Godawari Power & Isp

₹904.1 32 | 3.7%

WEBSITE BSE:532734 NSE : GODAWARI POW 10 May, 16:01

Market Cap ₹12290 Cr.

Stock P/E 12.8

P/B 2.9

Current Price ₹904.1

Book Value ₹ 313.8

Face Value 5

52W High ₹937

Dividend Yield 0.44%

52W Low ₹ 356

Edit Ratio

Godawari Power & Isp Research see more...

Overview Inc. Year: 1999Industry: Steel & Iron Products

Godawari Power and Ispat Ltd, is a holding company and it is engaged in the commercial enterprise of producing the buying and selling of iron ore pellets, sponge iron, steel billets, hard bright (H.B.) wires and generation of power. The Company's segments include Steel and Electricity. The Company is likewise end-to-end manufacturer of mild steel wires, Ferro alloys, captive power, wires rods, metallic wires, Oxygen gas and fly ash brick. The Company's geographic segments include Domestic and International Market. The Company additionally gives Ferro alloys, which incorporates silico manganese. The Company, thru its subsidiaries, operates a ferro alloys manufacturing plant with capability of approximately 52,200 metric ton (MT) and captive thermal power generation of 20-megawatt (MW); about 8 megawatt bio mass power plant; approximately 0.6 million ton pellet plant in Orissa and over 50MW Solar Thermal Power plant in Rajasthan. The Company's plant is in Raipur District, Chhattisgarh, India.

Godawari Power & Isp Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Godawari Power & Isp Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	1274	1607	1438	1666	1307	1463	1317	1326	1291	1309
Other Income	3	8	18	16	26	36	26	19	23	16
Total Income	1277	1615	1456	1682	1333	1499	1342	1344	1314	1325
Total Expenditure	838	1114	1041	1206	1069	1280	1049	1020	930	978
Operating Profit	439	501	415	477	264	220	294	324	385	347
Interest	12	12	1	4	10	18	6	8	10	16
Depreciation	33	34	27	28	31	33	32	34	35	35
Exceptional Income / Expenses	-38	0	99	0	0	0	-15	18	0	0
Profit Before Tax	357	454	486	445	224	169	240	299	340	295
Provision for Tax	90	117	101	118	52	46	74	76	86	67
Profit After Tax	267	337	385	327	172	123	167	223	253	228
Adjustments	29	-8	21	-0	-3	5	3	8	3	1
Profit After Adjustments	297	329	407	327	169	128	170	231	257	229
Adjusted Earnings Per Share	22.5	25	30.9	25.2	13	9.9	13.1	18.5	20.6	18.4

Godawari Power & Isp Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2357	2118	2395	1980	1804	2527	3322	3289	3958	5399	5753	5243
Other Income	15	16	60	27	17	9	6	7	3	30	104	84
Total Income	2371	2134	2455	2007	1822	2536	3327	3296	3961	5430	5857	5325
Total Expenditure	2026	1771	2037	1771	1515	1931	2532	2667	2821	3536	4621	3977
Operating Profit	346	363	418	236	306	606	795	629	1140	1894	1237	1350
Interest	121	165	224	252	259	263	253	212	115	20	20	40
Depreciation	71	105	118	126	120	132	133	137	109	105	124	136
Exceptional Income / Expenses	0	0	0	0	0	-6	0	-10	0	99	-15	3
Profit Before Tax	154	92	77	-147	-73	208	414	273	946	1933	1083	1174
Provision for Tax	-5	22	6	-47	1	-6	153	95	307	451	289	303
Profit After Tax	158	70	71	-100	-74	215	261	177	639	1482	793	871
Adjustments	-9	-12	-5	11	-1	-7	-9	-10	-1	-15	0	15
Profit After Adjustments	149	58	66	-89	-75	208	252	167	639	1467	793	887
Adjusted Earnings Per Share	11.4	4.4	5.1	-7	-5.5	15.2	18.5	12.2	46.8	111.4	61.2	70.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	20%	18%	9%
Operating Profit CAGR	-35%	25%	15%	14%
PAT CAGR	-46%	65%	30%	18%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	143%	51%	78%	44%
ROE Average	22%	38%	31%	18%
ROCE Average	28%	41%	32%	20%

Godawari Power & Isp Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	790	864	924	795	697	923	1169	1378	2036	3312	3905
Minority's Interest	157	163	167	103	153	160	167	125	72	130	41
Borrowings	1122	1504	1409	1366	1980	1873	1643	1464	771	10	9
Other Non-Current Liabilities	82	89	91	-7	-7	-55	13	60	187	188	256
Total Current Liabilities	965	894	1156	1144	415	485	519	454	407	1249	948
Total Liabilities	3116	3514	3748	3401	3238	3386	3511	3482	3474	4890	5159
Fixed Assets	1070	2328	2403	2289	2326	2264	2249	2269	2013	1530	2065
Other Non-Current Assets	1227	299	292	358	254	314	277	279	442	981	772
Total Current Assets	820	887	1054	754	658	808	985	933	1019	2379	2323
Total Assets	3116	3514	3748	3401	3238	3386	3511	3482	3474	4890	5159

Godawari Power & Isp Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	50	32	25	29	26	34	10	2	2	9	11
Cash Flow from Operating Activities	321	56	551	377	15	451	550	551	969	1330	962
Cash Flow from Investing Activities	-982	-276	-268	-6	14	-121	-66	-150	-62	-1096	-229
Cash Flow from Financing Activities	644	213	-279	-374	-21	-354	-491	-401	-900	-233	-246
Net Cash Inflow / Outflow	-18	-7	4	-2	8	-24	-7	-0	6	2	487
Closing Cash & Cash Equivalent	32	25	29	26	34	10	2	2	9	11	507

Godawari Power & Isp Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	11.36	4.41	5.05	-7.01	-5.46	15.22	18.48	12.22	46.8	111.41	61.16
CEPS(Rs)	17.49	13.39	14.42	2.11	3.41	25.39	28.84	23.02	54.85	120.52	70.68
DPS(Rs)	1.25	1.25	0.5	0	0	0	0	0	9.25	11	4
Book NAV/Share(Rs)	59.33	65.96	70.55	62.82	51.08	67.67	85.7	100.98	149.19	251.61	301.06
Core EBITDA Margin(%)	12.42	14.78	13.44	9.47	14.49	23.05	23.76	18.9	28.73	34.51	19.69
EBIT Margin(%)	10.32	10.95	11.26	4.77	9.34	18.22	20.06	14.73	26.82	36.17	19.17
Pre Tax Margin(%)	5.77	3.93	2.87	-6.67	-3.66	8.05	12.45	8.29	23.92	35.8	18.82
PAT Margin (%)	5.94	2.98	2.65	-4.53	-3.69	8.29	7.85	5.39	16.16	27.45	13.79
Cash Profit Margin (%)	8.61	7.47	7.09	1.21	2.33	13.38	11.85	9.55	18.91	29.39	15.94
ROA(%)	6.17	2.11	1.95	-2.79	-2.22	6.48	7.56	5.07	18.39	35.44	15.79
ROE(%)	21.75	8.53	7.91	-11.62	-9.87	26.5	24.91	13.92	37.47	55.42	21.98
ROCE(%)	13.36	9.49	10.16	3.64	6.52	15.83	21.84	15.81	35.34	58.53	27.7
Receivable days	13.88	16.2	17.65	21.05	19.38	18.99	16.75	18.08	20.84	21.13	20.48
Inventory Days	47.53	58.23	56.25	68.65	65.36	51.93	57.62	65.14	48.93	46.55	53.43
Payable days	58.86	85.18	88.52	122.04	91.96	37.24	36.21	38.34	36.75	55.2	57.16
PER(x)	1.84	4.6	4.76	0	0	7.09	3.13	2.12	3.84	3.47	5.7
Price/Book(x)	0.35	0.31	0.34	0.21	0.57	1.6	0.68	0.26	1.2	1.54	1.16
Dividend Yield(%)	3	3.08	1.04	0	0	0	0	0	2.57	2.85	1.15
EV/Net Sales(x)	0.8	1.09	0.94	1.05	1.42	1.4	0.79	0.61	0.83	0.92	0.7
EV/Core EBITDA(x)	5.43	6.38	5.37	8.81	8.38	5.85	3.31	3.22	2.89	2.61	3.27
Net Sales Growth(%)	13.35	-10.13	13.07	-17.34	-8.86	40.07	31.43	-1	20.35	36.42	6.55
EBIT Growth(%)	14.83	-6.36	16.69	-65.02	77.33	153.24	41.25	-26.85	119.07	89.33	-43.52
PAT Growth(%)	80.73	-55.79	1.08	-241.17	26.26	391.61	21.41	-30.99	260.78	143.18	-46.46
EPS Growth(%)	71.2	-61.13	14.47	-238.69	22.08	378.67	21.42	-33.85	282.88	138.06	-45.1
Debt/Equity(x)	2.17	2.41	2.2	2.52	3.18	2.3	1.61	1.23	0.44	0.13	0.08
Current Ratio(x)	0.85	0.99	0.91	0.66	1.59	1.67	1.9	2.06	2.5	1.9	2.45
Quick Ratio(x)	0.49	0.54	0.55	0.3	0.85	0.78	0.71	0.83	1.27	1.21	1.6
Interest Cover(x)	2.27	1.56	1.34	0.42	0.72	1.79	2.64	2.29	9.23	99.19	54.06
Total Debt/Mcap(x)	6.16	7.84	6.47	11.36	5.36	1.4	2.31	4.64	0.35	0.08	0.06

Godawari Power & Isp Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	67.5	67.5	67.5	67.5	67.5	67.5	67.68	63.26	63.26	63.26
FII	1.93	1.9	2.01	2.53	3.01	3.38	3.65	4.66	5.41	5.54
DII	0.39	0.17	0.36	0.47	0.75	1.06	1.11	1.52	2.08	2.08
Public	30.18	30.43	30.12	29.49	28.74	28.05	27.56	30.56	29.24	29.11
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	9.51	9.51	9.51	9.51	9.51	9.51	9.2	8.6	8.6	8.6
FII	0.27	0.27	0.28	0.36	0.42	0.48	0.5	0.63	0.74	0.75
DII	0.06	0.02	0.05	0.07	0.11	0.15	0.15	0.21	0.28	0.28
Public	4.25	4.29	4.25	4.16	4.05	3.95	3.75	4.15	3.97	3.96
Others	0	0	0	0	0	0	0	0	0	0
Total	14.09	14.09	14.09	14.09	14.09	14.09	13.59	13.59	13.59	13.59

Pros

Company has delivered good profit growth of 29% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 38%
Company has reduced debt.
Company is almost debt free.

Cons

Debtor days have increased from 55.2 to 57.16days.

* 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.

Godawari Power & Isp News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 49/-

Electrosteel Steel Ltd

IPO

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

Godawari Power & Isp

Add Watchlist

Godawari Power & Isp Research see more...

Overview Inc. Year: 1999Industry: Steel & Iron Products

Godawari Power & Isp Share Price

Alert Data

Quarterly Price

Peer Comparison

Godawari Power & Isp Quarterly Results

Godawari Power & Isp Profit & Loss

Growth Rates

Godawari Power & Isp Balance Sheet

Godawari Power & Isp Cash Flow

Godawari Power & Isp Ratios

Godawari Power & Isp Shareholding Pattern

Godawari Power & Isp News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!