GODAWARI POWER & ISPAT LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,089 INR | +0.93% |
|
+3.55% | +43.87% |
| 15/06 | Godawari Power & Ispat Limited announces an Equity Buyback for 2,150,000 shares, representing 1.64% for INR 3,010 million. | CI |
| 15/06 | Godawari Power & Ispat Limited authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: March | 2019 | 2021 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,157 | 25,330 | 1,46,664 | - | - |
| Enterprise Value (EV) 1 | 8,157 | 25,330 | 1,02,951 | 1,36,967 | 1,36,259 |
| P/E ratio | 3.24 x | 4.05 x | 10.2 x | 11.2 x | 8.08 x |
| Yield | - | - | 0.93% | 0.93% | 0.93% |
| Capitalization / Revenue | 0.25 x | - | 1.89 x | 2.62 x | 2.1 x |
| EV / Revenue | 0.25 x | - | 1.89 x | 2.45 x | 1.95 x |
| EV / EBITDA | 1.03 x | - | 7.67 x | 8.25 x | 5.88 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 0.68 x | - | 3.13 x | 2.42 x | 1.9 x |
| Nbr of stocks (in thousands) | 1,40,945 | 1,40,945 | 1,35,945 | - | - |
| Reference price 2 | 57.88 | 179.7 | 1,079 | 1,079 | 1,079 |
| Announcement Date | 30/04/19 | 25/05/21 | 21/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2021 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 33,216 | - | 54,554 | 55,968 | 69,723 |
| EBITDA 1 | 7,894 | - | 13,415 | 16,605 | 23,173 |
| EBIT 1 | 6,565 | - | 12,002 | 15,035 | 21,276 |
| Operating Margin | 19.76% | - | 22% | 26.86% | 30.52% |
| Earnings before Tax (EBT) 1 | 4,097 | - | 12,560 | 15,840 | 22,081 |
| Net income 1 | 2,521 | 6,258 | 9,366 | 11,977 | 16,647 |
| Net margin | 7.59% | - | 17.17% | 21.4% | 23.88% |
| EPS 2 | 17.89 | 44.40 | 74.52 | 96.00 | 133.5 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 10.00 | 10.00 | 10.00 |
| Announcement Date | 30/04/19 | 25/05/21 | 21/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q3 | 2024 Q4 |
|---|---|---|
| Net sales 1 | 13,613 | 15,555 |
| EBITDA 1 | 3,615 | 3,700 |
| EBIT 1 | 3,265 | 3,345 |
| Operating Margin | 23.98% | 21.5% |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2021 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | 9,699 | 9,697 | 10,405 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 24.1% | - | 21% | 19.8% | 22.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | 85.70 | - | 345.0 | 445.0 | 567.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 4,500 | 10,000 | 15,000 |
| Capex / Sales | - | - | 7.28% | 17.87% | 21.51% |
| Announcement Date | 30/04/19 | 25/05/21 | 21/05/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,079
INR
Average target price
1,250
INR
Spread / Average Target
+15.86%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +43.87% | 1.76B | |
| +5.07% | 26.78B | |
| +9.44% | 19.41B | |
| +38.25% | 12.85B | |
| -13.15% | 11.05B | |
| -0.43% | 9.72B | |
| +36.93% | 9.57B | |
| -2.74% | 8.89B | |
| +41.46% | 8.01B | |
| -11.70% | 7.36B |
- Stock Market
- Equities
- GPIL Stock
- Financials Godawari Power & Ispat Limited
