GODAWARI POWER & ISPAT LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 890 INR | +1.94% |
|
+0.86% | +17.59% |
| Apr. 10 | Godawari Power Arm Resumes Operations at Chattisgarh, India Power Plant | MT |
| Feb. 07 | Godawari Power & Ispat Limited Provides Production Guidance for the Year 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2021 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,157 | 25,330 | 120,984 | - | - |
| Enterprise Value (EV) 1 | 8,157 | 25,330 | 111,285 | 110,087 | 109,445 |
| P/E ratio | 3.24 x | 4.05 x | 12.6 x | 10.2 x | 7.71 x |
| Yield | - | - | 1.12% | 1.12% | 1.12% |
| Capitalization / Revenue | 0.25 x | - | 1.96 x | 1.89 x | 1.58 x |
| EV / Revenue | 0.25 x | - | 1.8 x | 1.72 x | 1.43 x |
| EV / EBITDA | 1.03 x | - | 8.06 x | 6.45 x | 4.9 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 0.68 x | - | 2.58 x | 2.11 x | 1.7 x |
| Nbr of stocks (in thousands) | 140,945 | 140,945 | 135,945 | - | - |
| Reference price 2 | 57.88 | 179.7 | 890.0 | 890.0 | 890.0 |
| Announcement Date | 4/30/19 | 5/25/21 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 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 | 4/30/19 | 5/25/21 | - | - | - |
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 | 4/30/19 | 5/25/21 | - | - | - |
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
890
INR
Average target price
1,060
INR
Spread / Average Target
+19.11%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.59% | 1.45B | |
| +17.20% | 20.84B | |
| -7.96% | 11.88B | |
| +24.27% | 11.16B | |
| +10.90% | 10.86B | |
| +9.59% | 10.04B | |
| +0.57% | 8.26B | |
| +2.61% | 7.09B | |
| +23.57% | 6.97B | |
| -4.25% | 6.56B |
- Stock Market
- Equities
- GPIL Stock
- Financials Godawari Power & Ispat Limited
