Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Shri Gang Industries & Allied Products Ltd.

Edible Oil

Rating :

N/A

BSE: 523309 | NSE: Not Listed

Watchlist

NSE BSE

135.00

06-Feb-2025

Open
High
Low
Previous Close

135.00
138.50
135.00
133.55

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

1514
2.08
180.60
58.81

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

239.06
7.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

337.48
N/A
19.96

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
667.16
49.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
30.40

PAT CAGR (%)

10 Years
5 Years
3 Years

76.64
-
46.33

P:E (Median)

8 Years
5 Years
3 Years

-
-
11.97

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
16.65

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 99.52 74.18 34.16% 105.61 78.94 33.79% 84.74 81.50 3.98% 54.03 48.73 10.88%
Expenses 84.99 68.36 24.33% 82.74 71.23 16.16% 77.51 68.34 13.42% 50.80 40.05 26.84%
EBITDA 14.54 5.82 149.83% 22.87 7.71 196.63% 7.23 13.16 -45.06% 3.23 8.68 -62.79%
EBIDTM 14.61% 7.84% 21.65% 9.77% 8.53% 16.14% 5.98% 17.81%
Other Income 0.14 0.13 7.69% 0.19 0.14 35.71% 0.08 0.20 -60.00% 0.09 0.55 -83.64%
Interest 2.03 2.48 -18.15% 3.58 2.81 27.40% 2.79 2.31 20.78% 2.44 2.69 -9.29%
Depreciation 1.48 1.27 16.54% 1.41 1.31 7.63% 1.37 1.25 9.60% 1.34 1.67 -19.76%
PBT 11.17 2.20 407.73% 18.07 3.73 384.45% 3.14 9.80 -67.96% 3.79 4.87 -22.18%
Tax 0.81 -0.20 - 0.05 -0.23 - 0.80 2.50 -68.00% 2.65 -3.56 -
PAT 10.36 2.40 331.67% 18.02 3.96 355.05% 2.35 7.29 -67.76% 1.14 8.43 -86.48%
PATM 10.41% 3.23% 17.06% 5.02% 2.77% 8.95% 2.10% 17.29%
EPS 5.79 1.34 332.09% 10.07 2.21 355.66% 1.31 4.08 -67.89% 0.64 4.71 -86.41%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 Jun 15
Net Sales 343.90 265.73 138.69 80.21 32.19 0.01 4.40 13.03 0.69 0.00 0.00 Net Sales Growth 21.37% 91.60% 72.91% 149.18% 321800% -99.77% -66.23% 1788.41% 0 0 Cost Of Goods Sold 225.20 189.54 93.47 63.40 27.89 0.00 4.09 11.69 0.55 0.00 0.00 Gross Profit 118.70 76.20 45.21 16.82 4.30 0.01 0.31 1.35 0.14 0.00 0.00 GP Margin 34.51% 28.68% 32.60% 20.97% 13.36% 100% 7.05% 10.36% 20.29% 0 0 Total Expenditure 296.04 235.64 120.79 72.23 32.64 1.23 5.60 14.93 1.66 0.18 0.08 Power & Fuel Cost - 18.66 13.23 1.22 0.84 0.55 0.05 0.14 0.06 0.00 0.00 % Of Sales - 7.02% 9.54% 1.52% 2.61% 5500% 1.14% 1.07% 8.70% 0 0 Employee Cost - 8.26 4.11 2.58 1.60 0.20 0.61 0.82 0.22 0.00 0.05 % Of Sales - 3.11% 2.96% 3.22% 4.97% 2000% 13.86% 6.29% 31.88% 0 0 Manufacturing Exp. - 7.83 3.27 0.52 0.33 0.00 0.31 1.12 0.13 0.00 0.00 % Of Sales - 2.95% 2.36% 0.65% 1.03% 0% 7.05% 8.60% 18.84% 0 0 General & Admin Exp. - 4.56 2.12 1.53 0.89 0.32 0.30 0.75 0.64 0.18 0.03 % Of Sales - 1.72% 1.53% 1.91% 2.76% 3200% 6.82% 5.76% 92.75% 0 0 Selling & Distn. Exp. - 5.81 4.35 2.71 0.86 0.00 0.10 0.26 0.01 0.00 0.00 % Of Sales - 2.19% 3.14% 3.38% 2.67% 0% 2.27% 2.00% 1.45% 0 0 Miscellaneous Exp. - 0.97 0.24 0.26 0.23 0.16 0.16 0.16 0.05 0.00 0.00 % Of Sales - 0.37% 0.17% 0.32% 0.71% 1600% 3.64% 1.23% 7.25% 0 0 EBITDA 47.87 30.09 17.90 7.98 -0.45 -1.22 -1.20 -1.90 -0.97 -0.18 -0.08 EBITDA Margin 13.92% 11.32% 12.91% 9.95% -1.40% -12200% -27.27% -14.58% -140.58% 0 0 Other Income 0.50 0.55 0.57 1.33 0.08 0.27 0.65 0.15 0.09 0.00 1.32 Interest 10.84 10.22 5.39 2.31 2.14 2.44 1.59 2.21 0.34 0.00 0.00 Depreciation 5.60 5.17 3.47 1.64 1.03 0.22 0.21 0.21 0.21 0.24 0.32 PBT 36.17 15.27 9.60 5.37 -3.53 -3.61 -2.36 -4.18 -1.43 -0.42 0.92 Tax 4.31 4.72 -3.56 0.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 11.92% 24.19% -37.08% 12.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 31.87 14.79 13.16 4.72 -3.53 -3.61 -2.55 -4.81 -2.78 -0.63 0.05 PAT before Minority Interest 31.87 14.79 13.16 4.72 -3.53 -3.61 -2.55 -4.81 -2.78 -0.63 0.05 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 9.27% 5.57% 9.49% 5.88% -10.97% -36100% -57.95% -36.91% -402.90% 0 0 PAT Growth 44.34% 12.39% 178.81% - - - - - - - EPS 17.80 8.26 7.35 2.64 -1.97 -2.02 -1.42 -2.69 -1.55 -0.35 0.03

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 Jun 15
Shareholder's Funds -29.95 -44.76 -67.92 -73.07 -69.55 -65.94 -63.39 -58.58 -55.80 -55.17 Share Capital 17.93 17.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 Total Reserves -47.88 -62.69 -75.85 -81.00 -77.48 -73.87 -71.32 -66.51 -63.73 -63.10 Non-Current Liabilities 100.16 86.88 89.36 30.64 31.71 40.02 55.04 48.81 9.15 9.16 Secured Loans 20.53 10.53 9.57 2.68 3.12 3.57 4.46 4.46 0.00 0.00 Unsecured Loans 65.60 60.85 57.17 0.00 0.00 0.56 1.82 3.55 3.60 3.60 Long Term Provisions 0.32 0.23 0.08 0.04 0.03 0.01 0.02 0.00 0.03 0.04 Current Liabilities 92.80 121.26 98.74 114.69 94.61 68.51 35.11 22.91 52.22 51.78 Trade Payables 20.21 27.71 7.30 15.53 3.89 3.19 3.33 10.50 10.59 10.36 Other Current Liabilities 53.78 56.92 44.13 14.25 20.83 6.86 0.54 0.34 41.33 41.12 Short Term Borrowings 18.79 36.61 47.29 84.91 69.89 58.47 31.24 12.07 0.30 0.30 Short Term Provisions 0.03 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 163.01 163.38 120.18 72.26 56.77 42.59 26.76 13.14 5.57 5.77 Net Block 125.31 123.19 47.07 53.28 19.75 18.93 18.56 3.29 3.50 3.74 Gross Block 138.28 131.00 51.41 71.35 36.79 35.75 35.17 22.26 22.26 22.26 Accumulated Depreciation 12.97 7.80 4.34 18.07 17.04 16.82 16.61 18.97 18.76 18.52 Non Current Assets 130.10 127.86 107.42 64.28 45.21 40.22 23.84 11.65 4.08 4.32 Capital Work in Progress 0.00 0.26 53.30 0.46 18.00 10.50 0.00 0.40 0.10 0.10 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. 3.75 3.30 5.68 10.24 5.98 9.49 4.03 7.96 0.48 0.48 Other Non Current Assets 1.04 1.11 1.38 0.30 1.49 1.30 1.25 0.00 0.00 0.00 Current Assets 32.91 35.51 12.76 7.56 4.21 2.37 2.92 1.49 1.50 1.45 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 25.05 23.12 4.83 3.63 0.20 0.14 0.89 1.01 1.35 1.35 Sundry Debtors 2.71 2.87 0.03 0.13 0.00 0.00 0.70 0.09 0.01 0.01 Cash & Bank 2.06 1.10 0.74 0.42 0.12 0.05 0.18 0.02 0.02 0.01 Other Current Assets 3.09 0.87 0.96 2.09 3.89 2.18 1.16 0.36 0.11 0.08 Short Term Loans & Adv. 2.37 7.55 6.20 1.29 0.07 0.04 0.89 0.23 0.05 0.02 Net Current Assets -59.89 -85.75 -85.98 -107.13 -90.40 -66.14 -32.19 -21.42 -50.72 -50.33 Total Assets 163.01 163.37 120.18 72.26 56.76 42.59 26.76 13.14 5.58 5.77

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 Jun 15
Cash From Operating Activity 14.50 12.92 9.48 1.64 11.90 5.78 -6.29 -50.81 0.01 0.00 PBT 19.51 9.60 5.37 -3.53 -3.61 -2.55 -4.81 -2.78 -0.63 0.05 Adjustment 14.92 8.52 2.57 3.15 2.61 1.74 2.82 0.53 0.24 0.32 Changes in Working Capital -19.74 -5.05 1.86 2.01 12.90 6.59 -4.30 -48.56 0.40 -0.37 Cash after chg. in Working capital 14.68 13.07 9.79 1.64 11.90 5.78 -6.29 -50.81 0.01 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.19 -0.15 -0.31 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 -7.03 -25.64 -47.58 -13.17 -12.55 -16.60 -16.75 -0.30 0.00 0.00 Net Fixed Assets -7.02 -26.55 -32.90 -17.02 -8.54 -11.08 -12.51 -0.30 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.01 0.91 -14.68 3.85 -4.01 -5.52 -4.24 0.00 0.00 0.00 Cash from Financing Activity -6.61 13.07 38.42 11.83 0.72 10.69 23.21 51.11 0.00 0.00 Net Cash Inflow / Outflow 0.85 0.36 0.32 0.30 0.07 -0.13 0.17 0.00 0.01 0.00 Opening Cash & Equivalents 1.10 0.74 0.42 0.12 0.05 0.18 0.02 0.02 0.01 0.00 Closing Cash & Equivalent 1.95 1.10 0.74 0.42 0.12 0.05 0.18 0.02 0.02 0.01

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 Jun 15
Book Value (Rs.) -16.71 -24.97 -85.64 -92.67 -96.97 -83.15 -79.94 -73.87 -70.36 -69.57 ROA 9.06% 9.28% 4.90% -5.47% -7.27% -7.35% -24.11% -29.75% -11.08% 0.91% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 33.56% 23.44% 22.87% -12.07% -33.40% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 2.14 1.52 1.31 0.60 0.00 0.12 0.45 0.03 0.00 0.00 Receivable days 3.53 3.82 0.38 1.51 0.00 0.00 11.05 27.58 0.00 0.00 Inventory Days 30.45 36.77 19.24 21.71 0.00 42.77 26.68 627.14 0.00 0.00 Payable days 46.14 68.36 65.74 127.10 0.00 254.24 178.47 1952.22 0.00 0.00 Cash Conversion Cycle -12.15 -27.76 -46.12 -103.89 0.00 -211.47 -140.74 -1297.51 0.00 0.00 Total Debt/Equity -4.26 -2.78 -1.71 -1.25 -1.06 -1.04 -0.59 -0.34 -0.81 -0.81 Interest Cover 2.91 2.78 3.33 -0.65 -0.48 -0.60 -1.17 -7.16 0.00 223.95

Top Investors:

som credinvest private limited

agarni leasing & finance pvt ltd

five roses projects pvt ltd

hallow securities private limited

illingworth advisors llp

Annual Reports:

News Update:

Shri Gang Ind&Allied - Quarterly Results
14th Feb 2025, 14:52 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