Stock GIPCL GUJARAT INDUSTRIES POWER COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gujarat Industries Power Company Limited

Equities

GIPCL

INE162A01010

Independent Power Producers

Market Closed - NSE India S.E.
Other stock markets
 07:43:47 2024-04-26 am EDT 		5-day change 1st Jan Change
189.6 INR 0.00% Intraday chart for Gujarat Industries Power Company Limited +6.91% +8.87%
Apr. 24 Madhav Infra Projects Gets LOI for Solar Power Projects in Gujarat, India MT
Apr. 18 Gujarat Industries Power Company Limited Awards Contract for Supply of PV Modules CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 14,641 10,754 7,547 11,457 11,109 11,480
Enterprise Value (EV) 1 20,285 13,876 8,361 13,407 13,573 11,871
P/E ratio 8.82 x 4.22 x 3.04 x 6.25 x 6.48 x 6.08 x
Yield 2.79% 4.08% 5.81% 3.56% 3.4% 4.94%
Capitalization / Revenue 1.07 x 0.76 x 0.55 x 0.86 x 0.95 x 0.85 x
EV / Revenue 1.49 x 0.99 x 0.61 x 1 x 1.16 x 0.88 x
EV / EBITDA 4.07 x 2.51 x 1.65 x 3.03 x 3.38 x 2.91 x
EV / FCF -10.8 x 8.06 x 3.89 x -66.1 x -13.5 x 9.01 x
FCF Yield -9.23% 12.4% 25.7% -1.51% -7.39% 11.1%
Price to Book 0.61 x 0.42 x 0.27 x 0.39 x 0.36 x 0.36 x
Nbr of stocks (in thousands) 151,251 151,251 151,251 151,251 151,251 151,251
Reference price 2 96.80 71.10 49.90 75.75 73.45 75.90
Announcement Date 9/4/18 8/28/19 11/23/20 8/31/21 8/26/22 8/23/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 13,639 14,074 13,788 13,353 11,724 13,556
EBITDA 1 4,985 5,536 5,057 4,427 4,020 4,086
EBIT 1 3,336 3,798 3,142 2,839 2,549 2,472
Operating Margin 24.46% 26.98% 22.79% 21.26% 21.74% 18.23%
Earnings before Tax (EBT) 1 2,390 3,066 3,054 2,720 2,473 2,534
Net income 1 1,660 2,548 2,480 1,833 1,713 1,887
Net margin 12.17% 18.1% 17.99% 13.72% 14.61% 13.92%
EPS 2 10.98 16.84 16.40 12.12 11.33 12.48
Free Cash Flow 1 -1,872 1,721 2,150 -202.9 -1,002 1,318
FCF margin -13.72% 12.23% 15.59% -1.52% -8.55% 9.72%
FCF Conversion (EBITDA) - 31.08% 42.52% - - 32.26%
FCF Conversion (Net income) - 67.54% 86.7% - - 69.85%
Dividend per Share 2 2.700 2.900 2.900 2.700 2.500 3.750
Announcement Date 9/4/18 8/28/19 11/23/20 8/31/21 8/26/22 8/23/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 5,644 3,122 814 1,949 2,464 391
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.132 x 0.5639 x 0.1609 x 0.4403 x 0.6129 x 0.0958 x
Free Cash Flow 1 -1,872 1,721 2,150 -203 -1,002 1,318
ROE (net income / shareholders' equity) 7.19% 10.3% 9.32% 6.48% 5.81% 6.09%
ROA (Net income/ Total Assets) 5.85% 6.3% 5.06% 4.35% 3.73% 3.48%
Assets 1 28,361 40,459 49,002 42,114 45,870 54,300
Book Value Per Share 2 157.0 170.0 182.0 192.0 201.0 209.0
Cash Flow per Share 2 3.450 17.20 24.50 18.80 18.70 30.00
Capex 1 3,784 2,528 1,197 2,391 3,407 1,268
Capex / Sales 27.74% 17.96% 8.68% 17.9% 29.06% 9.36%
Announcement Date 9/4/18 8/28/19 11/23/20 8/31/21 8/26/22 8/23/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Independent Power Producers

1st Jan change Capi.
GUJARAT INDUSTRIES POWER COMPANY LIMITED Stock Gujarat Industries Power Company Limited
+8.87% 344M
NTPC LTD Stock NTPC Ltd
+14.41% 41.39B
ADANI POWER LIMITED Stock Adani Power Limited
+12.65% 27.36B
SDIC POWER HOLDINGS CO., LTD Stock SDIC Power Holdings Co., Ltd
+17.68% 15.95B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED Stock China Resources Power Holdings Company Limited
+25.58% 12.07B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED Stock Huadian Power International Corporation Limited
+21.90% 8.9B
DATANG INTERNATIONAL POWER GENERATION CO., LTD. Stock Datang International Power Generation Co., Ltd.
+22.76% 6.41B
TALEN ENERGY CORPORATION Stock Talen Energy Corporation
+56.88% 5.9B
HUBEI ENERGY GROUP CO., LTD. Stock Hubei Energy Group Co., Ltd.
+33.57% 5.08B
NLC INDIA LIMITED Stock NLC India Limited
-1.01% 4.17B
Other Independent Power Producers
  1. Stock Market
  2. Equities
  3. GIPCL Stock
  4. Financials Gujarat Industries Power Company Limited