Nifty

:

24328.50

Sensex

:

80218.37

289.15 (1.20%)
1005.84 (1.27%)

Login

Nifty
Sensex

:
:

24328.50
80218.37

289.15 (1.20%)
1005.84 (1.27%)

Gandhi Special Tubes Ltd.

Castings/Forgings

Rating :

N/A

BSE: 513108 | NSE: GANDHITUBE

Watchlist

NSE BSE

731.50

06-Feb-2025

Open
High
Low
Previous Close

744.80
744.80
723.05
739.30

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

1342
9.84
929.00
585.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

804.46
13.39
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

796.33
1.96%
3.17

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.40
16.12
7.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.63
21.92
5.44

PAT CAGR (%)

10 Years
5 Years
3 Years

13.40
21.07
12.95

P:E (Median)

8 Years
5 Years
3 Years

14.40
14.47
15.99

P:BV (Average)

8 Years
5 Years
3 Years

3.28
3.34
3.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.26
10.26
11.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 39.77 41.25 -3.59% 48.61 43.96 10.58% 40.83 46.23 -11.68% 39.45 34.70 13.69%
Expenses 23.02 25.73 -10.53% 28.78 28.25 1.88% 25.03 29.12 -14.05% 23.67 21.72 8.98%
EBITDA 16.75 15.52 7.93% 19.82 15.71 26.16% 15.80 17.11 -7.66% 15.78 12.98 21.57%
EBIDTM 42.12% 37.63% 40.79% 35.74% 38.69% 37.02% 40.00% 37.40%
Other Income 2.07 2.93 -29.35% 4.18 2.64 58.33% 3.40 4.03 -15.63% 2.78 1.59 74.84%
Interest 0.02 0.03 -33.33% 0.02 0.03 -33.33% 0.03 0.02 50.00% 0.01 0.00 0
Depreciation 0.87 0.80 8.75% 0.84 0.75 12.00% 0.80 0.75 6.67% 0.78 0.78 0.00%
PBT 17.92 17.62 1.70% 23.14 17.58 31.63% 18.37 20.37 -9.82% 17.78 13.78 29.03%
Tax 2.76 4.41 -37.41% 5.89 4.33 36.03% 4.05 4.60 -11.96% 4.42 3.33 32.73%
PAT 15.16 13.21 14.76% 17.25 13.25 30.19% 14.32 15.77 -9.19% 13.36 10.46 27.72%
PATM 38.12% 32.02% 35.48% 30.13% 35.07% 34.11% 33.86% 30.13%
EPS 12.43 10.83 14.77% 14.14 10.86 30.20% 11.74 12.93 -9.20% 10.95 8.57 27.77%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 168.66 170.88 167.47 136.99 113.53 80.94 122.91 113.93 97.57 91.17 91.90 Net Sales Growth 1.52% 2.04% 22.25% 20.66% 40.26% -34.15% 7.88% 16.77% 7.02% -0.79% Cost Of Goods Sold 59.08 65.97 62.54 48.47 37.52 29.91 42.54 37.01 30.90 33.26 33.88 Gross Profit 109.58 104.91 104.93 88.53 76.00 51.03 80.37 76.93 66.68 57.92 58.01 GP Margin 64.97% 61.39% 62.66% 64.63% 66.94% 63.05% 65.39% 67.52% 68.34% 63.53% 63.12% Total Expenditure 100.50 106.76 106.80 87.80 68.73 57.14 77.14 72.81 64.58 64.25 68.56 Power & Fuel Cost - 14.00 15.73 13.14 10.75 8.46 12.86 12.00 12.37 11.27 14.16 % Of Sales - 8.19% 9.39% 9.59% 9.47% 10.45% 10.46% 10.53% 12.68% 12.36% 15.41% Employee Cost - 7.90 9.86 8.73 8.26 6.56 8.47 8.34 7.23 6.28 5.78 % Of Sales - 4.62% 5.89% 6.37% 7.28% 8.10% 6.89% 7.32% 7.41% 6.89% 6.29% Manufacturing Exp. - 14.77 15.43 13.16 9.68 8.32 11.08 11.58 11.82 10.66 12.86 % Of Sales - 8.64% 9.21% 9.61% 8.53% 10.28% 9.01% 10.16% 12.11% 11.69% 13.99% General & Admin Exp. - 1.74 1.45 2.48 1.71 2.41 1.89 2.48 1.24 1.53 1.39 % Of Sales - 1.02% 0.87% 1.81% 1.51% 2.98% 1.54% 2.18% 1.27% 1.68% 1.51% Selling & Distn. Exp. - 0.16 0.15 0.15 0.10 0.23 0.15 0.37 0.28 0.41 0.34 % Of Sales - 0.09% 0.09% 0.11% 0.09% 0.28% 0.12% 0.32% 0.29% 0.45% 0.37% Miscellaneous Exp. - 2.22 1.64 1.68 0.71 1.27 0.15 1.03 0.75 0.85 0.34 % Of Sales - 1.30% 0.98% 1.23% 0.63% 1.57% 0.12% 0.90% 0.77% 0.93% 0.15% EBITDA 68.15 64.12 60.67 49.19 44.80 23.80 45.77 41.12 32.99 26.92 23.34 EBITDA Margin 40.41% 37.52% 36.23% 35.91% 39.46% 29.40% 37.24% 36.09% 33.81% 29.53% 25.40% Other Income 12.43 12.38 5.45 4.78 6.13 5.84 7.71 8.24 9.56 3.00 4.43 Interest 0.08 0.09 0.12 0.24 0.07 0.06 0.04 0.02 0.02 0.02 0.02 Depreciation 3.29 3.07 3.13 3.25 3.30 3.55 3.69 3.87 4.46 4.71 4.95 PBT 77.21 73.34 62.87 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 Tax 17.12 17.76 15.53 11.92 11.41 4.65 11.12 11.91 7.26 6.66 7.00 Tax Rate 22.17% 24.22% 24.70% 23.61% 23.99% 17.86% 22.35% 26.19% 19.07% 26.42% 30.70% PAT 60.09 55.58 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 PAT before Minority Interest 60.09 55.58 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 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 35.63% 32.53% 28.27% 28.16% 31.84% 26.40% 31.43% 29.47% 31.58% 20.35% 17.19% PAT Growth 14.04% 17.41% 22.74% 6.69% 69.16% -44.68% 15.07% 8.96% 66.09% 17.41% EPS 49.25 45.56 38.80 31.61 29.63 17.52 31.66 27.52 25.25 15.20 12.95

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 222.78 182.10 147.17 171.95 146.57 201.05 177.23 187.64 165.37 160.09 Share Capital 6.08 6.08 6.08 6.46 6.46 6.91 6.91 7.35 7.35 7.35 Total Reserves 216.70 176.02 141.09 165.49 140.11 194.14 170.32 180.29 158.02 152.74 Non-Current Liabilities 9.49 8.95 9.54 9.46 10.21 11.66 11.13 12.24 10.23 9.75 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.17 1.75 2.56 2.52 3.27 3.09 3.07 2.90 2.80 2.66 Current Liabilities 10.41 11.30 9.65 11.00 4.92 8.16 9.04 6.92 4.59 4.02 Trade Payables 1.66 1.56 1.37 1.71 1.02 1.73 1.62 0.88 0.95 1.19 Other Current Liabilities 6.65 9.31 7.56 8.08 3.32 5.37 6.12 4.02 3.45 2.48 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.10 0.42 0.72 1.21 0.59 1.07 1.29 2.01 0.20 0.35 Total Liabilities 242.68 202.35 166.36 192.41 161.70 220.87 197.40 206.80 180.19 173.86 Net Block 42.71 44.20 46.74 45.40 48.40 51.28 51.39 55.20 59.01 62.53 Gross Block 66.34 67.03 67.01 62.44 62.47 61.84 58.67 58.85 130.15 128.98 Accumulated Depreciation 23.64 22.83 20.27 17.04 14.07 10.56 7.28 3.64 71.14 66.44 Non Current Assets 171.99 106.87 85.96 74.72 86.99 123.86 132.00 142.55 123.08 123.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.21 Non Current Investment 128.12 61.64 38.52 27.87 38.51 72.53 80.54 87.32 62.04 59.65 Long Term Loans & Adv. 1.13 1.03 0.70 1.45 0.07 0.05 0.06 0.03 2.02 1.40 Other Non Current Assets 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 70.70 95.48 80.40 117.69 74.71 97.01 65.40 64.25 57.11 50.06 Current Investments 3.56 23.24 34.02 65.95 30.35 47.37 18.33 16.94 19.60 5.65 Inventories 42.05 23.70 23.78 20.98 25.22 26.94 20.03 24.37 16.98 27.82 Sundry Debtors 19.58 17.89 16.69 25.47 14.72 15.38 19.45 16.27 16.13 12.66 Cash & Bank 2.96 27.98 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 Other Current Assets 2.56 1.20 1.00 1.02 2.31 3.81 3.06 3.44 1.42 1.81 Short Term Loans & Adv. 1.66 1.46 2.53 1.43 1.38 2.79 2.17 2.55 0.59 0.87 Net Current Assets 60.29 84.18 70.75 106.69 69.79 88.85 56.36 57.33 52.52 46.04 Total Assets 242.69 202.35 166.36 192.41 161.70 220.87 197.40 206.80 180.19 173.85

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 26.36 45.37 41.64 32.43 18.59 31.10 31.87 20.78 28.51 14.71 PBT 73.34 62.87 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 Adjustment -9.17 -2.47 -1.01 -1.50 -1.92 -3.55 -4.23 -4.62 1.76 0.74 Changes in Working Capital -22.14 0.45 4.77 -2.68 1.60 -4.63 3.56 -6.74 9.15 -1.40 Cash after chg. in Working capital 42.03 60.85 54.24 43.39 25.71 41.58 44.81 26.71 36.12 22.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.67 -15.48 -12.61 -10.96 -7.12 -10.48 -12.94 -5.93 -7.61 -7.43 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 -36.68 -7.45 21.66 -20.02 55.97 -17.12 13.42 -4.61 -14.38 -1.10 Net Fixed Assets 0.69 -0.02 -4.57 0.03 -0.63 -3.17 0.18 71.30 -0.96 -2.48 Net Investments -46.80 -12.34 21.28 -24.96 51.04 -21.03 5.39 -22.62 -16.34 -1.76 Others 9.43 4.91 4.95 4.91 5.56 7.08 7.85 -53.29 2.92 3.14 Cash from Financing Activity -14.70 -12.32 -63.74 -11.68 -75.96 -14.99 -44.00 -15.92 -13.27 -13.28 Net Cash Inflow / Outflow -25.02 25.59 -0.44 0.73 -1.41 -1.01 1.29 0.25 0.86 0.34 Opening Cash & Equivalents 27.98 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79 Closing Cash & Equivalent 2.96 27.98 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12

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.) 183.33 149.85 121.11 133.10 113.46 145.49 128.26 127.66 112.51 108.91 ROA 24.98% 25.68% 21.50% 20.42% 11.17% 18.47% 16.61% 15.92% 10.48% 9.13% ROE 27.45% 28.75% 24.17% 22.70% 12.30% 20.42% 18.40% 17.45% 11.40% 9.94% ROCE 36.28% 38.26% 31.79% 29.91% 15.01% 26.32% 24.94% 21.58% 15.50% 14.37% Fixed Asset Turnover 2.56 2.50 2.12 1.82 1.30 2.04 2.00 1.15 0.79 0.80 Receivable days 40.01 37.68 56.16 64.61 67.87 51.72 55.60 54.21 51.48 49.76 Inventory Days 70.22 51.74 59.63 74.28 117.62 69.75 69.10 69.19 80.11 91.40 Payable days 8.92 8.55 11.60 13.27 8.67 7.77 6.20 4.94 5.85 7.91 Cash Conversion Cycle 101.31 80.86 104.19 125.61 176.82 113.69 118.50 118.46 125.73 133.24 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 774.64 510.86 207.99 720.61 426.28 1364.11 2419.84 2104.39 1608.38 1078.07

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Gandhi Spl. Tubes - Quarterly Results
10th Feb 2025, 17:24 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