Search
The transition of Value Research Online has been postponed to take care of some user concerns.
You are welcome to try out the new site at https://beta.valueresearchonline.com

Gujarat Industries Power Co.

Sector: Energy | Industry: Electricity Generation
R 68.00 0.20  | 0.30% -17.02% 2.75 1,028.51
NSE Price: Nov 20, 15:55 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Nov 20, 15:55 68.00 0.20 0.30% 68.00 67.80 51,678 67.50 - 69.10
BSE Nov 20, 2019 68.00 0.20 0.30% 67.90 67.80 9,305 67.55 - 68.95
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE FREE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13
Income StatementR Cr
Operating Revenue1,407.351,353.841,310.561,352.231,214.72 1,376.841,416.04
Other Income116.8051.2671.0536.2443.24 30.8514.27
Total Income1,524.161,405.101,381.611,388.471,257.96 1,407.691,430.31
Total Expenditure860.23873.09881.56951.04791.92 906.42873.60
Operating Profit663.92532.01500.06437.43466.04 501.26556.71
Interest50.3256.8573.1975.5778.00 88.27105.15
PBDT613.60475.16426.86361.86388.03 412.99451.56
Depreciation167.36157.66125.87112.13120.03 155.51158.23
PBT & Exceptional Items446.25317.50300.99249.73268.00 257.48293.33
Exceptional Items-139.61----18.51 -60.15
Profit before Tax306.64317.50300.99249.73249.49 257.48353.48
Provision for Tax51.8872.9871.7461.45123.14 71.51134.66
Profit after Tax254.76244.52229.25188.27126.35 185.98218.82
Minority Interest----- --
Share of Associate--78.47---0.01 --
Consolidated Profit254.76166.05229.25188.27126.34 185.98218.82
 
LiabilitiesR Cr
Share Capital151.25151.25151.25151.25151.25 151.25151.25
Total Reserves2,419.492,229.442,084.851,882.121,685.35 1,604.561,462.82
Shareholder's Funds2,570.742,380.692,236.112,033.371,836.60 1,755.811,614.08
Minority Interest----- --
Long Term Borrowings366.59361.29271.46326.59431.71 536.83641.95
Other Non Current Liabilities456.38441.98401.76370.99257.12 177.26150.55
Current Liabilities437.68523.48505.02416.80476.31 522.47540.31
Total Debt*572.78616.63417.33474.99606.44 715.50855.14
Total Liabilities3,831.383,707.443,414.363,147.753,001.74 2,992.372,946.89
 
AssetsR Cr
Net Block2,632.352,679.562,521.941,977.341,890.27 1,990.572,133.29
Non Current Investments89.55249.08280.32250.02206.88 159.7168.81
Other Non-Current Assets441.16239.48183.23281.79194.73 137.62132.21
Current Investments----- --
Cash and Bank262.3058.907.15193.41365.97 315.78275.56
Other Current Assets406.01480.42421.72445.19343.90 388.69337.02
Net Current Assets230.6315.84-76.15221.80233.56 182.0072.27
Miscellaneous Exp. Not Written Off----- --
Total Assets3,831.383,707.443,414.363,147.753,001.74 2,992.372,946.89
 
Cash FlowR Cr
From Operations581.87331.02432.72231.94341.92 398.44407.45
From Investing Activities-231.16-382.80-458.78-177.58-61.30 -86.3254.89
From Finance Activities-142.30102.51-161.31-227.89-230.44 -271.89-237.29
Net Inflow/Outflow208.4150.73-187.37-173.5250.18 40.23225.06
 
Key Ratios
Adjusted EPS (Rs)16.8410.9815.1612.458.35 12.3014.47
Adjusted Book Value (Rs)169.96157.40147.84134.44121.43 116.09106.71
Dividend per Share (Rs)2.902.702.702.702.50 2.502.50
Cash Flow per Share (Rs)38.4721.8928.6115.3322.61 26.3426.94
Debt to Equity0.220.260.190.230.33 0.410.53
Current Ratio1.531.030.851.531.49 1.351.13
ROCE (%)11.6313.2514.5013.1413.33 14.0018.57
RONW (%)10.2910.5910.749.737.03 11.0413.56
Operating Margin (%)47.1839.3038.1632.3538.37 36.4139.31
Net Margin (%)16.7117.4016.5913.5610.04 13.2115.30
Revenue Growth (%)3.953.30-3.0811.32-11.77 -2.770.00
Net Profit Growth (%)4.196.6621.7749.01-32.06 -15.010.00
EPS Growth (%)53.42-27.5721.7749.02-32.07 -15.010.00
Book Value Growth (%)7.986.479.9710.714.60 8.780.00
 
Market Cues
Close Price (Rs)71.1096.80103.0579.6585.90 65.6574.10
High Price (Rs)107.90150.80116.0094.50106.50 82.9077.90
Low Price (Rs)67.1096.0079.0066.8563.00 53.0055.55
Market Cap (Rs Cr)1,076.911,468.651,566.961,220.601,284.88 994.481,123.04
Price / Earnings4.238.846.846.4810.17 5.355.13
Price / Book Value0.420.620.700.600.70 0.570.70
Dividend Yield (%)4.072.782.613.352.94 3.803.37
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
4.18
Piotroski F-Score
7
Modified C-Score
0
5-Years Price to Earnings
2.74
5-Years Price to Book
0.39
Earnings Yield
EBIT / Enterprise value
37.14%
PEG
Price / Earnings to growth ratio
0.22
Related Stocks
  Current Price   Chng %
BF Utilities R277.50 +4.99%
Energy Development Co. R5.35 +3.88%
GVK Power & Infrastructure R4.25 -4.49%
Jaiprakash Power Ventures R1.05 +0.96%
KP Energy R140.00 +1.67%
Nagpur Power Industries R21.55 +0.70%
Reliance Power R3.32 -3.49%
Sun Source (India) R2.29 0.00%
Suryachakra Power Corporation R0.27 -3.57%
Websol Energy Systems R22.50 +4.17%
As on Nov 21, 09:05