Nifty

:

23482.15

Sensex

:

77505.96

-26.25 (-0.11%)
5.39 (0.01%)

Login

Nifty
Sensex

:
:

23482.15
77505.96

-26.25 (-0.11%)
5.39 (0.01%)

Gujarat Intrux Ltd.

Castings/Forgings

Rating :

N/A

BSE: 517372 | NSE: Not Listed

Watchlist

NSE BSE

439.40

01-Feb-2025

Open
High
Low
Previous Close

429.00
444.10
421.10
431.45

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

2178
9.62
647.00
230.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

150.95
15.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

128.17
3.87%
2.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.43
3.59
10.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.94
8.29
15.10

PAT CAGR (%)

10 Years
5 Years
3 Years

8.62
9.16
34.43

P:E (Median)

8 Years
5 Years
3 Years

11.32
12.06
14.66

P:BV (Average)

8 Years
5 Years
3 Years

1.18
1.18
1.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.17
5.25
6.48

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 16.45 14.08 16.83% 16.40 15.35 6.84% 15.59 12.89 20.95% 14.88 12.80 16.25%
Expenses 12.84 11.66 10.12% 12.94 12.09 7.03% 12.20 10.75 13.49% 12.56 11.22 11.94%
EBITDA 3.62 2.42 49.59% 3.46 3.26 6.13% 3.39 2.13 59.15% 2.33 1.58 47.47%
EBIDTM 21.97% 17.20% 21.12% 21.25% 21.76% 16.57% 15.63% 12.36%
Other Income 0.37 0.34 8.82% 0.41 0.36 13.89% 0.43 0.32 34.38% 0.44 0.29 51.72%
Interest 0.01 0.01 0.00% 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.01 0.02 -50.00%
Depreciation 0.34 0.36 -5.56% 0.34 0.35 -2.86% 0.34 0.35 -2.86% 0.36 0.38 -5.26%
PBT 3.63 2.40 51.25% 3.53 3.26 8.28% 3.48 2.09 66.51% 2.40 1.47 63.27%
Tax 0.93 0.74 25.68% 0.82 0.92 -10.87% 0.88 0.55 60.00% 0.53 0.42 26.19%
PAT 2.70 1.65 63.64% 2.71 2.35 15.32% 2.60 1.54 68.83% 1.88 1.05 79.05%
PATM 16.44% 11.75% 16.50% 15.28% 16.68% 11.96% 12.60% 8.18%
EPS 7.95 4.86 63.58% 7.96 6.90 15.36% 7.65 4.53 68.87% 5.51 3.08 78.90%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 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 63.32 57.20 51.44 42.48 33.75 47.95 39.78 35.39 27.02 41.58 59.71 Net Sales Growth 14.88% 11.20% 21.09% 25.87% -29.61% 20.54% 12.40% 30.98% -35.02% -30.36% Cost Of Goods Sold 33.92 31.50 28.79 24.13 16.26 26.28 19.65 17.49 15.27 28.98 40.03 Gross Profit 29.40 25.71 22.65 18.35 17.49 21.67 20.13 17.90 11.74 12.60 19.68 GP Margin 46.43% 44.95% 44.03% 43.20% 51.82% 45.19% 50.60% 50.58% 43.45% 30.30% 32.96% Total Expenditure 50.54 47.06 43.13 37.46 28.07 41.14 33.31 30.05 25.29 39.87 52.82 Power & Fuel Cost - 3.21 2.82 2.57 2.04 3.34 2.74 2.60 2.09 2.36 2.97 % Of Sales - 5.61% 5.48% 6.05% 6.04% 6.97% 6.89% 7.35% 7.74% 5.68% 4.97% Employee Cost - 6.88 6.42 6.32 5.72 6.60 5.40 4.77 3.93 4.09 4.39 % Of Sales - 12.03% 12.48% 14.88% 16.95% 13.76% 13.57% 13.48% 14.54% 9.84% 7.35% Manufacturing Exp. - 2.90 2.25 2.02 1.69 2.48 2.78 2.47 1.98 2.10 2.94 % Of Sales - 5.07% 4.37% 4.76% 5.01% 5.17% 6.99% 6.98% 7.33% 5.05% 4.92% General & Admin Exp. - 1.70 1.69 1.59 1.57 1.57 1.05 0.62 0.67 0.68 0.88 % Of Sales - 2.97% 3.29% 3.74% 4.65% 3.27% 2.64% 1.75% 2.48% 1.64% 1.47% Selling & Distn. Exp. - 0.76 0.99 0.65 0.64 0.79 1.15 1.51 1.20 1.43 1.47 % Of Sales - 1.33% 1.92% 1.53% 1.90% 1.65% 2.89% 4.27% 4.44% 3.44% 2.46% Miscellaneous Exp. - 0.11 0.16 0.18 0.16 0.09 0.53 0.60 0.15 0.22 1.47 % Of Sales - 0.19% 0.31% 0.42% 0.47% 0.19% 1.33% 1.70% 0.56% 0.53% 0.22% EBITDA 12.80 10.14 8.31 5.02 5.68 6.81 6.47 5.34 1.73 1.71 6.89 EBITDA Margin 20.21% 17.73% 16.15% 11.82% 16.83% 14.20% 16.26% 15.09% 6.40% 4.11% 11.54% Other Income 1.65 1.46 0.93 0.98 0.99 0.75 0.84 0.84 0.63 0.31 0.34 Interest 0.03 0.04 0.06 0.11 0.18 0.11 0.10 0.26 0.13 0.52 1.00 Depreciation 1.38 1.42 1.54 1.58 1.30 1.21 1.10 1.04 0.98 0.98 1.25 PBT 13.04 10.16 7.65 4.30 5.19 6.23 6.11 4.87 1.24 0.53 4.98 Tax 3.16 2.74 1.91 1.25 1.32 1.45 1.70 1.43 0.50 0.18 1.75 Tax Rate 24.23% 26.97% 24.97% 29.07% 25.43% 23.27% 27.82% 29.36% 40.32% 33.96% 35.14% PAT 9.89 7.41 5.74 3.05 3.87 4.78 4.41 3.43 0.74 0.35 3.24 PAT before Minority Interest 9.89 7.41 5.74 3.05 3.87 4.78 4.41 3.43 0.74 0.35 3.24 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 15.62% 12.95% 11.16% 7.18% 11.47% 9.97% 11.09% 9.69% 2.74% 0.84% 5.43% PAT Growth 50.08% 29.09% 88.20% -21.19% -19.04% 8.39% 28.57% 363.51% 111.43% -89.20% EPS 29.09 21.79 16.88 8.97 11.38 14.06 12.97 10.09 2.18 1.03 9.53

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 61.99 58.07 53.38 51.35 48.49 44.58 40.79 37.34 36.57 36.22 Share Capital 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.45 3.45 Total Reserves 58.56 54.64 49.94 47.92 45.06 41.14 37.36 33.91 33.12 32.77 Non-Current Liabilities 1.84 1.62 1.56 1.46 1.28 1.20 1.03 1.10 1.04 1.10 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 0.58 0.47 0.45 0.43 0.38 0.27 0.21 0.17 0.18 0.23 Current Liabilities 6.80 3.14 4.25 2.62 4.02 6.09 2.79 3.30 3.30 21.79 Trade Payables 6.05 2.59 3.66 2.04 3.25 5.62 2.42 2.48 2.31 4.71 Other Current Liabilities 0.40 0.18 0.23 0.21 0.42 0.18 0.13 0.15 0.15 0.17 Short Term Borrowings 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.47 0.00 14.17 Short Term Provisions 0.35 0.36 0.34 0.35 0.35 0.29 0.24 0.20 0.84 2.74 Total Liabilities 70.63 62.83 59.19 55.43 53.79 51.87 44.61 41.74 40.91 59.11 Net Block 13.67 14.91 15.93 17.12 13.32 12.25 11.37 10.67 9.44 9.68 Gross Block 29.53 29.40 28.89 28.75 23.66 21.42 19.55 17.95 16.17 15.50 Accumulated Depreciation 15.87 14.49 12.96 11.64 10.34 9.18 8.18 7.29 6.73 5.82 Non Current Assets 14.27 15.52 16.48 17.72 14.01 12.74 11.82 11.10 11.12 10.26 Capital Work in Progress 0.00 0.00 0.03 0.00 0.20 0.00 0.03 0.00 1.14 0.22 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.61 0.61 0.51 0.60 0.49 0.49 0.43 0.43 0.54 0.36 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 56.36 47.31 42.71 37.71 39.78 39.13 32.79 30.64 29.79 48.84 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 14.19 10.93 12.46 6.94 9.15 10.77 9.75 8.97 11.11 18.53 Sundry Debtors 10.46 11.26 10.02 6.32 13.07 10.00 7.23 6.29 6.88 19.83 Cash & Bank 27.90 20.14 14.88 21.08 12.12 11.25 9.18 9.26 4.60 0.78 Other Current Assets 3.81 0.05 0.58 1.84 5.43 7.09 6.63 6.12 7.20 9.70 Short Term Loans & Adv. 3.77 4.93 4.76 1.53 1.38 1.08 1.20 1.79 2.48 4.14 Net Current Assets 49.56 44.18 38.45 35.09 35.76 33.04 30.00 27.34 26.48 27.06 Total Assets 70.63 62.83 59.19 55.43 53.79 51.87 44.61 41.74 40.91 59.10

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 1.46 -0.01 1.00 6.12 3.99 1.12 2.71 -0.38 20.29 -18.35 PBT 10.16 7.65 4.30 5.19 6.23 6.11 4.87 1.24 0.53 4.98 Adjustment -2.78 -1.16 -0.35 -0.67 -0.94 -1.26 -0.92 0.19 1.19 0.02 Changes in Working Capital -5.92 -6.50 -2.95 1.60 -1.30 -3.73 -1.23 -1.81 18.57 -23.36 Cash after chg. in Working capital 1.46 -0.01 1.00 6.12 3.99 1.12 2.71 -0.38 20.29 -18.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 1.27 0.29 0.51 -4.06 -1.76 -1.20 -1.06 -0.40 -1.82 -2.03 Net Fixed Assets -0.13 -0.48 -0.17 -4.89 -2.44 -1.84 -1.63 -0.64 -1.59 -2.07 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.40 0.77 0.68 0.83 0.68 0.64 0.57 0.24 -0.23 0.04 Cash from Financing Activity -3.27 -1.06 -1.09 -1.12 -0.81 -0.61 -0.69 0.30 -14.65 11.98 Net Cash Inflow / Outflow -0.54 -0.78 0.42 0.94 1.42 -0.69 0.96 -0.48 3.83 -8.41 Opening Cash & Equivalents 2.50 3.29 2.87 1.93 0.51 1.20 0.24 0.71 0.78 9.19 Closing Cash & Equivalent 1.97 2.50 3.29 2.87 1.93 0.51 1.20 0.24 4.60 0.78

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.) 180.46 169.04 155.37 149.49 141.16 129.76 118.75 108.70 106.40 105.39 ROA 11.11% 9.41% 5.32% 7.09% 9.05% 9.14% 7.96% 1.80% 0.69% 6.25% ROE 12.35% 10.30% 5.82% 7.76% 10.27% 10.33% 8.79% 2.01% 0.95% 9.30% ROCE 16.98% 13.83% 8.41% 10.75% 13.62% 14.54% 13.05% 3.68% 2.42% 14.06% Fixed Asset Turnover 1.94 1.76 1.47 1.29 2.13 1.94 1.89 1.69 2.81 4.47 Receivable days 69.31 75.51 70.21 104.84 87.80 79.05 69.75 83.52 109.36 70.96 Inventory Days 80.16 83.01 83.36 87.03 75.86 94.16 96.54 127.28 121.37 84.79 Payable days 50.05 39.66 43.19 59.42 61.57 44.10 30.46 34.53 32.60 35.25 Cash Conversion Cycle 99.42 118.86 110.39 132.45 102.09 129.11 135.83 176.27 198.13 120.50 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.39 Interest Cover 287.92 129.73 40.39 29.88 58.34 62.63 19.47 10.83 2.02 6.00

Top Investors:

investor education and protection fund authority ministry of corporate affairs

leasecon investments pvt ltd

bhupat odhavjibhai jadav

Annual Reports:

News Update:

No Latest News!

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