Nifty

:

24286.50

Sensex

:

79986.80

162.65 (0.67%)
545.35 (0.69%)

Login

Nifty
Sensex

:
:

24286.50
79986.80

162.65 (0.67%)
545.35 (0.69%)

Gandhi Special Tubes Ltd.

Castings/Forgings

Rating :

63/99

BSE: 513108 | NSE: GANDHITUBE

Watchlist

NSE BSE

813.80

03-Jul-2024

Open
High
Low
Previous Close

813.00
817.95
803.00
811.10

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

5057
41.03
935.00
561.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

987.53
17.80
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

984.58
1.60%
4.44

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.20
6.38
13.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.75
5.81
6.26

PAT CAGR (%)

10 Years
5 Years
3 Years

10.58
4.15
9.41

P:E (Median)

8 Years
5 Years
3 Years

14.59
13.60
14.12

P:BV (Average)

8 Years
5 Years
3 Years

3.17
3.17
3.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.26
9.80
10.18

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 39.45 34.70 13.69% 41.25 36.74 12.28% 43.96 52.01 -15.48% 46.23 44.02 5.02%
Expenses 23.67 21.72 8.98% 25.73 25.01 2.88% 28.25 32.53 -13.16% 29.12 27.39 6.32%
EBITDA 15.78 12.98 21.57% 15.52 11.73 32.31% 15.71 19.48 -19.35% 17.11 16.64 2.82%
EBIDTM 40.00% 37.40% 37.63% 31.92% 35.74% 37.46% 37.02% 37.79%
Other Income 2.78 1.59 74.84% 2.93 1.85 58.38% 2.64 1.83 44.26% 4.03 0.07 5,657.14%
Interest 0.01 0.00 0 0.03 0.05 -40.00% 0.03 0.05 -40.00% 0.02 0.05 -60.00%
Depreciation 0.78 0.78 0.00% 0.80 0.79 1.27% 0.75 0.79 -5.06% 0.75 0.78 -3.85%
PBT 17.78 13.78 29.03% 17.62 12.74 38.30% 17.58 20.47 -14.12% 20.37 15.87 28.36%
Tax 4.42 3.33 32.73% 4.41 3.17 39.12% 4.33 5.12 -15.43% 4.60 3.91 17.65%
PAT 13.36 10.46 27.72% 13.21 9.56 38.18% 13.25 15.36 -13.74% 15.77 11.96 31.86%
PATM 33.86% 30.13% 32.02% 26.03% 30.13% 29.53% 34.11% 27.17%
EPS 10.95 8.57 27.77% 10.83 7.84 38.14% 10.86 12.59 -13.74% 12.93 9.80 31.94%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 170.89 167.47 136.99 113.53 80.94 122.91 113.93 97.57 91.17 91.90 83.53 Net Sales Growth 2.04% 22.25% 20.66% 40.26% -34.15% 7.88% 16.77% 7.02% -0.79% 10.02% Cost Of Goods Sold 65.98 62.54 48.47 37.52 29.91 42.54 37.01 30.90 33.26 33.88 29.40 Gross Profit 104.91 104.93 88.53 76.00 51.03 80.37 76.93 66.68 57.92 58.01 54.13 GP Margin 61.39% 62.66% 64.63% 66.94% 63.05% 65.39% 67.52% 68.34% 63.53% 63.12% 64.80% Total Expenditure 106.77 106.78 87.80 68.73 57.14 77.14 72.81 64.58 64.25 68.56 57.29 Power & Fuel Cost - 15.75 13.14 10.75 8.46 12.86 12.00 12.37 11.27 14.16 12.30 % Of Sales - 9.40% 9.59% 9.47% 10.45% 10.46% 10.53% 12.68% 12.36% 15.41% 14.73% Employee Cost - 9.86 8.73 8.26 6.56 8.47 8.34 7.23 6.28 5.78 4.83 % Of Sales - 5.89% 6.37% 7.28% 8.10% 6.89% 7.32% 7.41% 6.89% 6.29% 5.78% Manufacturing Exp. - 15.44 13.16 9.68 8.32 11.08 11.58 11.82 10.66 12.86 9.14 % Of Sales - 9.22% 9.61% 8.53% 10.28% 9.01% 10.16% 12.11% 11.69% 13.99% 10.94% General & Admin Exp. - 2.11 2.48 1.71 2.41 1.89 2.48 1.24 1.53 1.39 1.22 % Of Sales - 1.26% 1.81% 1.51% 2.98% 1.54% 2.18% 1.27% 1.68% 1.51% 1.46% Selling & Distn. Exp. - 0.16 0.15 0.10 0.23 0.15 0.37 0.28 0.41 0.34 0.41 % Of Sales - 0.10% 0.11% 0.09% 0.28% 0.12% 0.32% 0.29% 0.45% 0.37% 0.49% Miscellaneous Exp. - 0.92 1.68 0.71 1.27 0.15 1.03 0.75 0.85 0.14 0.41 % Of Sales - 0.55% 1.23% 0.63% 1.57% 0.12% 0.90% 0.77% 0.93% 0.15% 0% EBITDA 64.12 60.69 49.19 44.80 23.80 45.77 41.12 32.99 26.92 23.34 26.24 EBITDA Margin 37.52% 36.24% 35.91% 39.46% 29.40% 37.24% 36.09% 33.81% 29.53% 25.40% 31.41% Other Income 12.38 5.45 4.78 6.13 5.84 7.71 8.24 9.56 3.00 4.43 7.91 Interest 0.09 0.14 0.24 0.07 0.06 0.04 0.02 0.02 0.02 0.02 0.08 Depreciation 3.08 3.13 3.25 3.30 3.55 3.69 3.87 4.46 4.71 4.95 4.94 PBT 73.35 62.87 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 29.13 Tax 17.76 15.53 11.92 11.41 4.65 11.12 11.91 7.26 6.66 7.00 11.83 Tax Rate 24.21% 24.70% 23.61% 23.99% 17.86% 22.35% 26.19% 19.07% 26.42% 30.70% 40.61% PAT 55.59 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 17.31 PAT before Minority Interest 55.59 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 17.31 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 32.53% 28.27% 28.16% 31.84% 26.40% 31.43% 29.47% 31.58% 20.35% 17.19% 20.72% PAT Growth 17.43% 22.74% 6.69% 69.16% -44.68% 15.07% 8.96% 66.09% 17.41% -8.72% EPS 45.57 38.80 31.61 29.63 17.52 31.66 27.52 25.25 15.20 12.95 14.19

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 182.10 147.17 171.95 146.57 201.05 177.23 187.64 165.37 160.09 157.61 Share Capital 6.08 6.08 6.46 6.46 6.91 6.91 7.35 7.35 7.35 7.35 Total Reserves 176.02 141.09 165.49 140.11 194.14 170.32 180.29 158.02 152.74 150.26 Non-Current Liabilities 8.95 9.54 9.46 10.21 11.66 11.13 12.24 10.23 9.75 8.99 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 1.75 2.56 2.52 3.27 3.09 3.07 2.90 2.80 2.66 2.47 Current Liabilities 11.30 9.65 11.00 4.92 8.16 9.04 6.92 4.59 4.02 5.66 Trade Payables 1.56 1.37 1.71 1.02 1.73 1.62 0.88 0.95 1.19 1.95 Other Current Liabilities 9.31 7.56 8.08 3.32 5.37 6.12 4.02 3.45 2.48 2.34 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 0.42 0.72 1.21 0.59 1.07 1.29 2.01 0.20 0.35 1.37 Total Liabilities 202.35 166.36 192.41 161.70 220.87 197.40 206.80 180.19 173.86 172.26 Net Block 44.20 46.74 45.40 48.40 51.28 51.39 55.20 59.01 62.53 64.15 Gross Block 67.03 67.01 62.44 62.47 61.84 58.67 58.85 130.15 128.98 126.71 Accumulated Depreciation 22.83 20.27 17.04 14.07 10.56 7.28 3.64 71.14 66.44 62.56 Non Current Assets 106.81 85.96 74.72 86.99 123.86 132.00 142.55 123.08 123.79 106.98 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.21 0.00 Non Current Investment 61.64 38.52 27.87 38.51 72.53 80.54 87.32 62.04 59.65 41.37 Long Term Loans & Adv. 0.97 0.70 1.45 0.07 0.05 0.06 0.03 2.02 1.40 1.46 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 95.54 80.40 117.69 74.71 97.01 65.40 64.25 57.11 50.06 65.27 Current Investments 23.24 34.02 65.95 30.35 47.37 18.33 16.94 19.60 5.65 22.17 Inventories 23.70 23.78 20.98 25.22 26.94 20.03 24.37 16.98 27.82 23.59 Sundry Debtors 17.89 16.69 25.47 14.72 15.38 19.45 16.27 16.13 12.66 15.32 Cash & Bank 27.98 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79 Other Current Assets 2.73 1.00 1.02 0.93 3.81 3.06 3.44 1.42 1.81 2.40 Short Term Loans & Adv. 1.53 2.53 1.43 1.38 2.79 2.17 2.55 0.59 0.87 1.31 Net Current Assets 84.24 70.75 106.69 69.79 88.85 56.36 57.33 52.52 46.04 59.61 Total Assets 202.35 166.36 192.41 161.70 220.87 197.40 206.80 180.19 173.85 172.25

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 45.32 41.64 32.43 18.59 31.10 31.87 20.78 28.51 14.71 13.62 PBT 62.87 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 29.13 Adjustment -2.47 -1.01 -1.50 -1.92 -3.55 -4.23 -4.62 1.76 0.74 -2.91 Changes in Working Capital 0.37 4.77 -2.68 1.60 -4.63 3.56 -6.74 9.15 -1.40 -5.70 Cash after chg. in Working capital 60.76 54.24 43.39 25.71 41.58 44.81 26.71 36.12 22.14 20.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.44 -12.61 -10.96 -7.12 -10.48 -12.94 -5.93 -7.61 -7.43 -6.90 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 -7.45 21.66 -20.02 55.97 -17.12 13.42 -4.61 -14.38 -1.10 -4.34 Net Fixed Assets -0.02 -4.57 0.03 -0.63 -3.17 0.18 71.30 -0.96 -2.48 -13.29 Net Investments -12.34 21.28 -24.96 51.04 -21.03 5.39 -22.62 -16.34 -1.76 -2.39 Others 4.91 4.95 4.91 5.56 7.08 7.85 -53.29 2.92 3.14 11.34 Cash from Financing Activity -12.28 -63.74 -11.68 -75.96 -14.99 -44.00 -15.92 -13.27 -13.28 -10.32 Net Cash Inflow / Outflow 25.59 -0.44 0.73 -1.41 -1.01 1.29 0.25 0.86 0.34 -1.03 Opening Cash & Equivalents 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79 2.82 Closing Cash & Equivalent 27.98 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 149.85 121.11 133.10 113.46 145.49 128.26 127.66 112.51 108.91 107.23 ROA 25.68% 21.50% 20.42% 11.17% 18.47% 16.61% 15.92% 10.48% 9.13% 10.29% ROE 28.75% 24.17% 22.70% 12.30% 20.42% 18.40% 17.45% 11.40% 9.94% 11.23% ROCE 38.27% 31.79% 29.91% 15.01% 26.32% 24.94% 21.58% 15.50% 14.37% 18.95% Fixed Asset Turnover 2.50 2.12 1.82 1.30 2.04 2.00 1.15 0.79 0.80 0.79 Receivable days 37.68 56.16 64.61 67.87 51.72 55.60 54.21 51.48 49.76 59.24 Inventory Days 51.74 59.63 74.28 117.62 69.75 69.10 69.19 80.11 91.40 87.99 Payable days 8.55 11.60 13.27 8.67 7.77 6.20 4.94 5.85 7.91 10.61 Cash Conversion Cycle 80.86 104.19 125.61 176.82 113.69 118.50 118.46 125.73 133.24 136.62 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 442.79 207.99 720.61 426.28 1364.11 2419.84 2104.39 1608.38 1078.07 374.68

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Gandhi Spl. Tubes - Quarterly Results
28th May 2024, 18:25 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