Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Gujarat Poly Electronics Ltd.

Electronics - Components

Rating :

N/A

BSE: 517288 | NSE: Not Listed

Watchlist

NSE BSE

98.30

20-Dec-2024

Open
High
Low
Previous Close

99.48
99.48
94.76
96.17

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

1706
1.65
146.00
57.11

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

84.05
38.52
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

92.62
N/A
8.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.26
4.47
3.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.89
0.60
-4.28

PAT CAGR (%)

10 Years
5 Years
3 Years

-
12.10
9.84

P:E (Median)

8 Years
5 Years
3 Years

12.73
14.89
17.76

P:BV (Average)

8 Years
5 Years
3 Years

7.18
7.18
10.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.96
14.32
19.30

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 4.69 3.99 17.54% 4.86 4.84 0.41% 4.31 4.08 5.64% 3.77 3.90 -3.33%
Expenses 4.18 3.77 10.88% 4.27 4.25 0.47% 4.07 3.96 2.78% 3.48 3.55 -1.97%
EBITDA 0.50 0.22 127.27% 0.60 0.59 1.69% 0.25 0.12 108.33% 0.29 0.35 -17.14%
EBIDTM 10.78% 5.56% 12.26% 12.20% 5.70% 2.97% 7.69% 8.88%
Other Income 0.22 0.16 37.50% 0.21 0.19 10.53% 0.21 1.43 -85.31% 0.16 0.11 45.45%
Interest 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.00 0
Depreciation 0.05 0.05 0.00% 0.05 0.05 0.00% 0.05 0.06 -16.67% 0.05 0.05 0.00%
PBT 0.66 0.33 100.00% 0.75 0.72 4.17% 0.40 1.49 -73.15% 0.39 0.39 0.00%
Tax 0.10 0.00 0 0.24 0.00 0 -0.32 0.00 - 0.00 0.00 0
PAT 0.56 0.33 69.70% 0.51 0.72 -29.17% 0.72 1.49 -51.68% 0.39 0.39 0.00%
PATM 12.04% 8.19% 10.43% 14.91% 16.67% 36.51% 10.39% 10.12%
EPS 0.66 0.38 73.68% 0.59 0.84 -29.76% 0.84 1.73 -51.45% 0.46 0.46 0.00%

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 17.63 16.92 15.97 15.29 13.61 13.60 22.55 14.40 12.22 11.53 11.15 Net Sales Growth 4.88% 5.95% 4.45% 12.34% 0.07% -39.69% 56.60% 17.84% 5.98% 3.41% Cost Of Goods Sold 11.17 10.70 10.19 9.32 8.47 8.07 12.31 8.85 7.96 7.41 6.90 Gross Profit 6.46 6.22 5.78 5.97 5.14 5.53 10.24 5.55 4.26 4.12 4.26 GP Margin 36.61% 36.76% 36.19% 39.05% 37.77% 40.66% 45.41% 38.54% 34.86% 35.73% 38.21% Total Expenditure 16.00 15.57 14.94 13.61 12.60 12.29 16.76 13.21 11.71 10.49 10.67 Power & Fuel Cost - 0.06 0.07 0.09 0.09 0.11 0.10 0.09 0.09 0.09 0.11 % Of Sales - 0.35% 0.44% 0.59% 0.66% 0.81% 0.44% 0.62% 0.74% 0.78% 0.99% Employee Cost - 3.10 3.03 3.04 2.69 2.93 2.67 2.31 2.10 1.94 2.52 % Of Sales - 18.32% 18.97% 19.88% 19.76% 21.54% 11.84% 16.04% 17.18% 16.83% 22.60% Manufacturing Exp. - 0.20 0.22 0.23 0.36 0.17 0.15 0.14 0.13 0.13 0.17 % Of Sales - 1.18% 1.38% 1.50% 2.65% 1.25% 0.67% 0.97% 1.06% 1.13% 1.52% General & Admin Exp. - 1.02 0.94 0.53 0.49 0.55 0.89 1.09 0.96 0.63 0.66 % Of Sales - 6.03% 5.89% 3.47% 3.60% 4.04% 3.95% 7.57% 7.86% 5.46% 5.92% Selling & Distn. Exp. - 0.28 0.26 0.19 0.15 0.16 0.13 0.10 0.12 0.11 0.07 % Of Sales - 1.65% 1.63% 1.24% 1.10% 1.18% 0.58% 0.69% 0.98% 0.95% 0.63% Miscellaneous Exp. - 0.21 0.22 0.20 0.35 0.29 0.50 0.62 0.36 0.17 0.07 % Of Sales - 1.24% 1.38% 1.31% 2.57% 2.13% 2.22% 4.31% 2.95% 1.47% 2.24% EBITDA 1.64 1.35 1.03 1.68 1.01 1.31 5.79 1.19 0.51 1.04 0.48 EBITDA Margin 9.30% 7.98% 6.45% 10.99% 7.42% 9.63% 25.68% 8.26% 4.17% 9.02% 4.30% Other Income 0.80 0.72 4.50 0.18 0.20 0.11 0.08 0.08 0.11 0.05 0.06 Interest 0.04 0.03 0.02 0.01 0.01 0.02 0.31 0.51 0.54 0.56 0.58 Depreciation 0.20 0.19 0.22 0.21 0.22 0.19 0.14 0.10 0.12 0.13 0.14 PBT 2.20 1.84 5.30 1.63 0.99 1.22 5.42 0.67 -0.04 0.39 -0.17 Tax 0.02 -0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.91% -17.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 2.18 2.16 5.30 1.63 0.99 1.22 5.42 0.67 -0.04 0.39 -0.17 PAT before Minority Interest 2.18 2.16 5.30 1.63 0.99 1.22 5.42 0.67 -0.04 0.39 -0.17 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 12.37% 12.77% 33.19% 10.66% 7.27% 8.97% 24.04% 4.65% -0.33% 3.38% -1.52% PAT Growth -25.60% -59.25% 225.15% 64.65% -18.85% -77.49% 708.96% - - - EPS 2.53 2.51 6.16 1.90 1.15 1.42 6.30 0.78 -0.05 0.45 -0.20

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 9.26 7.14 1.97 0.38 -0.67 -1.84 -7.25 -7.93 2.12 1.73 Share Capital 8.55 8.55 8.55 8.55 8.55 8.55 8.55 8.55 18.36 18.36 Total Reserves 0.71 -1.41 -6.58 -8.17 -9.22 -10.39 -15.80 -16.48 -16.24 -16.63 Non-Current Liabilities 0.62 1.04 0.39 0.35 0.42 0.23 0.19 0.19 0.29 0.30 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 0.57 0.67 0.38 0.30 0.27 0.23 0.19 0.19 0.29 0.30 Current Liabilities 11.36 10.84 10.58 11.46 10.83 11.40 16.03 16.38 6.44 6.32 Trade Payables 0.84 0.12 0.04 0.77 0.28 0.10 0.95 0.81 1.51 0.94 Other Current Liabilities 0.36 10.41 10.12 10.36 10.19 10.14 10.22 10.77 0.32 0.81 Short Term Borrowings 9.81 0.00 0.00 0.00 0.00 0.80 4.42 4.46 4.46 4.46 Short Term Provisions 0.35 0.32 0.43 0.34 0.36 0.37 0.43 0.34 0.15 0.12 Total Liabilities 21.24 19.02 12.94 12.19 10.58 9.79 8.97 8.64 8.85 8.35 Net Block 1.64 1.65 1.82 1.95 2.13 1.78 1.69 1.78 2.00 2.11 Gross Block 3.02 2.85 2.80 2.72 2.62 2.13 1.91 1.90 25.02 25.04 Accumulated Depreciation 1.38 1.20 0.98 0.77 0.49 0.36 0.22 0.12 23.03 22.93 Non Current Assets 11.65 9.78 1.97 2.09 2.22 1.83 1.74 1.83 2.05 2.16 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 9.92 8.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.03 0.03 0.10 0.08 0.08 0.05 0.05 0.05 0.05 0.05 Other Non Current Assets 0.06 0.06 0.06 0.06 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 9.32 8.98 10.97 10.10 8.36 7.96 7.23 6.81 6.81 6.20 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.86 3.04 3.00 2.40 2.05 2.46 2.83 3.25 2.94 2.85 Sundry Debtors 4.11 4.58 3.65 4.40 3.64 4.85 4.03 3.00 3.23 3.00 Cash & Bank 2.10 1.10 2.81 2.75 2.18 0.24 0.29 0.23 0.35 0.29 Other Current Assets 0.26 0.08 1.25 0.41 0.49 0.41 0.07 0.33 0.28 0.06 Short Term Loans & Adv. 0.19 0.18 0.27 0.15 0.12 0.07 0.05 0.31 0.26 0.04 Net Current Assets -2.04 -1.86 0.38 -1.36 -2.47 -3.44 -8.80 -9.58 0.37 -0.13 Total Assets 20.97 18.76 12.94 12.19 10.58 9.79 8.97 8.64 8.86 8.36

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 2.40 0.79 0.91 0.55 3.01 4.59 1.13 0.15 1.11 0.36 PBT 1.84 5.30 1.63 0.99 1.22 5.42 0.67 -0.04 0.39 -0.17 Adjustment -0.42 -4.38 0.08 -0.03 -0.24 0.52 1.10 0.79 0.65 0.66 Changes in Working Capital 0.98 -0.13 -0.80 -0.41 2.03 -1.36 -0.63 -0.60 0.07 -0.13 Cash after chg. in Working capital 2.40 0.79 0.91 0.55 3.01 4.59 1.13 0.15 1.11 0.36 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 -0.68 -0.78 -1.27 -0.24 -0.27 -0.70 -0.01 -0.01 0.01 -0.06 Net Fixed Assets -0.17 -0.05 -0.08 -0.10 -0.49 -0.22 -0.01 23.12 0.02 -0.05 Net Investments -1.89 -8.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.38 7.30 -1.19 -0.14 0.22 -0.48 0.00 -23.13 -0.01 -0.01 Cash from Financing Activity -0.02 -0.07 -0.01 -0.01 -0.81 -3.93 -1.06 -0.27 -1.06 -0.28 Net Cash Inflow / Outflow 1.70 -0.06 -0.37 0.30 1.93 -0.05 0.06 -0.13 0.06 0.03 Opening Cash & Equivalents 0.25 0.31 0.68 0.37 0.24 0.29 0.23 0.36 0.29 0.25 Closing Cash & Equivalent 1.95 0.25 0.31 0.68 2.18 0.24 0.29 0.23 0.35 0.29

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.) 10.84 8.36 2.30 0.45 -0.78 -2.16 -8.48 -9.28 -8.99 -9.45 ROA 10.72% 33.15% 12.99% 8.66% 11.95% 57.84% 7.56% -0.51% 4.57% -2.14% ROE 26.32% 116.30% 138.91% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 14.32% 116.65% 140.05% 0.00% 0.00% 0.00% 0.00% 29.41% 14.72% 6.49% Fixed Asset Turnover 5.76 5.65 5.54 5.10 5.72 11.16 7.57 0.91 0.46 0.45 Receivable days 93.75 94.03 96.01 107.70 113.85 71.89 89.07 92.83 98.33 92.81 Inventory Days 63.63 69.05 64.46 59.74 60.63 42.86 76.95 92.16 91.27 89.11 Payable days 16.23 2.76 15.84 22.58 8.53 12.42 27.90 39.13 44.92 30.32 Cash Conversion Cycle 141.15 160.33 144.64 144.86 165.95 102.33 138.12 145.86 144.68 151.61 Total Debt/Equity 1.06 0.00 0.00 0.00 0.00 -0.43 -0.61 -0.56 2.21 2.58 Interest Cover 54.74 328.08 122.82 118.44 76.57 18.49 2.30 0.92 1.70 0.70

Top Investors:

harsha hitesh javeri

hitesh ramji javeri

Annual Reports:

News Update:

Gujarat Poly Elect. - Quarterly Results
28th Oct 2024, 15:45 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