Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Galaxy Bearings Ltd.

Bearings

Rating :

N/A

BSE: 526073 | NSE: Not Listed

Watchlist

NSE BSE

1098.95

22-Nov-2024

Open
High
Low
Previous Close

1138.4
1138.4
1081.5
1101.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1435
1572064
1800.00
1075.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

349.86
18.21
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

364.49
N/A
3.46

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.37
21.40
6.89

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.80
24.32
2.72

PAT CAGR (%)

10 Years
5 Years
3 Years

20.70
27.46
12.34

P:E (Median)

8 Years
5 Years
3 Years

11.76
16.09
24.27

P:BV (Average)

8 Years
5 Years
3 Years

3.64
3.64
4.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.17
11.98
15.30

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 35.94 33.23 8.16% 22.75 28.94 -21.39% 38.97 43.02 -9.41% 25.98 26.96 -3.64%
Expenses 30.38 28.43 6.86% 19.55 25.49 -23.30% 31.49 34.26 -8.09% 20.79 22.00 -5.50%
EBITDA 5.55 4.80 15.62% 3.20 3.45 -7.25% 7.47 8.76 -14.73% 5.19 4.96 4.64%
EBIDTM 15.46% 14.45% 14.06% 11.90% 19.18% 20.36% 19.96% 18.40%
Other Income 1.79 1.34 33.58% 2.15 1.54 39.61% 1.72 0.35 391.43% 2.23 1.38 61.59%
Interest 0.25 0.05 400.00% 0.30 0.05 500.00% 0.22 0.17 29.41% 0.18 0.05 260.00%
Depreciation 0.49 0.41 19.51% 0.44 0.40 10.00% 0.56 0.46 21.74% 0.44 0.45 -2.22%
PBT 6.61 5.68 16.37% 4.61 4.53 1.77% 8.41 8.49 -0.94% 6.80 5.84 16.44%
Tax 1.88 1.48 27.03% 1.29 1.05 22.86% 2.29 2.58 -11.24% 1.76 1.29 36.43%
PAT 4.73 4.20 12.62% 3.32 3.48 -4.60% 6.12 5.90 3.73% 5.05 4.55 10.99%
PATM 13.15% 12.64% 14.61% 12.03% 15.69% 13.72% 19.42% 16.87%
EPS 14.77 13.13 12.49% 10.39 10.88 -4.50% 19.11 18.45 3.58% 15.77 14.21 10.98%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 123.64 127.12 118.68 104.09 62.67 48.20 74.34 52.34 43.37 36.69 43.30 Net Sales Growth -6.44% 7.11% 14.02% 66.09% 30.02% -35.16% 42.03% 20.68% 18.21% -15.27% Cost Of Goods Sold 51.85 55.82 59.12 51.45 29.33 21.67 39.50 25.37 21.06 17.85 19.24 Gross Profit 71.79 71.30 59.56 52.63 33.34 26.54 34.85 26.98 22.31 18.84 24.05 GP Margin 58.07% 56.09% 50.19% 50.56% 53.20% 55.06% 46.88% 51.55% 51.44% 51.35% 55.54% Total Expenditure 102.21 106.01 97.58 85.63 51.03 41.09 63.88 45.41 36.12 31.84 36.38 Power & Fuel Cost - 1.80 1.67 1.39 0.84 0.76 0.90 0.81 0.68 0.61 0.61 % Of Sales - 1.42% 1.41% 1.34% 1.34% 1.58% 1.21% 1.55% 1.57% 1.66% 1.41% Employee Cost - 6.60 5.49 4.87 4.08 4.03 3.32 2.44 2.06 2.34 2.73 % Of Sales - 5.19% 4.63% 4.68% 6.51% 8.36% 4.47% 4.66% 4.75% 6.38% 6.30% Manufacturing Exp. - 35.72 24.40 22.22 13.26 11.04 15.78 13.26 9.72 8.57 10.65 % Of Sales - 28.10% 20.56% 21.35% 21.16% 22.90% 21.23% 25.33% 22.41% 23.36% 24.60% General & Admin Exp. - 2.66 2.48 1.79 1.62 1.68 1.74 1.56 1.54 1.39 1.65 % Of Sales - 2.09% 2.09% 1.72% 2.58% 3.49% 2.34% 2.98% 3.55% 3.79% 3.81% Selling & Distn. Exp. - 3.09 4.18 3.71 1.46 1.73 2.34 1.38 0.85 1.06 1.44 % Of Sales - 2.43% 3.52% 3.56% 2.33% 3.59% 3.15% 2.64% 1.96% 2.89% 3.33% Miscellaneous Exp. - 0.33 0.23 0.20 0.43 0.18 0.31 0.59 0.21 0.01 1.44 % Of Sales - 0.26% 0.19% 0.19% 0.69% 0.37% 0.42% 1.13% 0.48% 0.03% 0.14% EBITDA 21.41 21.11 21.10 18.46 11.64 7.11 10.46 6.93 7.25 4.85 6.92 EBITDA Margin 17.32% 16.61% 17.78% 17.73% 18.57% 14.75% 14.07% 13.24% 16.72% 13.22% 15.98% Other Income 7.89 6.83 2.70 1.61 0.62 1.13 0.38 1.01 0.04 0.72 0.59 Interest 0.95 0.70 0.43 0.44 0.30 0.33 0.73 1.19 1.42 1.84 2.00 Depreciation 1.93 1.80 1.74 1.80 1.43 0.99 0.97 1.19 1.37 1.16 1.20 PBT 26.43 25.42 21.63 17.83 10.54 6.93 9.14 5.57 4.50 2.57 4.32 Tax 7.22 6.58 5.69 4.54 2.68 1.33 2.55 1.97 1.52 0.97 1.45 Tax Rate 27.32% 25.89% 26.31% 25.46% 25.43% 19.19% 27.90% 35.37% 33.78% 37.74% 33.56% PAT 19.22 18.84 15.95 13.29 7.86 5.60 6.59 3.61 2.98 1.60 2.87 PAT before Minority Interest 19.22 18.84 15.95 13.29 7.86 5.60 6.59 3.61 2.98 1.60 2.87 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.55% 14.82% 13.44% 12.77% 12.54% 11.62% 8.86% 6.90% 6.87% 4.36% 6.63% PAT Growth 6.01% 18.12% 20.02% 69.08% 40.36% -15.02% 82.55% 21.14% 86.25% -44.25% EPS 60.06 58.88 49.84 41.53 24.56 17.50 20.59 11.28 9.31 5.00 8.97

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 93.23 74.46 58.62 45.36 37.48 31.85 25.28 21.66 18.80 17.20 Share Capital 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 Total Reserves 90.05 71.28 55.44 42.18 34.30 28.67 22.10 18.48 15.62 14.02 Non-Current Liabilities 2.15 0.30 2.90 0.21 0.69 0.83 0.79 1.56 4.68 3.06 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.76 1.76 0.31 Unsecured Loans 0.00 0.00 0.00 0.00 0.54 0.68 0.68 0.68 2.68 2.69 Long Term Provisions 0.00 0.00 2.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 35.99 27.66 19.80 21.15 12.48 22.72 21.95 20.05 22.15 23.31 Trade Payables 14.15 16.45 11.13 10.34 5.30 8.99 9.80 7.04 3.89 7.17 Other Current Liabilities 1.28 1.57 0.69 0.73 0.81 0.32 2.03 2.21 2.65 2.42 Short Term Borrowings 15.46 4.06 3.36 3.16 2.10 8.72 4.70 6.65 11.77 9.58 Short Term Provisions 5.11 5.58 4.62 6.93 4.27 4.69 5.42 4.15 3.85 4.14 Total Liabilities 131.37 102.42 81.32 66.72 50.65 55.40 48.02 43.27 45.63 43.57 Net Block 11.94 11.69 12.16 12.45 8.26 7.01 6.85 7.80 9.07 4.76 Gross Block 23.01 21.04 19.77 18.27 12.93 10.52 9.41 9.17 17.72 12.40 Accumulated Depreciation 11.07 9.35 7.61 5.81 4.67 3.51 2.55 1.37 8.64 7.64 Non Current Assets 40.01 25.46 16.38 13.33 9.69 7.36 7.28 8.36 9.41 5.75 Capital Work in Progress 25.59 11.92 0.42 0.00 0.23 0.00 0.00 0.00 0.00 0.02 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.16 0.15 0.00 0.00 Long Term Loans & Adv. 1.99 1.43 3.35 0.59 0.97 0.29 0.25 0.31 0.32 0.97 Other Non Current Assets 0.49 0.42 0.45 0.29 0.24 0.06 0.02 0.10 0.02 0.00 Current Assets 91.35 76.97 64.93 53.39 40.96 48.04 40.75 34.92 36.22 37.82 Current Investments 26.02 19.61 8.09 7.58 5.26 0.17 0.00 0.00 0.00 0.00 Inventories 25.94 18.27 18.26 18.37 14.56 14.24 13.58 12.59 15.38 16.94 Sundry Debtors 29.90 29.41 30.77 13.93 11.95 23.54 17.30 15.22 12.88 14.12 Cash & Bank 0.22 0.09 0.08 0.07 0.13 0.86 0.18 0.17 2.12 0.15 Other Current Assets 9.27 0.80 1.14 1.16 9.05 9.23 9.68 6.94 5.85 6.60 Short Term Loans & Adv. 8.29 8.79 6.60 12.30 7.68 7.22 8.13 4.74 5.76 6.51 Net Current Assets 55.36 49.31 45.13 32.24 28.47 25.31 18.79 14.87 14.07 14.51 Total Assets 131.36 102.43 81.31 66.72 50.65 55.40 48.03 43.28 45.63 43.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 5.27 24.22 2.09 6.81 14.07 34.82 3.18 6.45 3.73 3.41 PBT 25.42 21.63 17.83 10.54 6.93 9.14 5.57 4.50 2.57 4.32 Adjustment -3.86 1.39 1.81 1.19 1.07 1.47 2.19 2.60 2.92 3.10 Changes in Working Capital -11.10 7.35 -13.37 -1.95 7.86 25.64 -2.01 1.82 1.14 -0.55 Cash after chg. in Working capital 10.46 30.37 6.26 9.77 15.86 36.25 5.75 8.92 6.62 6.86 Interest Paid 0.00 0.00 -0.27 -0.16 -0.22 -0.54 -1.09 -1.27 -1.75 -1.86 Tax Paid -5.20 -6.15 -3.90 -2.80 -1.58 -0.89 -1.48 -1.20 -1.14 -1.59 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -15.94 -24.63 -2.28 -7.39 -8.04 -1.11 -0.13 -0.23 -5.46 -1.53 Net Fixed Assets -15.64 -12.77 -1.92 -5.11 -2.64 -1.11 -0.24 8.55 -5.30 -1.52 Net Investments -6.41 -11.52 -0.51 -2.32 -5.09 -0.01 -0.01 -0.15 0.00 0.00 Others 6.11 -0.34 0.15 0.04 -0.31 0.01 0.12 -8.63 -0.16 -0.01 Cash from Financing Activity 10.80 0.42 0.20 0.51 -6.76 -33.03 -3.04 -8.11 3.70 -2.04 Net Cash Inflow / Outflow 0.12 0.01 0.01 -0.06 -0.73 0.68 0.01 -1.89 1.97 -0.16 Opening Cash & Equivalents 0.09 0.08 0.07 0.13 0.86 0.18 0.17 2.06 0.15 0.31 Closing Cash & Equivalent 0.22 0.09 0.08 0.07 0.13 0.86 0.18 0.17 2.12 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 293.17 234.15 184.33 142.64 117.86 100.14 79.51 68.13 59.11 54.10 ROA 16.12% 17.36% 17.95% 13.39% 10.56% 12.75% 7.90% 6.71% 3.58% 6.63% ROE 22.48% 23.97% 25.56% 18.97% 16.15% 23.08% 15.36% 14.74% 8.87% 18.15% ROCE 27.91% 31.41% 33.07% 24.44% 17.83% 27.20% 21.77% 17.73% 13.22% 20.81% Fixed Asset Turnover 5.77 5.82 5.49 4.03 4.12 7.47 5.67 3.38 2.58 4.00 Receivable days 85.15 92.54 78.15 75.20 134.13 100.21 112.67 112.71 126.75 115.73 Inventory Days 63.47 56.18 64.05 95.69 108.84 68.25 90.65 112.19 151.75 134.27 Payable days 100.04 85.13 76.15 97.32 120.42 52.24 72.02 60.59 63.83 78.46 Cash Conversion Cycle 48.59 63.59 66.05 73.57 122.55 116.22 131.29 164.31 214.67 171.54 Total Debt/Equity 0.17 0.05 0.06 0.07 0.07 0.30 0.24 0.42 0.91 0.79 Interest Cover 37.17 51.05 41.23 36.49 22.14 13.56 5.70 4.17 2.39 3.16

Top Investors:

devang maheshchandra gor

forge and forge private limited

Annual Reports:

News Update:

Galaxy Bearings - Quarterly Results
28th Oct 2024, 16:24 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback