GPT Infraprojects

₹256.5 11.5 | 4.7%

WEBSITE BSE:533761 NSE : GPT INFRA 18 May, 12:50

Market Cap ₹1492 Cr.

Stock P/E 25.8

P/B 4.8

Current Price ₹256.5

Book Value ₹ 52.9

Face Value 10

52W High ₹257.2

Dividend Yield 1.17%

52W Low ₹ 53.4

Edit Ratio

GPT Infraprojects Research see more...

Overview Inc. Year: 1980Industry: Engineering - Construction

GPT Infraprojects Ltd is an infrastructure business enterprise. The Company is engaged within the production of concrete sleepers and allied. It is also engaged within the fabrication of metal bridges. It's segments consist of Infrastructure, which consists of execution of construction contracts and other infrastructure activities and Concrete Sleepers and Allied, which consists of manufacturing of concrete sleepers, supply of plant and machinery and additives for production of concrete sleepers. It manufactures various monoblock and pre-stressed concrete (PSC) sleepers for varied track programs, including Line sleepers, Bridge deck sleepers, and level crossing and switch growth joint. It can provide various solutions for road and railway infrastructure, along with planning, layout, construction and maintenance. The Company basically operates in India. It has its production unit at Panagarh (India), Tsumeb (Namibia) and Ladysmith (South Africa).

GPT Infraprojects Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

GPT Infraprojects Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	160	265	188	153	200	268	236	234	254	295
Other Income	1	1	1	1	2	2	4	1	1	1
Total Income	161	266	189	153	202	270	240	235	254	296
Total Expenditure	140	236	166	133	179	244	210	202	224	261
Operating Profit	21	30	22	21	23	26	30	32	30	36
Interest	10	10	9	9	9	10	9	8	8	8
Depreciation	5	5	5	5	5	4	4	4	4	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	7	14	9	7	9	12	17	20	18	24
Provision for Tax	2	4	2	2	2	1	5	6	3	9
Profit After Tax	4	10	6	5	7	11	12	14	15	15
Adjustments	1	1	1	1	1	-0	1	-0	-0	1
Profit After Adjustments	6	11	8	6	8	10	13	14	15	16
Adjusted Earnings Per Share	1	1.9	1.4	0.9	1.3	1.8	2.3	2.3	2.6	2.8

GPT Infraprojects 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	484	453	390	503	502	520	578	618	609	675	809	1019
Other Income	8	7	7	10	12	16	14	5	6	4	5	7
Total Income	492	460	397	512	513	537	592	623	615	678	814	1025
Total Expenditure	422	394	331	435	436	451	514	539	524	590	722	897
Operating Profit	71	66	66	78	77	85	78	84	91	88	92	128
Interest	32	38	41	39	38	39	42	41	39	39	37	33
Depreciation	19	20	20	19	17	22	23	24	22	20	19	16
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	19	8	6	20	22	24	13	19	30	32	37	79
Provision for Tax	5	1	2	7	6	5	2	6	10	9	7	23
Profit After Tax	14	6	4	13	16	19	10	13	20	23	30	56
Adjustments	-1	-1	-0	-1	2	1	1	2	0	1	2	2
Profit After Adjustments	14	5	4	12	18	20	12	15	20	24	31	58
Adjusted Earnings Per Share	2.4	0.9	0.7	2.1	3.1	3.4	2	2.6	3.5	4.2	5.4	10

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	20%	9%	9%	5%
Operating Profit CAGR	5%	3%	2%	3%
PAT CAGR	30%	32%	10%	8%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	331%	130%	63%	24%
ROE Average	11%	10%	8%	7%
ROCE Average	14%	14%	13%	13%

GPT Infraprojects 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	157	160	162	167	193	211	213	225	240	256	277
Minority's Interest	4	5	4	4	5	5	5	2	3	1	0
Borrowings	15	16	13	4	13	10	17	4	32	43	37
Other Non-Current Liabilities	8	10	31	36	38	36	25	44	35	47	40
Total Current Liabilities	403	424	407	415	398	455	452	463	420	384	437
Total Liabilities	588	615	618	625	647	718	711	738	730	732	792
Fixed Assets	125	143	121	115	142	151	132	120	108	106	134
Other Non-Current Assets	22	24	93	84	147	129	121	123	108	91	95
Total Current Assets	441	448	404	426	358	438	458	494	515	535	563
Total Assets	588	615	618	625	647	718	711	738	730	732	792

GPT Infraprojects 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	4	8	5	5	2	3	2	6	2	3	3
Cash Flow from Operating Activities	19	49	40	60	84	46	62	57	22	72	119
Cash Flow from Investing Activities	-38	-37	12	-5	-39	-26	-8	-3	6	-14	-60
Cash Flow from Financing Activities	20	-15	-50	-51	-44	-21	-51	-57	-27	-58	-56
Net Cash Inflow / Outflow	1	-3	2	3	1	-0	3	-4	1	1	3
Closing Cash & Cash Equivalent	8	5	5	3	3	2	6	2	3	3	7

GPT Infraprojects 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)	2.38	0.88	0.71	2.14	3.06	3.43	2.02	2.58	3.48	4.18	5.4
CEPS(Rs)	5.87	4.61	4.17	5.56	5.74	7.07	5.79	6.31	7.24	7.44	8.33
DPS(Rs)	1	1	0	2	2.5	2	2	1.5	2.5	3	2.5
Book NAV/Share(Rs)	27.37	27.95	28.3	29.02	33.24	36.34	36.55	38.63	41.23	44.02	47.64
Core EBITDA Margin(%)	12.86	12.85	15.05	13.43	12.95	13.21	10.97	12.82	14.01	12.47	10.81
EBIT Margin(%)	10.55	10.01	11.87	11.57	11.84	12.12	9.42	9.75	11.33	10.55	9.22
Pre Tax Margin(%)	3.93	1.7	1.49	3.95	4.34	4.61	2.19	3.05	4.89	4.77	4.6
PAT Margin (%)	2.96	1.38	1.06	2.53	3.21	3.66	1.79	2.11	3.25	3.4	3.68
Cash Profit Margin (%)	6.91	5.81	6.1	6.29	6.62	7.89	5.83	5.94	6.91	6.41	5.99
ROA(%)	2.65	1.05	0.67	2.06	2.55	2.79	1.45	1.8	2.7	3.14	3.91
ROE(%)	9.5	3.98	2.58	7.8	9	9.42	4.88	5.96	8.53	9.25	11.16
ROCE(%)	14.08	11.17	11.16	14.36	14.38	14.18	11.65	12.9	14.28	14.08	14.48
Receivable days	83.86	79.36	75.1	56.01	58.7	50.83	39.09	45.97	54	38.37	22.17
Inventory Days	64.38	68.86	67.72	51.43	51.37	52.43	51.55	51.35	55.48	55.36	51.47
Payable days	179.84	208.99	312.46	218.66	236.07	245.71	266.75	365.77	262.44	191.16	173.77
PER(x)	14.7	37	43.18	25.72	20.17	26.04	13.18	2.88	5.27	8.97	8.11
Price/Book(x)	1.28	1.16	1.09	1.9	1.85	2.46	0.73	0.19	0.44	0.85	0.92
Dividend Yield(%)	0.71	0.77	0	0.91	1.01	1.12	3.75	10.07	6.83	3.99	5.71
EV/Net Sales(x)	0.86	0.95	1.05	1.04	1.13	1.45	0.66	0.41	0.57	0.67	0.59
EV/Core EBITDA(x)	5.89	6.54	6.17	6.73	7.4	8.84	4.93	3.03	3.82	5.13	5.14
Net Sales Growth(%)	14.21	-6.5	-13.91	28.97	-0.2	3.67	11.04	7	-1.42	10.72	19.96
EBIT Growth(%)	-0.86	-11.21	1.92	26	1.77	5.86	-13.79	10.69	14.63	3.1	4.82
PAT Growth(%)	-22.02	-56.21	-34.06	208.21	26.29	17.67	-45.74	25.95	52.16	15.78	29.76
EPS Growth(%)	-13.25	-63.12	-18.65	199.9	42.61	12.32	-41.09	27.83	34.45	20.4	29
Debt/Equity(x)	1.52	1.62	1.54	1.43	1.2	1.2	1.21	1.07	1.1	0.99	0.88
Current Ratio(x)	1.09	1.06	0.99	1.03	0.9	0.96	1.01	1.07	1.22	1.39	1.29
Quick Ratio(x)	0.85	0.88	0.82	0.85	0.73	0.79	0.83	0.87	1	1.11	1.02
Interest Cover(x)	1.59	1.2	1.14	1.52	1.58	1.61	1.3	1.46	1.76	1.83	1.99
Total Debt/Mcap(x)	1.17	1.38	1.39	0.74	0.65	0.49	1.66	5.54	2.47	1.16	0.96

GPT Infraprojects Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	75	75	75	75	75	75	75	75	75	75
FII	0	0	0.09	0.03	0.14	0.06	0.06	0.06	0.59	0.74
DII	2.37	2.37	2.37	2.37	2.28	2.28	2.28	1.51	3.67	4.51
Public	22.63	22.63	22.54	22.6	22.57	22.66	22.66	23.44	20.74	19.75
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	2.18	2.18	2.18	2.18	4.36	4.36	4.36	4.36	4.36	4.36
FII	0	0	0	0	0.01	0	0	0	0.03	0.04
DII	0.07	0.07	0.07	0.07	0.13	0.13	0.13	0.09	0.21	0.26
Public	0.66	0.66	0.66	0.66	1.31	1.32	1.32	1.36	1.21	1.15
Others	0	0	0	0	0	0	0	0	0	0
Total	2.91	2.91	2.91	2.91	5.82	5.82	5.82	5.82	5.82	5.82

Pros

Debtor days have improved from 191.16 to 173.77days.
Company has reduced debt.

Cons

Company has a low return on equity of 10% over the last 3 years.
Stock is trading at 4.8 times its book value.
The company has delivered a poor profit growth of 9% over past five years.

* 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.

GPT Infraprojects News

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

GPT Infraprojects

Add Watchlist

GPT Infraprojects Research see more...

Overview Inc. Year: 1980Industry: Engineering - Construction

GPT Infraprojects Share Price

Alert Data

Quarterly Price

Peer Comparison

GPT Infraprojects Quarterly Results

GPT Infraprojects Profit & Loss

Growth Rates

GPT Infraprojects Balance Sheet

GPT Infraprojects Cash Flow

GPT Infraprojects Ratios

GPT Infraprojects Shareholding Pattern

GPT Infraprojects News

IPO

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

Please Login!

Error!