Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Gandhi Special Tubes Ltd.

Castings/Forgings

Rating :

N/A

BSE: 513108 | NSE: GANDHITUBE

Watchlist

NSE BSE

801.05

23-Dec-2024

Open
High
Low
Previous Close

840.00
844.60
796.40
836.65

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

9125
74.44
935.00
658.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,014.27
17.45
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,006.14
1.56%
4.25

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

14.61
14.20
15.77

P:BV (Average)

8 Years
5 Years
3 Years

3.27
3.27
3.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.32
10.11
10.68

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 48.61 43.96 10.58% 40.83 46.23 -11.68% 39.45 34.70 13.69% 41.25 36.74 12.28%
Expenses 28.78 28.25 1.88% 25.03 29.12 -14.05% 23.67 21.72 8.98% 25.73 25.01 2.88%
EBITDA 19.82 15.71 26.16% 15.80 17.11 -7.66% 15.78 12.98 21.57% 15.52 11.73 32.31%
EBIDTM 40.79% 35.74% 38.69% 37.02% 40.00% 37.40% 37.63% 31.92%
Other Income 4.18 2.64 58.33% 3.40 4.03 -15.63% 2.78 1.59 74.84% 2.93 1.85 58.38%
Interest 0.02 0.03 -33.33% 0.03 0.02 50.00% 0.01 0.00 0 0.03 0.05 -40.00%
Depreciation 0.84 0.75 12.00% 0.80 0.75 6.67% 0.78 0.78 0.00% 0.80 0.79 1.27%
PBT 23.14 17.58 31.63% 18.37 20.37 -9.82% 17.78 13.78 29.03% 17.62 12.74 38.30%
Tax 5.89 4.33 36.03% 4.05 4.60 -11.96% 4.42 3.33 32.73% 4.41 3.17 39.12%
PAT 17.25 13.25 30.19% 14.32 15.77 -9.19% 13.36 10.46 27.72% 13.21 9.56 38.18%
PATM 35.48% 30.13% 35.07% 34.11% 33.86% 30.13% 32.02% 26.03%
EPS 14.14 10.86 30.20% 11.74 12.93 -9.20% 10.95 8.57 27.77% 10.83 7.84 38.14%

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 170.14 170.88 167.47 136.99 113.53 80.94 122.91 113.93 97.57 91.17 91.90 Net Sales Growth 5.27% 2.04% 22.25% 20.66% 40.26% -34.15% 7.88% 16.77% 7.02% -0.79% Cost Of Goods Sold 61.93 65.97 62.54 48.47 37.52 29.91 42.54 37.01 30.90 33.26 33.88 Gross Profit 108.21 104.91 104.93 88.53 76.00 51.03 80.37 76.93 66.68 57.92 58.01 GP Margin 63.60% 61.39% 62.66% 64.63% 66.94% 63.05% 65.39% 67.52% 68.34% 63.53% 63.12% Total Expenditure 103.21 106.76 106.80 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 66.92 64.12 60.67 49.19 44.80 23.80 45.77 41.12 32.99 26.92 23.34 EBITDA Margin 39.33% 37.52% 36.23% 35.91% 39.46% 29.40% 37.24% 36.09% 33.81% 29.53% 25.40% Other Income 13.29 12.38 5.45 4.78 6.13 5.84 7.71 8.24 9.56 3.00 4.43 Interest 0.09 0.09 0.12 0.24 0.07 0.06 0.04 0.02 0.02 0.02 0.02 Depreciation 3.22 3.07 3.13 3.25 3.30 3.55 3.69 3.87 4.46 4.71 4.95 PBT 76.91 73.34 62.87 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 Tax 18.77 17.76 15.53 11.92 11.41 4.65 11.12 11.91 7.26 6.66 7.00 Tax Rate 24.41% 24.22% 24.70% 23.61% 23.99% 17.86% 22.35% 26.19% 19.07% 26.42% 30.70% PAT 58.14 55.58 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 PAT before Minority Interest 58.14 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 34.17% 32.53% 28.27% 28.16% 31.84% 26.40% 31.43% 29.47% 31.58% 20.35% 17.19% PAT Growth 18.56% 17.41% 22.74% 6.69% 69.16% -44.68% 15.07% 8.96% 66.09% 17.41% EPS 47.66 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
28th Oct 2024, 18:22 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