Stock P/E, Current Price, and Intrinsic Value Over Time
Competitors of Gallantt Ispat Ltd
Stock Name
Market Cap
Current Price
High / Low
Stock P/E
Book Value
Dividend Yield
ROCE
ROE
Face Value
Industry Average
0 Cr
0
0
0
0%
0%
0%
0
Quarterly Result
Month
Dec 2020
Mar 2021
Jun 2021
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Sales
307
760
345
673
830
863
1,021
931
1,006
1,076
1,036
950
1,063
Expenses
266
655
308
642
756
753
949
853
921
970
966
863
956
Operating Profit
41
105
37
31
74
110
72
78
86
106
71
86
107
OPM %
13%
14%
11%
5%
9%
13%
7%
8%
8%
10%
7%
9%
10%
Other Income
1
12
2
5
3
44
1
4
1
19
1
2
1
Interest
3
6
2
5
5
6
4
7
8
9
6
7
8
Depreciation
4
24
7
23
23
23
25
25
25
25
25
28
29
Profit before tax
36
86
30
7
50
125
45
50
53
92
41
54
71
Tax %
34%
32%
35%
6%
42%
29%
45%
45%
61%
26%
25%
13%
26%
Net Profit
24
58
20
6
29
89
25
28
21
68
31
47
52
EPS in Rs
2.91
7.14
2.44
0.76
3.57
10.93
1.02
1.14
0.87
2.81
1.27
1.96
2.15
Last Updated: August 9, 2024, 6:41 pm
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: August 9, 2024, 6:41 pm
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
TTM
Sales
585
663
669
720
670
616
824
1,064
865
2,105
3,017
4,035
4,068
Expenses
541
608
625
656
604
565
738
938
833
1,836
2,721
3,693
3,720
Operating Profit
44
55
44
65
66
52
86
125
32
269
297
342
348
OPM %
8%
8%
7%
9%
10%
8%
10%
12%
4%
13%
10%
8%
9%
Other Income
3
5
1
1
3
1
5
5
1
9
53
25
23
Interest
16
10
12
12
7
6
7
6
6
22
20
27
29
Depreciation
16
16
17
17
18
17
15
14
14
68
92
100
103
Profit before tax
15
33
16
37
44
30
69
110
13
189
237
240
240
Tax %
5%
4%
6%
8%
5%
11%
29%
35%
42%
22%
26%
41%
Net Profit
15
32
15
34
42
27
49
72
7
148
176
141
167
EPS in Rs
1.79
3.90
1.85
4.17
5.11
3.28
6.07
8.81
0.92
18.18
21.62
5.84
6.91
Dividend Payout %
0%
0%
0%
0%
0%
0%
4%
3%
0%
0%
0%
0%
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2012-2013
2013-2014
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
YoY Net Profit Growth (%)
113.33%
-53.12%
126.67%
23.53%
-35.71%
81.48%
46.94%
-90.28%
2014.29%
18.92%
-19.89%
Change in YoY Net Profit Growth (%)
0.00%
-166.46%
179.79%
-103.14%
-59.24%
117.20%
-34.54%
-137.22%
2104.56%
-1995.37%
-38.81%
Growth
Compounded Sales Growth
10 Years:
20%
5 Years:
32%
3 Years:
26%
TTM:
7%
Compounded Profit Growth
10 Years:
31%
5 Years:
26%
3 Years:
15%
TTM:
115%
Stock Price CAGR
10 Years:
32%
5 Years:
66%
3 Years:
74%
1 Year:
286%
Return on Equity
10 Years:
9%
5 Years:
8%
3 Years:
8%
Last Year:
10%
Last Updated: September 6, 2024, 6:22 pm
Balance Sheet
Last Updated: August 9, 2024, 6:41 pm
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Equity Capital
81
81
81
81
81
81
81
81
81
81
241
241
Reserves
151
166
200
242
282
331
400
405
1,824
2,002
1,984
2,209
Borrowings
58
128
91
62
74
55
51
123
388
387
538
462
Other Liabilities
122
60
52
59
31
94
31
54
147
219
186
223
Total Liabilities
413
435
424
444
468
561
564
663
2,441
2,689
2,949
3,136
Fixed Assets
193
207
212
205
230
219
208
198
1,348
1,452
1,623
1,894
CWIP
9
7
5
18
13
29
127
241
277
359
316
122
Investments
43
43
43
43
43
43
43
43
60
1
2
52
Other Assets
169
179
165
178
183
270
186
182
756
877
1,009
1,068
Total Assets
413
435
424
444
468
561
564
663
2,441
2,689
2,949
3,136
Reserves and Borrowings Chart
Cash Flow
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Cash from Operating ActivityÂ
84
-43
70
56
31
109
43
41
173
234
96
344
Cash from Investing ActivityÂ
-9
-27
-20
-22
-40
-83
-37
-106
-193
-209
-225
-248
Cash from Financing ActivityÂ
-69
57
-48
-36
7
-24
-9
65
10
-19
126
-102
Net Cash Flow
6
-13
2
-1
-2
2
-3
-0
-10
6
-3
-5
Free Cash Flow
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Free Cash Flow
44.00
-3.00
-84.00
-26.00
4.00
-22.00
31.00
74.00
-91.00
-119.00
-90.00
-196.00
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Free Cash Flow Chart
Financial Efficiency Indicators
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Debtor Days
16
23
12
17
20
22
13
10
23
19
12
9
Inventory Days
53
56
55
57
77
65
51
69
56
50
48
48
Days Payable
50
6
0
3
17
47
8
19
18
24
7
6
Cash Conversion Cycle
20
74
67
71
80
41
55
59
61
45
53
51
Working Capital Days
21
65
66
76
74
63
45
35
105
80
80
84
ROCE %
14%
9%
13%
13%
9%
17%
23%
3%
15%
10%
10%
12%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Jun 2021
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Mar 2024
Promoters
67.24%
67.24%
67.24%
67.24%
68.72%
68.72%
68.73%
68.75%
68.79%
68.94%
68.94%
68.93%
FIIs
0.00%
0.08%
0.10%
0.10%
0.03%
0.01%
0.01%
0.01%
0.01%
0.00%
0.01%
0.02%
Public
32.76%
32.68%
32.66%
32.67%
31.25%
31.26%
31.25%
31.22%
31.19%
31.05%
31.04%
31.02%
No. of Shareholders
8,650
10,489
10,958
11,438
18,982
18,346
18,578
18,355
18,876
20,356
20,731
20,884
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 24
Mar 21
Mar 20
Mar 19
Mar 18
FaceValue
10.00
10.00
10.00
10.00
10.00
Basic EPS (Rs.)
9.34
10.01
2.76
12.83
7.71
Diluted EPS (Rs.)
9.34
10.01
2.76
12.83
7.71
Cash EPS (Rs.)
14.13
8.91
2.66
10.54
7.91
Book Value[Excl.RevalReserv]/Share (Rs.)
101.57
90.62
80.55
78.09
65.57
Book Value[Incl.RevalReserv]/Share (Rs.)
101.57
90.62
80.55
78.09
65.57
Revenue From Operations / Share (Rs.)
175.19
123.83
106.37
130.81
101.33
PBDIT / Share (Rs.)
18.86
13.94
4.11
15.99
11.17
PBIT / Share (Rs.)
14.07
12.01
2.37
14.26
9.33
PBT / Share (Rs.)
12.90
10.82
1.59
13.53
8.53
Net Profit / Share (Rs.)
9.34
6.98
0.92
8.81
6.07
NP After MI And SOA / Share (Rs.)
9.34
10.01
2.75
12.83
7.71
PBDIT Margin (%)
10.76
11.25
3.86
12.22
11.02
PBIT Margin (%)
8.03
9.70
2.22
10.90
9.20
PBT Margin (%)
7.36
8.73
1.49
10.33
8.41
Net Profit Margin (%)
5.33
5.63
0.86
6.73
5.98
NP After MI And SOA Margin (%)
5.33
8.08
2.59
9.80
7.61
Return on Networth / Equity (%)
9.19
11.04
3.42
16.42
11.76
Return on Capital Employeed (%)
12.71
12.89
2.68
18.24
14.22
Return On Assets (%)
7.18
8.75
2.69
14.54
9.19
Long Term Debt / Equity (X)
0.04
0.00
0.08
0.00
0.00
Total Debt / Equity (X)
0.18
0.15
0.14
0.08
0.10
Asset Turnover Ratio (%)
0.00
1.28
1.25
1.71
1.52
Current Ratio (X)
2.24
1.22
1.43
2.00
1.63
Quick Ratio (X)
1.30
0.42
0.28
0.64
0.88
Inventory Turnover Ratio (X)
0.00
5.50
5.90
7.18
5.76
Dividend Payout Ratio (NP) (%)
0.00
0.00
9.07
1.94
0.00
Dividend Payout Ratio (CP) (%)
0.00
0.00
5.56
1.71
0.00
Earning Retention Ratio (%)
0.00
0.00
90.93
98.06
0.00
Cash Earning Retention Ratio (%)
0.00
0.00
94.44
98.29
0.00
Interest Coverage Ratio (X)
16.13
11.67
5.24
21.72
13.85
Interest Coverage Ratio (Post Tax) (X)
8.99
6.85
2.17
12.96
8.52
Enterprise Value (Cr.)
5094.26
460.95
246.58
451.73
368.90
EV / Net Operating Revenue (X)
1.21
0.45
0.28
0.42
0.44
EV / EBITDA (X)
11.19
4.07
7.38
3.47
4.06
MarketCap / Net Operating Revenue (X)
1.10
0.35
0.18
0.38
0.38
Retention Ratios (%)
0.00
0.00
90.92
98.05
0.00
Price / BV (X)
1.90
0.48
0.23
0.63
0.59
Price / Net Operating Revenue (X)
1.10
0.35
0.18
0.38
0.38
EarningsYield
0.04
0.22
0.14
0.25
0.19
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value: ₹283.83
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
Overvalued: 23.70% compared to the current price ₹372.00
Intrinsic Value: 424.81
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
Undervalued: 14.20% compared to the current price ₹372.00
Last 5 Year EPS CAGR: 49.67%
*Investments are subject to market risks
Strength and Weakness
Strength
Weakness
The company has higher reserves (849.67 cr) compared to borrowings (201.42 cr), indicating strong financial stability.
The company has shown consistent growth in sales (432.77 cr) and profit (97.92 cr) over the years.
The stock has a low average ROCE of 12.33%, which may not be favorable.
The stock has a high average Working Capital Days of 66.17, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 56.42, which may not be favorable.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Gallantt Ispat Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 9.19% (Industry Average ROE: 0%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 28.3 (Industry average Stock P/E: 0)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0.18
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
Gallantt Ispat Ltd. is a Public Limited Listed company incorporated on 07/02/2005 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L27109DL2005PLC350524 and registration number is 101553. Currently Company is involved in the business activities of Manufacture of basic iron and steel. Company’s Total Operating Revenue is Rs. 3017.38 Cr. and Equity Capital is Rs. 81.32 Cr. for the Year ended 31/03/2022.
Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Gallantt Ispat Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Manage Consent
We use technologies like cookies to store and/or access device information. We do this to improve browsing experience and to show (non-) personalized ads. Consenting to these technologies will allow us to process data such as browsing behavior or unique IDs on this site. Not consenting or withdrawing consent, may adversely affect certain features and functions.
Functional
Always active
The technical storage or access is strictly necessary for the legitimate purpose of enabling the use of a specific service explicitly requested by the subscriber or user, or for the sole purpose of carrying out the transmission of a communication over an electronic communications network.
Preferences
The technical storage or access is necessary for the legitimate purpose of storing preferences that are not requested by the subscriber or user.
Statistics
The technical storage or access that is used exclusively for statistical purposes.The technical storage or access that is used exclusively for anonymous statistical purposes. Without a subpoena, voluntary compliance on the part of your Internet Service Provider, or additional records from a third party, information stored or retrieved for this purpose alone cannot usually be used to identify you.
Marketing
The technical storage or access is required to create user profiles to send advertising, or to track the user on a website or across several websites for similar marketing purposes.
