Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Finance - NBFC

Rating :
N/A

BSE: 542351 | NSE: GLOSTERLTD

647.60
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  656.60
  •  664.65
  •  642.20
  •  656.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1015
  •  6.59
  •  940.05
  •  569.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 661.52
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 941.72
  • 3.31%
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.63%
  • 0.85%
  • 10.25%
  • FII
  • DII
  • Others
  • 0%
  • 14.49%
  • 1.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 81.46
  • 5.49
  • -4.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.85
  • -0.52
  • -7.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.85
  • 4.47
  • -28.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.97
  • 14.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.60
  • 0.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.24
  • 9.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
177.69
136.95
29.75%
142.85
162.43
-12.05%
135.91
162.05
-16.13%
184.98
178.30
3.75%
Expenses
162.70
125.94
29.19%
131.70
144.63
-8.94%
129.97
146.06
-11.02%
164.87
162.45
1.49%
EBITDA
14.99
11.01
36.15%
11.14
17.79
-37.38%
5.94
15.98
-62.83%
20.12
15.84
27.02%
EBIDTM
8.44%
8.04%
7.80%
10.95%
4.37%
9.86%
10.88%
8.89%
Other Income
6.86
3.96
73.23%
7.04
2.40
193.33%
1.91
5.04
-62.10%
2.40
3.46
-30.64%
Interest
5.17
0.79
554.43%
4.83
0.33
1,363.64%
3.59
0.21
1,609.52%
1.20
0.68
76.47%
Depreciation
12.61
9.40
34.15%
12.99
9.85
31.88%
11.74
9.20
27.61%
9.90
9.14
8.32%
PBT
4.07
4.77
-14.68%
0.37
10.00
-96.30%
-7.49
11.62
-
11.42
9.48
20.46%
Tax
3.24
2.59
25.10%
3.77
3.31
13.90%
0.96
3.82
-74.87%
3.74
1.13
230.97%
PAT
0.83
2.18
-61.93%
-3.41
6.69
-
-8.45
7.80
-
7.67
8.36
-8.25%
PATM
0.47%
1.59%
-2.38%
4.12%
-6.22%
4.81%
4.15%
4.69%
EPS
0.76
1.99
-61.81%
-3.11
6.12
-
-7.72
7.13
-
7.01
7.64
-8.25%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
641.43
646.40
710.18
733.82
493.09
494.91
501.38
463.16
503.73
Net Sales Growth
0.27%
-8.98%
-3.22%
48.82%
-0.37%
-1.29%
8.25%
-8.05%
 
Cost Of Goods Sold
305.58
326.81
390.59
409.11
251.68
246.47
245.21
212.32
264.26
Gross Profit
335.85
319.60
319.59
324.71
241.41
248.44
256.17
250.84
239.48
GP Margin
52.36%
49.44%
45.00%
44.25%
48.96%
50.20%
51.09%
54.16%
47.54%
Total Expenditure
589.24
581.51
626.99
638.12
424.71
428.31
417.59
379.66
434.22
Power & Fuel Cost
-
23.93
19.52
19.22
16.84
20.48
21.02
20.60
20.35
% Of Sales
-
3.70%
2.75%
2.62%
3.42%
4.14%
4.19%
4.45%
4.04%
Employee Cost
-
120.34
115.06
109.69
87.18
89.59
86.41
84.54
83.89
% Of Sales
-
18.62%
16.20%
14.95%
17.68%
18.10%
17.23%
18.25%
16.65%
Manufacturing Exp.
-
78.59
62.79
60.80
40.54
45.34
42.15
38.54
36.39
% Of Sales
-
12.16%
8.84%
8.29%
8.22%
9.16%
8.41%
8.32%
7.22%
General & Admin Exp.
-
3.34
4.26
3.72
4.48
3.93
4.10
3.22
8.96
% Of Sales
-
0.52%
0.60%
0.51%
0.91%
0.79%
0.82%
0.70%
1.78%
Selling & Distn. Exp.
-
10.31
14.07
22.03
11.16
8.63
8.45
7.33
7.27
% Of Sales
-
1.59%
1.98%
3.00%
2.26%
1.74%
1.69%
1.58%
1.44%
Miscellaneous Exp.
-
18.20
20.72
13.54
12.84
13.87
10.24
13.11
13.11
% Of Sales
-
2.82%
2.92%
1.85%
2.60%
2.80%
2.04%
2.83%
2.60%
EBITDA
52.19
64.89
83.19
95.70
68.38
66.60
83.79
83.50
69.51
EBITDA Margin
8.14%
10.04%
11.71%
13.04%
13.87%
13.46%
16.71%
18.03%
13.80%
Other Income
18.21
13.80
25.91
37.06
24.08
11.11
17.07
15.75
17.76
Interest
14.79
2.53
2.10
1.34
1.99
2.89
1.41
1.19
3.58
Depreciation
47.24
38.35
35.61
34.36
32.66
31.21
30.92
31.76
31.28
PBT
8.37
37.81
71.39
97.06
57.80
43.62
68.54
66.29
52.41
Tax
11.71
13.46
17.00
43.28
20.04
9.04
23.58
24.12
17.46
Tax Rate
139.90%
35.60%
23.81%
39.87%
32.69%
31.59%
34.40%
36.39%
33.31%
PAT
-3.36
24.35
54.39
65.28
41.26
19.57
44.95
42.17
34.94
PAT before Minority Interest
-3.36
24.35
54.39
65.28
41.26
19.57
44.95
42.17
34.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.52%
3.77%
7.66%
8.90%
8.37%
3.95%
8.97%
9.10%
6.94%
PAT Growth
-113.42%
-55.23%
-16.68%
58.22%
110.83%
-56.46%
6.59%
20.69%
 
EPS
-3.08
22.34
49.90
59.89
37.85
17.95
41.24
38.69
32.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,110.16
1,078.96
1,070.58
994.31
931.26
943.68
910.93
861.68
Share Capital
10.94
10.94
5.47
5.47
5.47
5.47
2.00
2.00
Total Reserves
1,099.22
1,068.02
1,065.11
988.84
925.79
938.21
123.99
74.75
Non-Current Liabilities
213.13
141.50
99.07
75.93
67.80
56.10
42.65
30.52
Secured Loans
118.93
46.86
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
1.20
1.70
1.28
0.00
Long Term Provisions
6.90
11.90
5.92
12.19
16.02
4.99
0.02
0.02
Current Liabilities
336.85
251.85
172.30
197.77
183.42
165.07
146.58
158.06
Trade Payables
17.11
8.96
10.65
6.97
9.86
6.73
8.27
4.31
Other Current Liabilities
56.07
38.76
39.07
39.19
31.23
23.26
24.10
29.04
Short Term Borrowings
62.21
26.36
10.36
23.12
26.22
22.56
15.48
35.37
Short Term Provisions
201.45
177.77
112.22
128.49
116.10
112.52
98.73
89.34
Total Liabilities
1,660.14
1,472.31
1,341.95
1,268.01
1,182.48
1,164.85
1,100.16
1,050.26
Net Block
892.78
690.75
709.39
709.46
660.86
639.49
658.78
684.34
Gross Block
1,157.83
917.72
901.55
867.37
786.54
734.40
722.93
715.62
Accumulated Depreciation
263.95
225.87
191.05
156.80
124.58
93.81
63.05
31.28
Non Current Assets
1,171.53
1,030.57
909.98
840.81
783.27
754.46
762.85
777.64
Capital Work in Progress
117.84
201.51
59.51
17.19
12.23
5.98
5.35
2.08
Non Current Investment
122.12
121.22
119.96
101.40
93.36
105.05
96.97
89.48
Long Term Loans & Adv.
32.93
17.09
21.13
12.76
16.82
3.95
1.75
1.75
Other Non Current Assets
5.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
488.61
441.75
431.93
427.20
399.21
410.38
337.30
272.63
Current Investments
20.27
17.53
10.05
10.12
23.28
72.76
52.68
27.19
Inventories
154.39
147.78
141.46
152.11
116.14
95.41
87.49
80.34
Sundry Debtors
40.77
38.21
29.79
30.90
28.94
33.76
24.49
20.67
Cash & Bank
32.85
29.88
68.95
31.28
38.61
9.79
10.98
2.80
Other Current Assets
240.34
5.49
8.97
6.60
192.24
198.67
161.67
141.63
Short Term Loans & Adv.
231.99
202.87
172.70
196.18
190.16
192.99
159.25
138.84
Net Current Assets
151.76
189.89
259.63
229.43
215.79
245.32
190.72
114.57
Total Assets
1,660.14
1,472.32
1,341.91
1,268.01
1,182.48
1,164.84
1,100.15
1,050.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
38.01
66.81
125.65
43.15
8.56
37.08
56.44
87.78
PBT
37.81
71.39
108.56
61.31
28.62
68.54
66.29
52.41
Adjustment
32.18
25.32
12.39
17.83
41.24
18.71
23.51
22.17
Changes in Working Capital
-11.35
-24.73
28.72
-27.76
-54.54
-32.09
-14.83
36.64
Cash after chg. in Working capital
58.65
71.97
149.67
51.38
15.32
55.15
74.97
111.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.64
-5.16
-24.02
-8.23
-6.76
-18.07
-18.53
-23.44
Other Direct Exp. Paid
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
Cash From Investing Activity
-125.69
-77.17
-95.82
-51.17
19.94
-39.55
-25.18
-26.71
Net Fixed Assets
-33.51
-21.11
-21.08
-15.56
-21.40
-12.10
-10.58
Net Investments
-4.25
-9.47
-183.42
-43.48
44.36
-28.02
-33.07
Others
-87.93
-46.59
108.68
7.87
-3.02
0.57
18.47
Cash from Financing Activity
85.50
14.89
-28.95
-14.48
-6.03
0.37
-26.85
-62.74
Net Cash Inflow / Outflow
-2.19
4.52
0.87
-22.50
22.47
-2.10
4.41
-1.68
Opening Cash & Equivalents
9.83
5.31
4.43
26.93
4.47
6.56
2.15
3.83
Closing Cash & Equivalent
7.64
9.83
5.31
4.43
26.93
4.47
6.56
2.15

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
1014.47
985.96
978.31
908.61
1701.99
1724.69
629.97
383.74
ROA
1.55%
3.87%
5.00%
3.37%
1.67%
3.97%
3.92%
3.33%
ROE
2.22%
5.06%
6.32%
4.29%
2.09%
8.40%
41.60%
45.53%
ROCE
3.30%
6.58%
10.47%
6.40%
3.27%
7.38%
7.39%
6.23%
Fixed Asset Turnover
0.62
0.78
0.83
0.60
0.65
0.69
0.65
0.71
Receivable days
22.30
17.47
15.09
22.15
23.12
21.20
17.76
14.87
Inventory Days
85.31
74.33
73.01
99.28
78.01
66.57
66.01
57.79
Payable days
14.56
9.16
7.86
12.20
6.71
6.39
5.75
3.52
Cash Conversion Cycle
93.05
82.64
80.25
109.23
94.42
81.38
78.03
69.15
Total Debt/Equity
0.17
0.07
0.01
0.02
0.03
0.03
0.13
0.48
Interest Cover
15.92
35.01
81.81
31.74
10.91
49.72
56.55
15.64

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.