72 | 0.89 | 0.74 | 1.2 |
| EV/Core EBITDA(x) | 22.59 | 27.72 | 26.29 | 10.58 | 5.73 | 7.48 | 8.2 |
| Net Sales Growth(%) | 0 | 2.89 | -26.73 | 35.49 | 113.62 | -17.02 | 7.55 |
| EBIT Growth(%) | 0 | 1.15 | 21.46 | 54.25 | 133.43 | -56.51 | 80.11 |
| PAT Growth(%) | 0 | 7.5 | 48.84 | 23.61 | 142.86 | -55.36 | 64.92 |
| EPS Growth(%) | 0 | 83.34 | 17.42 | 37.75 | 111.18 | -63.02 | 103.77 |
| Debt/Equity(x) | 0.18 | 0.25 | 0.28 | 0.31 | 0.25 | 0.23 | 0.28 |
| Current Ratio(x) | 1.66 | 1.78 | 1.52 | 2.12 | 3.15 | 2.68 | 2.06 |
| Quick Ratio(x) | 1.47 | 1.51 | 1.38 | 1.65 | 2.39 | 2 | 1.71 |
| Interest Cover(x) | 4.14 | 4.76 | 11.53 | 8.8 | 18.18 | 6.56 | 11.53 |
| Total Debt/Mcap(x) | 0.05 | 0.06 | 0.11 | 0.31 | 0.28 | 0.45 | 0.31 |
| # | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.09 | 63.1 | 63.1 | 63.09 | 63.09 | 63.09 | 63.09 | 63.09 | 63.09 | 63.09 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 36.87 | 36.9 | 36.9 | 36.91 | 36.91 | 36.91 | 36.9 | 36.9 | 36.91 | 36.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 10.41 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
