GODAWARI POWER & ISPAT LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 898.4 INR | +0.45% |
|
-0.35% | +18.70% |
| 05-04 | Godawari Power & Ispat Limited Announces Directorate Appointments | CI |
| 04-10 | Godawari Power Arm Resumes Operations at Chattisgarh, India Power Plant | MT |
Valuation
| Fiscal Period: March | 2019 | 2021 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,157 | 25,330 | 122,133 | - | - |
| Enterprise Value (EV) 1 | 8,157 | 25,330 | 112,434 | 111,236 | 110,594 |
| P/E ratio | 3.24 x | 4.05 x | 12.8 x | 10.3 x | 7.78 x |
| Yield | - | - | 1.11% | 1.11% | 1.11% |
| Capitalization / Revenue | 0.25 x | - | 1.97 x | 1.9 x | 1.6 x |
| EV / Revenue | 0.25 x | - | 1.82 x | 1.73 x | 1.45 x |
| EV / EBITDA | 1.03 x | - | 8.14 x | 6.52 x | 4.95 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 0.68 x | - | 2.6 x | 2.13 x | 1.71 x |
| Nbr of stocks (in thousands) | 140,945 | 140,945 | 135,945 | - | - |
| Reference price 2 | 57.88 | 179.7 | 898.4 | 898.4 | 898.4 |
| Announcement Date | 30/04/19 | 25/05/21 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2021 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 33,216 | - | 61,852 | 64,165 | 76,436 |
| EBITDA 1 | 7,894 | - | 13,808 | 17,056 | 22,345 |
| EBIT 1 | 6,565 | - | 12,396 | 15,462 | 20,632 |
| Operating Margin | 19.76% | - | 20.04% | 24.1% | 26.99% |
| Earnings before Tax (EBT) 1 | 4,097 | - | 12,863 | 15,929 | 21,098 |
| Net income 1 | 2,521 | 6,258 | 9,603 | 11,899 | 15,766 |
| Net margin | 7.59% | - | 15.53% | 18.54% | 20.63% |
| EPS 2 | 17.89 | 44.40 | 70.40 | 87.20 | 115.5 |
| 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 | - | - | - |
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 | 10,897 | 11,539 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 24.1% | - | 21% | 19% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | 85.70 | - | 345.0 | 421.0 | 525.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 4,500 | 10,000 | 15,000 |
| Capex / Sales | - | - | 7.28% | 15.58% | 19.62% |
| Announcement Date | 30/04/19 | 25/05/21 | - | - | - |
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
898.4
INR
Average target price
1,060
INR
Spread / Average Target
+17.99%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +18.70% | 1.46B | |
| +0.12% | 25.05B | |
| +17.20% | 21.3B | |
| -7.41% | 11.69B | |
| +30.79% | 11.28B | |
| +13.46% | 11.12B | |
| +9.59% | 9.98B | |
| +1.05% | 8.37B | |
| +16.40% | 7.89B | |
| +24.38% | 6.71B |
- Stock Market
- Equities
- GPIL Stock
- Financials Godawari Power & Ispat Limited
