Market Cap ₹326 Cr.
Stock P/E 13.3
P/B 1.1
Current Price ₹63.9
Book Value ₹ 58.2
Face Value 5
52W High ₹90.1
Dividend Yield 0%
52W Low ₹ 34.1
GP Petroleums Ltd is engaged inside the manufacturing of lubricating oils, greases, and rubber method oils and other merchandise from crude oils. The Company's segments are Lubricants and Trading. The Company markets its products beneath the IPOL brand call. The Company's products include automotive lubricants, along with automotive engine oils, automobile gear and transmission oils, greases and specialities, two wheelers, vehicles and diesel engine oils; industrial lubricants, along with industrial oils and greases, steel working merchandise and industrial speciality oils; process oils, which include rubber procedure oils and secondary plasticizers; transformer oils, and white oils, together with liquid paraffin. Its products cater to a number of industries, inclusive of engineering, automotive, plastics, sugar mills, transformers, rubber, paint, cosmetics, tire, textiles, cement and adhesives. Its manufacturing centres are located in Daman and Vasai, with a manufacturing capacity of 80,000 kiloliters.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 155 | 147 | 233 | 183 | 220 | 204 | 184 | 177 | 162 | 155 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Income | 155 | 147 | 233 | 183 | 220 | 204 | 185 | 178 | 162 | 155 |
Total Expenditure | 161 | 136 | 222 | 169 | 205 | 196 | 178 | 171 | 148 | 145 |
Operating Profit | -5 | 10 | 11 | 14 | 16 | 8 | 7 | 7 | 14 | 10 |
Interest | 0 | 1 | -1 | 1 | -1 | -1 | 1 | -0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -6 | 9 | 11 | 12 | 15 | 9 | 5 | 6 | 13 | 9 |
Provision for Tax | -2 | 2 | 3 | 4 | 4 | 3 | 1 | 2 | 3 | 2 |
Profit After Tax | -5 | 7 | 9 | 9 | 11 | 6 | 4 | 5 | 10 | 6 |
Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -5 | 7 | 9 | 9 | 11 | 6 | 4 | 5 | 10 | 6 |
Adjusted Earnings Per Share | -0.9 | 1.3 | 1.7 | 1.7 | 2.2 | 1.2 | 0.7 | 0.9 | 1.9 | 1.3 |
#(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 | 417 | 404 | 407 | 422 | 480 | 519 | 607 | 495 | 610 | 718 | 790 | 678 |
Other Income | 4 | 3 | 3 | 1 | 12 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Total Income | 422 | 407 | 410 | 424 | 492 | 520 | 608 | 497 | 611 | 718 | 791 | 680 |
Total Expenditure | 403 | 388 | 393 | 394 | 450 | 484 | 572 | 467 | 583 | 688 | 754 | 642 |
Operating Profit | 18 | 19 | 17 | 30 | 42 | 35 | 35 | 29 | 28 | 30 | 37 | 38 |
Interest | 18 | 14 | 10 | 5 | 8 | 7 | 7 | 7 | 1 | 1 | -1 | 1 |
Depreciation | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 4 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -2 | 3 | 5 | 22 | 31 | 25 | 25 | 19 | 24 | 26 | 35 | 33 |
Provision for Tax | -1 | 2 | -0 | 8 | 11 | 9 | 9 | 3 | 6 | 7 | 9 | 8 |
Profit After Tax | -1 | 1 | 5 | 14 | 20 | 16 | 16 | 16 | 18 | 19 | 25 | 25 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 1 | 5 | 14 | 20 | 16 | 16 | 16 | 18 | 19 | 25 | 25 |
Adjusted Earnings Per Share | -0.3 | 0.2 | 1 | 2.7 | 4 | 3.2 | 3.2 | 3.1 | 3.5 | 3.7 | 4.9 | 4.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 10% | 17% | 9% | 7% |
Operating Profit CAGR | 23% | 8% | 1% | 7% |
PAT CAGR | 32% | 16% | 9% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 76% | 12% | 0% | 16% |
ROE Average | 10% | 8% | 8% | 7% |
ROCE Average | 12% | 9% | 9% | 11% |
#(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 | 122 | 123 | 130 | 140 | 184 | 196 | 208 | 219 | 233 | 251 | 276 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 1 | 1 | 2 | 3 | 7 | 7 | 7 | 9 | 5 | 6 | 13 |
Total Current Liabilities | 174 | 182 | 88 | 139 | 139 | 205 | 169 | 68 | 158 | 66 | 56 |
Total Liabilities | 297 | 306 | 231 | 293 | 330 | 408 | 384 | 297 | 397 | 324 | 345 |
Fixed Assets | 30 | 27 | 41 | 49 | 72 | 71 | 68 | 71 | 71 | 65 | 64 |
Other Non-Current Assets | 13 | 10 | 9 | 7 | 17 | 15 | 15 | 15 | 15 | 3 | 11 |
Total Current Assets | 254 | 269 | 181 | 237 | 241 | 322 | 301 | 210 | 310 | 256 | 271 |
Total Assets | 297 | 306 | 231 | 293 | 330 | 408 | 384 | 297 | 397 | 324 | 345 |
#(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 | 29 | 24 | 25 | 22 | 19 | 9 | 11 | 1 | 1 | 15 | 0 |
Cash Flow from Operating Activities | -15 | -15 | -18 | 17 | 29 | -35 | -12 | 111 | -56 | 62 | 11 |
Cash Flow from Investing Activities | 13 | 17 | 3 | -7 | 1 | 4 | 0 | -1 | -2 | 15 | 5 |
Cash Flow from Financing Activities | -3 | -1 | 11 | -5 | -40 | 33 | 2 | -109 | 71 | -92 | -17 |
Net Cash Inflow / Outflow | -5 | 1 | -4 | 5 | -10 | 2 | -10 | 0 | 14 | -14 | -0 |
Closing Cash & Cash Equivalent | 24 | 25 | 22 | 27 | 9 | 11 | 1 | 1 | 15 | 0 | 0 |
# | 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) | -0.29 | 0.2 | 0.99 | 2.67 | 4.02 | 3.21 | 3.19 | 3.05 | 3.48 | 3.71 | 4.94 |
CEPS(Rs) | 0.21 | 0.59 | 1.59 | 3.29 | 4.6 | 3.82 | 3.81 | 3.76 | 4.13 | 4.28 | 5.64 |
DPS(Rs) | 0.01 | 0.01 | 0.1 | 0.5 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 27.65 | 24.06 | 24.85 | 26.9 | 36.1 | 38.46 | 40.81 | 43.01 | 45.72 | 49.3 | 54.17 |
Core EBITDA Margin(%) | 2.93 | 3.33 | 3.04 | 6 | 5.75 | 6.49 | 5.62 | 5.68 | 4.47 | 4.16 | 4.61 |
EBIT Margin(%) | 3.39 | 3.64 | 3.04 | 5.64 | 7.35 | 6.03 | 5.3 | 5.23 | 4.08 | 3.79 | 4.29 |
Pre Tax Margin(%) | -0.43 | 0.57 | 0.97 | 4.58 | 5.85 | 4.7 | 4.19 | 3.78 | 3.87 | 3.67 | 4.39 |
PAT Margin (%) | -0.27 | 0.23 | 1.08 | 2.89 | 3.83 | 3.08 | 2.68 | 3.14 | 2.91 | 2.64 | 3.19 |
Cash Profit Margin (%) | 0.2 | 0.66 | 1.74 | 3.56 | 4.39 | 3.66 | 3.2 | 3.87 | 3.45 | 3.04 | 3.64 |
ROA(%) | -0.39 | 0.35 | 1.87 | 5.19 | 6.57 | 4.43 | 4.1 | 4.57 | 5.11 | 5.26 | 7.53 |
ROE(%) | -1.03 | 0.85 | 4.03 | 10.3 | 12.75 | 8.61 | 8.04 | 7.28 | 7.84 | 7.82 | 9.55 |
ROCE(%) | 13.13 | 13.66 | 9.79 | 12.58 | 15.14 | 11 | 9.7 | 8.61 | 8.17 | 8.58 | 11.73 |
Receivable days | 86.2 | 81.54 | 77.79 | 84 | 88.5 | 92.33 | 70.04 | 63.17 | 53.04 | 52.72 | 56.71 |
Inventory Days | 67.84 | 73.74 | 60.27 | 44.44 | 43.91 | 71.12 | 88.01 | 86.47 | 69.46 | 64.92 | 42.99 |
Payable days | 27.55 | 37.65 | 34.43 | 22.51 | 31.84 | 43.21 | 26.52 | 13.23 | 11.64 | 10.8 | 9.98 |
PER(x) | 0 | 40.59 | 40.22 | 22.18 | 21.91 | 22.9 | 20.27 | 10.27 | 10.24 | 12.2 | 6.29 |
Price/Book(x) | 0.47 | 0.35 | 1.6 | 2.2 | 2.44 | 1.91 | 1.58 | 0.73 | 0.78 | 0.92 | 0.57 |
Dividend Yield(%) | 0.07 | 0.12 | 0.25 | 0.85 | 0.85 | 1.02 | 1.16 | 2.39 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.1 | 0.04 | 0.54 | 0.93 | 1.07 | 0.94 | 0.76 | 0.4 | 0.47 | 0.37 | 0.22 |
EV/Core EBITDA(x) | 2.28 | 0.91 | 12.8 | 13.23 | 12.18 | 13.83 | 13.14 | 6.68 | 10.12 | 8.72 | 4.74 |
Net Sales Growth(%) | -13.06 | -3.3 | 0.92 | 3.74 | 13.68 | 8.05 | 16.88 | -18.36 | 23.14 | 17.67 | 10.15 |
EBIT Growth(%) | -44.99 | 3.92 | -15.13 | 87.26 | 48.17 | -18.41 | 0.16 | -19.43 | -3.94 | 9.47 | 24.66 |
PAT Growth(%) | -2252.11 | 182.51 | 382.1 | 170.47 | 50.66 | -20.11 | -0.69 | -4.24 | 13.91 | 6.84 | 33.02 |
EPS Growth(%) | -2252.34 | 171.2 | 382.06 | 170.47 | 50.66 | -20.11 | -0.69 | -4.24 | 13.91 | 6.84 | 33.02 |
Debt/Equity(x) | 0 | 0 | 0.32 | 0.86 | 0.44 | 0.63 | 0.65 | 0.17 | 0.51 | 0.13 | 0.07 |
Current Ratio(x) | 1.46 | 1.48 | 2.04 | 1.7 | 1.74 | 1.57 | 1.78 | 3.08 | 1.96 | 3.87 | 4.86 |
Quick Ratio(x) | 0.95 | 0.95 | 1.4 | 1.29 | 1.22 | 0.91 | 0.86 | 1.93 | 0.99 | 2.33 | 3.34 |
Interest Cover(x) | 0.89 | 1.19 | 1.47 | 5.34 | 4.87 | 4.56 | 4.81 | 3.62 | 19.95 | 31.97 | -45.88 |
Total Debt/Mcap(x) | 0 | 0 | 0.2 | 0.39 | 0.18 | 0.33 | 0.41 | 0.24 | 0.65 | 0.14 | 0.12 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 72.85 | 72.85 | 72.85 | 63.44 | 63.44 | 63.44 | 63.44 | 63.44 | 63.44 | 63.44 |
FII | 0 | 0.05 | 0.04 | 0.76 | 0.15 | 0.11 | 0.16 | 0.74 | 0.97 | 0.55 |
DII | 0.02 | 0.24 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 27.13 | 26.86 | 26.88 | 35.8 | 36.41 | 36.44 | 36.4 | 35.82 | 35.59 | 36.01 |
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 | 3.71 | 3.71 | 3.71 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 |
FII | 0 | 0 | 0 | 0.04 | 0.01 | 0.01 | 0.01 | 0.04 | 0.05 | 0.03 |
DII | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.38 | 1.37 | 1.37 | 1.83 | 1.86 | 1.86 | 1.86 | 1.83 | 1.81 | 1.84 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 |
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.
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