GICL Financial Statements

GICL Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 -
Growth matrix (%)        
Revenue growth (8.50) (24) -- --
Op profit growth 11.90 (28) -- --
EBIT growth 13.20 (32) -- --
Net profit growth 130 (71) -- --
Profitability ratios (%)        
OPM 4.08 3.34 3.51 --
EBIT margin 3.79 3.06 3.41 --
Net profit margin 1.12 0.45 1.16 --
RoCE 6.99 6.27 -- --
RoNW 0.92 0.43 -- --
RoA 0.52 0.23 -- --
Per share ratios ()        
EPS 0.90 0.49 1.67 --
Dividend per share -- -- -- --
Cash EPS 0.62 0.08 1.26 --
Book value per share 24.80 29.80 27.30 --
Valuation ratios        
P/E -- 32.70 12.50 --
P/CEPS -- 203 16.50 --
P/B -- 0.54 0.76 --
EV/EBIDTA -- 11.50 9.22 --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (26) (46) (33) --
Liquidity ratios        
Debtor days 167 157 -- --
Inventory days 0.02 0.17 -- --
Creditor days (13) (15) -- --
Leverage ratios        
Interest coverage (1.70) (1.40) (2) --
Net debt / equity 0.66 0.78 0.83 --
Net debt / op. profit 5.03 6.36 4.51 --
Cost breakup ()        
Material costs -- -- -- --
Employee costs (1.60) (2) (2.40) --
Other costs (94) (95) (94) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 -
Revenue 80.20 87.60 115 --
yoy growth (%) (8.50) (24) -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (1.30) (1.80) (2.80) --
As % of sales 1.64 2.03 2.44 --
Other costs (76) (83) (108) --
As % of sales 94.30 94.60 94.10 --
Operating profit 3.27 2.93 4.04 --
OPM 4.08 3.34 3.51 --
Depreciation (0.30) (0.30) (0.30) --
Interest expense (1.80) (2) (1.90) --
Other income 0.04 0.09 0.21 --
Profit before tax 1.24 0.72 2 --
Taxes (0.30) (0.30) (0.70) --
Tax rate (26) (46) (33) --
Minorities and other -- -- -- --
Adj. profit 0.92 0.40 1.34 --
Exceptional items -- -- -- --
Net profit 0.90 0.39 1.34 --
yoy growth (%) 130 (71) -- --
NPM 1.12 0.45 1.16 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 -
Profit before tax 1.24 0.72 2 --
Depreciation (0.30) (0.30) (0.30) --
Tax paid (0.30) (0.30) (0.70) --
Working capital (2.80) -- -- --
Other operating items -- -- -- --
Operating cashflow (2.20) 0.07 -- --
Capital expenditure 0.77 -- -- --
Free cash flow (1.40) 0.07 -- --
Equity raised 29.90 31.50 -- --
Investments -- -- -- --
Debt financing/disposal (1.50) 0.16 -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 27 31.70 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 10.10 8.04 8.04 8.04
Preference capital -- -- -- --
Reserves 14.80 16 15.60 13.90
Net worth 24.90 24 23.60 21.90
Minority interest
Debt 18 20 21.30 19.50
Deferred tax liabilities (net) -- -- -- --
Total liabilities 42.90 44 44.90 41.50
Fixed assets 1.44 1.56 1.79 0.79
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) 0.05 0.05 0.07 0.09
Net working capital 39.90 41 41.50 39.30
Inventories -- 0.01 -- 0.07
Inventory Days -- 0.04 -- 0.22
Sundry debtors 36.20 37.30 39.10 38
Debtor days 165 155 -- 121
Other current assets 8.87 7.52 7.18 5.83
Sundry creditors (2.50) (3) (4.10) (3.90)
Creditor days 11.50 12.60 -- 12.30
Other current liabilities (2.70) (0.80) (0.70) (0.70)
Cash 1.56 1.41 1.58 1.30
Total assets 42.90 44 44.90 41.50
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 -
Gross Sales 80.20 87.60 116 115 --
Excise Duty -- -- -- -- --
Net Sales 80.20 87.60 116 115 --
Other Operating Income -- -- -- -- --
Other Income 0.04 0.09 0.13 0.21 --
Total Income 80.20 87.70 117 115 --
Total Expenditure ** 76.90 84.70 112 111 --
PBIDT 3.29 3.01 4.61 4.24 --
Interest 1.79 1.96 2.11 1.92 --
PBDT 1.49 1.05 2.49 2.33 --
Depreciation 0.27 0.33 0.23 0.32 --
Minority Interest Before NP -- -- -- -- --
Tax 0.32 0.31 0.64 0.67 --
Deferred Tax -- 0.02 0.02 -- --
Reported Profit After Tax 0.90 0.39 1.61 1.34 --
Minority Interest After NP -- -- -- 0.11 --
Net Profit after Minority Interest 0.90 0.39 1.61 1.23 --
Extra-ordinary Items -- -- 0.01 -- --
Adjusted Profit After Extra-ordinary item 0.92 0.39 1.60 1.23 --
EPS (Unit Curr.) 0.90 0.49 2.01 1.53 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 8.04 8.04 8.04 8.04 --
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 4.10 3.44 3.96 3.69 --
PBDTM(%) 1.86 1.20 2.14 2.03 --
PATM(%) 1.12 0.45 1.38 1.16 --
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity