Gujarat Pipavav Port

₹198.5 0.2 | 0.1%

WEBSITE BSE:533248 NSE : GPPL 10 May, 16:01

Market Cap ₹9596 Cr.

Stock P/E 25.7

P/B 4

Current Price ₹198.5

Book Value ₹ 50

Face Value 10

52W High ₹225.2

Dividend Yield 3.07%

52W Low ₹ 105.2

Edit Ratio

Gujarat Pipavav Port Research see more...

Overview Inc. Year: 1992Industry: Port

Gujarat Pipavav Port Ltd is an primarily India based agency engaged within the enterprise of port improvement and operations at Pipavav Port. The Company's Port Pipavav is positioned about 150 nautical miles from Nhava Sheva in Mumbai. The Company gives cargo managing centres for field, bulk, break bulk and liquid cargo. It handles various bulk and break bulk cargo, together with coal, cement, clinker, fertilizers, metal, iron ore, agri-merchandise, salt and soda ash and Port Pipavav handles all maritime services in-house, without any third-party. The Company offers maritime offerings, inclusive of maritime personnel, inclusive of harbor grasp, pilots, control room operators, mooring crew and motor launch team; towage, such as one launch and tugboats, and port control facilities, such as radar, very high frequency (VHF), Navigational Telex (NAVTEX), automated weather station and automatic statistics machine (AIS).

Gujarat Pipavav Port Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Gujarat Pipavav Port 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	195	169	220	207	226	249	235	215	253	270
Other Income	7	7	8	10	11	13	16	19	18	19
Total Income	202	176	228	217	238	262	251	234	270	289
Total Expenditure	86	82	92	95	106	109	105	109	102	110
Operating Profit	116	94	136	122	132	154	146	124	168	178
Interest	1	1	1	2	2	2	2	3	2	2
Depreciation	33	32	31	30	29	30	28	29	29	29
Exceptional Income / Expenses	-9	10	5	-13	-5	-14	-5	-5	4	-0
Profit Before Tax	73	71	109	77	95	108	111	89	141	147
Provision for Tax	27	27	38	20	25	28	27	23	53	37
Profit After Tax	46	44	72	58	71	79	84	66	88	110
Adjustments	-0	1	3	2	1	5	13	2	5	6
Profit After Adjustments	46	45	74	59	72	84	97	68	92	116
Adjusted Earnings Per Share	0.9	0.9	1.5	1.2	1.5	1.7	2	1.4	1.9	2.4

Gujarat Pipavav Port Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	660	683	649	702	735	733	741	917	973
Other Income	30	32	37	45	47	40	31	51	72
Total Income	690	715	686	747	782	774	772	968	1044
Total Expenditure	284	265	275	313	289	311	331	415	426
Operating Profit	406	450	411	434	494	463	441	553	616
Interest	0	0	0	0	7	6	5	8	9
Depreciation	97	107	104	113	131	133	129	116	115
Exceptional Income / Expenses	0	0	0	0	0	0	-5	-37	-6
Profit Before Tax	345	379	330	352	386	330	307	413	488
Provision for Tax	118	97	109	115	66	108	109	100	140
Profit After Tax	227	282	221	237	319	222	197	313	348
Adjustments	0	0	0	0	0	0	0	0	26
Profit After Adjustments	227	282	221	237	319	222	197	313	373
Adjusted Earnings Per Share	4.7	5.8	4.6	4.9	6.6	4.6	4.1	6.5	7.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	24%	8%	7%	0%
Operating Profit CAGR	25%	4%	6%	0%
PAT CAGR	59%	-1%	7%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	69%	28%	18%	6%
ROE Average	14%	11%	11%	12%
ROCE Average	19%	16%	16%	16%

Gujarat Pipavav Port Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	2087	2142	2159	2197	2288	2239	2243	2311
Minority's Interest	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	57	190	297	337	443	538	770	792
Total Current Liabilities	326	312	218	298	247	278	405	562
Total Liabilities	2469	2645	2674	2832	2978	3055	3418	3665
Fixed Assets	1342	1676	1686	1590	1583	1467	1408	1363
Other Non-Current Assets	675	493	501	543	618	735	909	976
Total Current Assets	452	475	488	700	778	853	1101	1325
Total Assets	2469	2645	2674	2832	2978	3055	3418	3665

Gujarat Pipavav Port Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	16	119	53	35	11	19	6	0
Cash Flow from Operating Activities	389	406	315	299	343	388	380	370
Cash Flow from Investing Activities	-285	-245	-129	-126	-85	-105	-166	-82
Cash Flow from Financing Activities	-0	-227	-204	-198	-250	-296	-220	-273
Net Cash Inflow / Outflow	104	-66	-18	-25	8	-13	-6	15
Closing Cash & Cash Equivalent	119	53	35	11	19	6	0	16

Gujarat Pipavav Port Ratios

#	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	4.71	5.84	4.57	4.9	6.61	4.59	4.08	6.48
CEPS(Rs)	6.72	8.04	6.71	7.23	9.33	7.35	6.76	8.88
DPS(Rs)	1.9	3.8	3.4	3.5	5.6	4.5	4	6.1
Book NAV/Share(Rs)	43.17	44.31	44.67	45.45	47.33	46.32	46.41	47.8
Core EBITDA Margin(%)	56.98	61.28	57.65	55.4	60.73	57.55	48.43	46.68
EBIT Margin(%)	52.34	55.59	50.87	50.19	53.45	45.87	36.74	39.15
Pre Tax Margin(%)	52.31	55.53	50.82	50.14	52.45	45.01	36.18	38.41
PAT Margin (%)	34.47	41.32	34.06	33.72	43.44	30.26	23.28	29.11
Cash Profit Margin (%)	49.22	56.91	50.02	49.79	61.32	48.46	38.54	39.91
ROA(%)	9.21	11.04	8.31	8.6	11	7.36	6.1	8.84
ROE(%)	10.9	13.35	10.28	10.86	14.24	9.8	8.8	13.75
ROCE(%)	16.55	17.96	15.35	16.17	17.53	14.86	13.89	18.5
Receivable days	15.96	15.34	15.28	19.95	24.04	23.44	21.6	23.35
Inventory Days	8.57	8.3	8.21	5.73	3.98	4.5	4.45	3.02
Payable days	0	0	0	0	0	0	0	0
PER(x)	37.17	28.23	31.57	20.35	9.14	21.15	18.75	17.97
Price/Book(x)	4.05	3.72	3.23	2.19	1.28	2.1	1.65	2.44
Dividend Yield(%)	1.09	2.31	2.36	3.51	9.27	4.63	5.23	5.24
EV/Net Sales(x)	12.37	11.15	10.09	6.1	3.09	5.41	3.84	5.16
EV/Core EBITDA(x)	20.08	16.92	15.92	9.87	4.6	8.58	6.45	8.56
Net Sales Growth(%)	0	3.51	-5.01	8.18	4.76	-0.26	1.08	23.68
EBIT Growth(%)	0	9.95	-13.07	6.73	11.56	-14.41	-7.45	35.27
PAT Growth(%)	0	24.06	-21.69	7.09	34.97	-30.52	-11.09	58.69
EPS Growth(%)	0	24.06	-21.69	7.09	34.97	-30.52	-11.09	58.69
Debt/Equity(x)	0	0	0	0	0	0	0	0
Current Ratio(x)	1.39	1.52	2.24	2.35	3.15	3.07	2.72	2.36
Quick Ratio(x)	1.34	1.47	2.18	2.32	3.12	3.03	2.69	2.34
Interest Cover(x)	2172.34	942.32	948.58	965.28	53.29	53.32	65.33	52.95
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0

Gujarat Pipavav Port Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	44.01	44.01	44.01	44.01	44.01	44.01	44.01	44.01	44.01	44.01
FII	22.29	22.78	21.48	21.87	22.36	21.9	21.02	20.12	19.81	18.31
DII	21.37	21.34	20.5	22.11	21.54	22.12	22.66	21.23	20.01	17.39
Public	12.33	11.87	14.02	12.01	12.1	11.97	12.32	14.65	16.17	20.3
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	21.27	21.27	21.27	21.27	21.27	21.27	21.27	21.27	21.27	21.27
FII	10.78	11.01	10.38	10.57	10.81	10.59	10.16	9.73	9.58	8.85
DII	10.33	10.32	9.91	10.69	10.41	10.7	10.95	10.26	9.67	8.4
Public	5.96	5.74	6.78	5.81	5.85	5.79	5.96	7.08	7.82	9.82
Others	0	0	0	0	0	0	0	0	0	0
Total	48.34	48.34	48.34	48.34	48.34	48.34	48.34	48.34	48.34	48.34

Pros

Company is almost debt free.

Cons

Promoter holding is low: 44.01%.
Company has a low return on equity of 11% over the last 3 years.
Stock is trading at 4 times its book value.
The company has delivered a poor profit growth of 7% 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.

Gujarat Pipavav Port 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

Gujarat Pipavav Port

Add Watchlist

Gujarat Pipavav Port Research see more...

Overview Inc. Year: 1992Industry: Port

Gujarat Pipavav Port Share Price

Alert Data

Quarterly Price

Peer Comparison

Gujarat Pipavav Port Quarterly Results

Gujarat Pipavav Port Profit & Loss

Growth Rates

Gujarat Pipavav Port Balance Sheet

Gujarat Pipavav Port Cash Flow

Gujarat Pipavav Port Ratios

Gujarat Pipavav Port Shareholding Pattern

Gujarat Pipavav Port News

IPO

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

Please Login!

Error!