
Gallantt Ispat (GALLANTT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
11.3B
Gross Profit
3.6B
31.55%
Operating Income
2.2B
19.08%
Net Income
1.7B
15.41%
EPS (Diluted)
₹7.20
Balance Sheet Metrics
Total Assets
35.5B
Total Liabilities
7.1B
Shareholders Equity
28.4B
Debt to Equity
0.25
Cash Flow Metrics
Revenue & Profitability Trend
Gallantt Ispat Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 41.0B | 41.5B | 40.3B | 29.8B | 20.9B |
Cost of Goods Sold | 32.6B | 34.8B | 34.3B | 25.0B | 16.5B |
Gross Profit | 8.4B | 6.7B | 6.0B | 4.9B | 4.3B |
Gross Margin % | 20.5% | 16.1% | 14.9% | 16.3% | 20.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 419.5M | 424.1M | 328.9M | 418.1M | 280.4M |
Other Operating Expenses | 1.8B | 1.5B | 1.4B | 1.1B | 893.7M |
Total Operating Expenses | 2.2B | 1.9B | 1.7B | 1.5B | 1.2B |
Operating Income | 5.8B | 3.3B | 2.7B | 2.4B | 2.0B |
Operating Margin % | 14.1% | 8.0% | 6.6% | 8.1% | 9.7% |
Non-Operating Items | |||||
Interest Income | 70.9M | 25.5M | 22.8M | 20.7M | 28.0M |
Interest Expense | 207.2M | 257.3M | 247.1M | 175.1M | 190.4M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 5.7B | 3.1B | 2.4B | 2.4B | 1.9B |
Income Tax | 1.7B | 859.8M | 989.8M | 614.6M | 409.6M |
Effective Tax Rate % | 29.5% | 27.6% | 41.3% | 25.9% | 21.7% |
Net Income | 4.0B | 2.3B | 1.4B | 1.8B | 1.5B |
Net Margin % | 9.8% | 5.4% | 3.5% | 5.9% | 7.1% |
Key Metrics | |||||
EBITDA | 7.1B | 4.5B | 3.6B | 3.4B | 2.8B |
EPS (Basic) | ₹16.61 | ₹9.34 | ₹5.84 | ₹21.62 | ₹18.18 |
EPS (Diluted) | ₹16.61 | ₹9.34 | ₹5.84 | ₹7.29 | ₹6.13 |
Basic Shares Outstanding | 241280945 | 241280945 | 241280945 | 81322324 | 81322324 |
Diluted Shares Outstanding | 241280945 | 241280945 | 241280945 | 81322324 | 81322324 |
Income Statement Trend
Gallantt Ispat Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 53.3M | 3.2M | 56.2M | 86.5M | 27.9M |
Short-term Investments | 2.7B | 555.0M | 59.7M | 47.8M | 87.6M |
Accounts Receivable | 901.8M | 1.1B | 1.4B | 1.6B | 1.3B |
Inventory | 4.4B | 4.4B | 4.3B | 3.3B | 2.4B |
Other Current Assets | 1.0K | -2.0K | 1.4B | 1.0K | -1.0K |
Total Current Assets | 13.8B | 10.9B | 9.9B | 8.6B | 7.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 731.8M | 704.3M | 698.3M | 554.5M | 258.0M |
Goodwill | 1.1B | 1.4B | 1.6B | 1.9B | 2.2B |
Intangible Assets | 1.1B | 1.4B | 1.6B | 1.9B | 2.2B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.0K | -10.0K | 100.9M | -1.0K | 20.0K |
Total Non-Current Assets | 21.7B | 20.5B | 19.5B | 18.3B | 17.0B |
Total Assets | 35.5B | 31.4B | 29.5B | 26.9B | 24.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 911.5M | 574.9M | 643.0M | 1.6B | 765.1M |
Short-term Debt | 2.8B | 3.6B | 4.4B | 2.9B | 2.9B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.3M | 29.7M | 33.0M | 84.2M | 46.9M |
Total Current Liabilities | 4.1B | 4.7B | 5.4B | 4.8B | 4.2B |
Non-Current Liabilities | |||||
Long-term Debt | 1.0B | 1.0B | 994.7M | 988.9M | 986.7M |
Deferred Tax Liabilities | 1.8B | 1.0B | 725.6M | 163.4M | 45.6M |
Other Non-Current Liabilities | 1.0K | 107.0K | 2.0K | 1.0K | - |
Total Non-Current Liabilities | 2.9B | 2.2B | 1.9B | 1.3B | 1.2B |
Total Liabilities | 7.1B | 6.8B | 7.2B | 6.1B | 5.4B |
Equity | |||||
Common Stock | 2.4B | 2.4B | 2.4B | 813.2M | 813.2M |
Retained Earnings | 14.7B | 10.9B | 8.6B | 7.2B | 5.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 28.4B | 24.5B | 22.3B | 20.8B | 19.1B |
Key Metrics | |||||
Total Debt | 3.8B | 4.6B | 5.4B | 3.9B | 3.9B |
Working Capital | 9.7B | 6.2B | 4.6B | 3.8B | 3.3B |
Balance Sheet Composition
Gallantt Ispat Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.7B | 3.1B | 2.4B | 2.4B | 1.9B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -509.5M | -464.4M | -1.3B | -1.4B | -338.4M |
Operating Cash Flow | 5.3B | 2.9B | 1.3B | 1.1B | 1.7B |
Investing Activities | |||||
Capital Expenditures | -2.4B | -1.9B | -2.3B | -2.7B | -1.3B |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | -601.6M |
Investment Sales | - | - | 0 | 587.3M | - |
Investing Cash Flow | -2.4B | -1.9B | -2.3B | -2.1B | -1.9B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -89.2M | - | - | - | - |
Debt Issuance | 22.4M | 8.3M | 5.8M | 2.2M | - |
Debt Repayment | -864.9M | -766.6M | 0 | -20.0M | -989.1M |
Financing Cash Flow | -1.8B | -1.5B | 1.5B | -37.7M | 289.1M |
Free Cash Flow | 3.4B | 1.4B | -1.3B | -513.9M | 407.8M |
Net Change in Cash | 1.1B | -576.5M | 533.4M | -1.1B | 88.3M |
Cash Flow Trend
Gallantt Ispat Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
35.72
Price to Book
5.70
Price to Sales
3.80
PEG Ratio
0.84
Profitability Ratios
Profit Margin
10.62%
Operating Margin
19.08%
Return on Equity
14.10%
Return on Assets
11.29%
Financial Health
Current Ratio
3.35
Debt to Equity
13.29
Beta
1.12
Per Share Data
EPS (TTM)
₹18.79
Book Value per Share
₹117.81
Revenue per Share
₹176.59
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gallantt | 163.6B | 35.72 | 5.70 | 14.10% | 10.62% | 13.29 |
JSW Steel | 2.8T | 57.58 | 3.49 | 4.29% | 2.87% | 122.50 |
Tata Steel | 2.2T | 47.29 | 2.36 | 3.74% | 2.09% | 103.78 |
Godawari Power | 173.7B | 22.23 | 3.36 | 16.44% | 13.84% | 6.26 |
Ratnamani Metals | 171.8B | 29.70 | 4.75 | 14.84% | 11.36% | 4.30 |
Jindal Saw | 138.6B | 7.99 | 1.20 | 15.87% | 8.62% | 44.36 |
Financial data is updated regularly. All figures are in the company's reporting currency.