Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Shri Gang Industries & Allied Products Ltd.

Edible Oil

Rating :

N/A

BSE: 523309 | NSE: Not Listed

Watchlist

NSE BSE

129.04

22-Nov-2024

Open
High
Low
Previous Close

129.04
129.04
123.17
117.31

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

315493
40680028
147.00
58.81

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

231.37
9.68
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

329.79
N/A
-24.13

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

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

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 105.61 78.94 33.79% 84.74 81.50 3.98% 54.03 48.73 10.88% 74.18 40.62 82.62%
Expenses 82.74 71.23 16.16% 77.51 68.34 13.42% 50.80 40.05 26.84% 68.36 36.25 88.58%
EBITDA 22.87 7.71 196.63% 7.23 13.16 -45.06% 3.23 8.68 -62.79% 5.82 4.37 33.18%
EBIDTM 21.65% 9.77% 8.53% 16.15% 5.98% 17.81% 7.84% 10.76%
Other Income 0.19 0.14 35.71% 0.08 0.20 -60.00% 0.09 0.55 -83.64% 0.13 0.00 0
Interest 3.58 2.81 27.40% 2.79 2.31 20.78% 2.44 2.69 -9.29% 2.48 1.82 36.26%
Depreciation 1.41 1.31 7.63% 1.37 1.25 9.60% 1.34 1.67 -19.76% 1.27 1.03 23.30%
PBT 18.07 3.73 384.45% 3.14 9.80 -67.96% 3.79 4.87 -22.18% 2.20 1.52 44.74%
Tax 0.05 -0.23 - 0.80 2.50 -68.00% 2.65 -3.56 - -0.20 0.00 -
PAT 18.02 3.96 355.05% 2.35 7.29 -67.76% 1.14 8.43 -86.48% 2.40 1.52 57.89%
PATM 17.06% 5.02% 2.77% 8.95% 2.10% 17.29% 3.23% 3.74%
EPS 10.07 2.21 355.66% 1.31 4.08 -67.89% 0.64 4.71 -86.41% 1.34 0.85 57.65%

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 Jun 15
Net Sales 318.56 265.73 138.69 80.21 32.19 0.01 4.40 13.03 0.69 0.00 0.00 Net Sales Growth 27.53% 91.60% 72.91% 149.18% 321800% -99.77% -66.23% 1788.41% 0 0 Cost Of Goods Sold 211.10 189.54 93.47 63.40 27.89 0.00 4.09 11.69 0.55 0.00 0.00 Gross Profit 107.46 76.20 45.21 16.82 4.30 0.01 0.31 1.35 0.14 0.00 0.00 GP Margin 33.73% 28.68% 32.60% 20.97% 13.36% 100% 7.05% 10.36% 20.29% 0 0 Total Expenditure 279.41 235.64 120.79 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 39.15 30.09 17.90 7.98 -0.45 -1.22 -1.20 -1.90 -0.97 -0.18 -0.08 EBITDA Margin 12.29% 11.32% 12.91% 9.95% -1.40% -12200% -27.27% -14.58% -140.58% 0 0 Other Income 0.49 0.55 0.57 1.33 0.08 0.27 0.65 0.15 0.09 0.00 1.32 Interest 11.29 10.22 5.39 2.31 2.14 2.44 1.59 2.21 0.34 0.00 0.00 Depreciation 5.39 5.17 3.47 1.64 1.03 0.22 0.21 0.21 0.21 0.24 0.32 PBT 27.20 15.27 9.60 5.37 -3.53 -3.61 -2.36 -4.18 -1.43 -0.42 0.92 Tax 3.30 4.72 -3.56 0.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 12.13% 24.19% -37.08% 12.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 23.91 14.79 13.16 4.72 -3.53 -3.61 -2.55 -4.81 -2.78 -0.63 0.05 PAT before Minority Interest 23.91 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 7.51% 5.57% 9.49% 5.88% -10.97% -36100% -57.95% -36.91% -402.90% 0 0 PAT Growth 12.78% 12.39% 178.81% - - - - - - - EPS 13.36 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:

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