GODAWARI POWER AND ISPAT LTD.
NSE : GPILBSE : 532734ISIN
CODE : INE177H01021Industry : Steel & Iron ProductsHouse
: Hira
BSE907.0511.3 (+1.26 % )
PREV CLOSE (Rs.) 895.75
OPEN PRICE (Rs.) 894.60
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 36583
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE907.80 10.55 (+1.18 % )
PREV CLOSE(Rs.) 897.25
OPEN PRICE (Rs.) 891.30
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 907.80 (561 )
VOLUME 580923
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 57530.38 | 53991.81 | 39576.41 | 32885.26 | 33216.37 |
| Sales | 56914.72 | 53092.44 | 39373.19 | 31470.27 | 31828.41 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | 98.12 | 52.49 | 30.96 | 171.55 | 174.87 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 517.54 | 846.88 | 172.25 | 1243.44 | 1213.10 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 57530.38 | 53991.81 | 39576.41 | 32885.26 | 33216.37 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -22.66 | -627.44 | -44.77 | 449.11 | -685.84 |
| Raw Material Consumed | 33679.93 | 24544.57 | 18520.84 | 17695.69 | 19035.51 |
| Opening Raw Materials | 5469.70 | 2877.36 | 3385.47 | 3648.68 | 2584.26 |
| Purchases Raw Materials | 29156.95 | 25599.39 | 17490.49 | 16551.71 | 19514.80 |
| Closing Raw Materials | 4702.13 | 5469.70 | 2877.36 | 3385.47 | 3648.68 |
| Other Direct Purchases / Brought in cost | 3755.42 | 1537.52 | 522.24 | 880.77 | 585.12 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 3623.65 | 2483.97 | 2207.54 | 2427.68 | 2282.60 |
| Electricity & Power | 3577.61 | 2446.15 | 2172.56 | 2391.62 | 2249.72 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 46.04 | 37.82 | 34.98 | 36.06 | 32.88 |
| Employee Cost | 1914.13 | 1505.52 | 1343.08 | 1304.18 | 1175.51 |
| Salaries, Wages & Bonus | 1619.76 | 1292.93 | 1194.38 | 1137.58 | 1044.63 |
| Contributions to EPF & Pension Funds | 152.92 | 97.60 | 64.02 | 77.31 | 69.28 |
| Workmen and Staff Welfare Expenses | 82.72 | 73.18 | 50.68 | 60.48 | 45.70 |
| Other Employees Cost | 58.74 | 41.81 | 33.99 | 28.81 | 15.90 |
| Other Manufacturing Expenses | 3660.36 | 3227.33 | 2605.04 | 2488.04 | 2200.82 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 309.02 | 265.87 | 195.74 | 231.01 | 177.61 |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Mfg Exp | 3351.34 | 2961.46 | 2409.30 | 2257.03 | 2023.21 |
| General and Administration Expenses | 709.80 | 574.27 | 418.56 | 392.89 | 370.06 |
| Rent , Rates & Taxes | 207.47 | 121.67 | 94.58 | 103.25 | 97.50 |
| Insurance | 77.61 | 82.52 | 46.09 | 28.88 | 13.96 |
| Printing and stationery | 5.14 | 3.40 | 2.82 | 4.19 | 3.91 |
| Professional and legal fees | 71.06 | 150.93 | 76.39 | 42.99 | 72.48 |
| Traveling and conveyance | 106.14 | 64.56 | 37.14 | 51.94 | 46.42 |
| Other Administration | 242.38 | 151.19 | 161.56 | 161.65 | 135.80 |
| Selling and Distribution Expenses | 2190.56 | 3348.99 | 2753.80 | 1579.91 | 834.86 |
| Advertisement & Sales Promotion | NA | NA | NA | NA | NA |
| Sales Commissions & Incentives | 97.82 | 56.18 | 47.87 | 36.86 | 44.39 |
| Freight and Forwarding | 2013.57 | 3269.20 | 2621.97 | 1359.37 | 515.58 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 79.17 | 23.61 | 83.96 | 183.68 | 274.88 |
| Miscellaneous Expenses | 449.36 | 303.41 | 402.30 | 332.52 | 109.19 |
| Bad debts /advances written off | NA | NA | NA | 178.09 | NA |
| Provision for doubtful debts | NA | NA | NA | NA | 2.78 |
| Losson disposal of fixed assets(net) | 7.96 | 33.75 | NA | NA | 1.96 |
| Losson foreign exchange fluctuations | 8.95 | NA | NA | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 432.46 | 269.66 | 402.30 | 154.43 | 104.45 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 46205.15 | 35360.62 | 28206.38 | 26670.01 | 25322.71 |
| Operating Profit (Excl OI) | 11325.23 | 18631.19 | 11370.03 | 6215.25 | 7893.67 |
| Other Income | 1042.49 | 304.15 | 33.88 | 73.82 | 58.32 |
| Interest Received | 565.20 | 197.98 | 17.70 | 32.41 | 31.63 |
| Dividend Received | 1.58 | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | 1.24 | 23.48 | 5.40 | 13.21 | NA |
| Profits on sale of Investments | 3.24 | 1.01 | NA | 0.52 | NA |
| Provision Written Back | 1.82 | 10.44 | NA | 27.28 | NA |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 469.41 | 71.24 | 10.78 | 0.41 | 26.69 |
| Operating Profit | 12367.72 | 18935.34 | 11403.91 | 6289.07 | 7951.99 |
| Interest | 204.02 | 196.88 | 1149.57 | 2119.34 | 2526.08 |
| InterestonDebenture / Bonds | NA | NA | NA | 11.02 | 68.12 |
| Interest on Term Loan | 2.13 | 58.69 | 963.90 | 1886.86 | 2112.95 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 51.13 | 76.41 | 59.10 | 66.36 | 184.41 |
| Other Interest | 150.76 | 61.77 | 126.57 | 155.10 | 160.60 |
| PBDT | 12163.70 | 18738.46 | 10254.34 | 4169.73 | 5425.91 |
| Depreciation | 1235.36 | 1046.97 | 1089.65 | 1368.98 | 1328.51 |
| Profit Before Taxation & Exceptional Items | 10928.34 | 17691.49 | 9164.69 | 2800.75 | 4097.40 |
| Exceptional Income / Expenses | -147.31 | 987.45 | NA | -102.85 | NA |
| Profit Before Tax | 10825.77 | 19330.66 | 9464.96 | 2725.97 | 4135.78 |
| Provision for Tax | 2892.16 | 4511.47 | 3070.68 | 953.60 | 1529.15 |
| Current Income Tax | 2529.40 | 4610.11 | 1757.86 | 495.23 | 905.98 |
| Deferred Tax | 362.76 | -98.64 | 1312.82 | 458.38 | 623.17 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 7933.60 | 14819.19 | 6394.28 | 1772.37 | 2606.64 |
| Extra items | 0.00 | -146.09 | 150.85 | 0.00 | 0.00 |
| Minority Interest | 0.42 | -6.45 | -159.70 | -104.61 | -85.52 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 7934.02 | 14666.66 | 6385.43 | 1667.75 | 2521.11 |
| Adjustments to PAT | 0.00 | NA | NA | NA | NA |
| Profit Balance B/F | 28278.72 | 14737.80 | 8525.53 | 6718.56 | 3609.06 |
| Appropriations | 36212.74 | 29404.46 | 14910.96 | 8386.31 | 6130.17 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 1105.88 | 949.56 | -3.03 | 10.78 | -68.00 |
| Equity Dividend % | 80.00 | 220.00 | 185.00 | NA | NA |
| Earnings Per Share | 61.16 | 111.41 | 187.19 | 48.89 | 73.91 |
| Adjusted EPS | 61.16 | 111.41 | 46.80 | 12.22 | 18.48 |
