Nifty

:

22445.00

Sensex

:

74011.59

77.00 (0.34%)
273.14 (0.37%)

Login

Nifty
Sensex

:
:

22445.00
74011.59

77.00 (0.34%)
273.14 (0.37%)

Gagan Gases Ltd.

Industrial Gases & Fuels

Rating :

N/A

BSE: 524624 | NSE: Not Listed

Watchlist

NSE BSE

22.69

23-Apr-2024

Open
High
Low
Previous Close

23.85
23.85
22.12
21.70

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

65
1.91
32.00
10.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10.25
569.58
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

10.46
N/A
3.39

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.48
30.68
0.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
0.98
-5.59

PAT CAGR (%)

10 Years
5 Years
3 Years

-
67.94
296.50

P:E (Median)

8 Years
5 Years
3 Years

33.73
34.64
35.34

P:BV (Average)

8 Years
5 Years
3 Years

3.50
3.50
3.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.23
15.57
14.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.60 0.37 62.16% 0.55 0.59 -6.78% 0.34 0.91 -62.64% 0.34 0.77 -55.84%
Expenses 0.52 0.37 40.54% 0.49 0.55 -10.91% 0.39 0.77 -49.35% 0.32 0.64 -50.00%
EBITDA 0.08 0.00 0 0.05 0.04 25.00% -0.05 0.14 - 0.03 0.13 -76.92%
EBIDTM 13.60% 1.08% 9.54% 7.41% -13.16% 15.25% 7.33% 17.06%
Other Income 0.00 2.31 -100.00% 0.00 0.00 0 0.00 0.00 0 0.05 0.01 400.00%
Interest 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.00 0 0.04 0.05 -20.00%
Depreciation 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.01 0.02 -50.00%
PBT 0.07 2.30 -96.96% 0.03 0.02 50.00% -0.06 0.12 - 0.02 0.07 -71.43%
Tax 0.00 0.51 -100.00% 0.00 0.02 -100.00% 0.00 0.02 -100.00% 0.04 0.21 -80.95%
PAT 0.07 1.79 -96.09% 0.03 0.00 0 -0.06 0.10 - -0.02 -0.14 -
PATM 10.78% 484.28% 6.42% -0.17% -18.13% 11.05% -5.87% -18.23%
EPS 0.14 3.97 -96.47% 0.08 0.00 0 -0.14 0.22 - -0.04 -0.31 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1.83 2.21 2.90 2.17 1.25 0.58 0.48 0.58 1.15 1.56 1.73 Net Sales Growth -30.68% -23.79% 33.64% 73.60% 115.52% 20.83% -17.24% -49.57% -26.28% -9.83% Cost Of Goods Sold 1.07 1.42 2.10 1.51 0.65 0.00 0.02 0.05 0.61 1.13 1.40 Gross Profit 0.76 0.79 0.80 0.67 0.59 0.57 0.47 0.53 0.54 0.43 0.34 GP Margin 41.26% 35.75% 27.59% 30.88% 47.20% 98.28% 97.92% 91.38% 46.96% 27.56% 19.65% Total Expenditure 1.72 2.00 2.51 1.89 1.15 0.38 0.43 0.40 1.01 1.47 1.87 Power & Fuel Cost - 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 % Of Sales - 1.36% 1.03% 1.38% 2.40% 5.17% 6.25% 5.17% 2.61% 1.92% 1.16% Employee Cost - 0.16 0.15 0.12 0.29 0.24 0.26 0.18 0.10 0.12 0.22 % Of Sales - 7.24% 5.17% 5.53% 23.20% 41.38% 54.17% 31.03% 8.70% 7.69% 12.72% Manufacturing Exp. - 0.08 0.03 0.01 0.07 0.01 0.00 0.01 0.02 0.03 0.05 % Of Sales - 3.62% 1.03% 0.46% 5.60% 1.72% 0% 1.72% 1.74% 1.92% 2.89% General & Admin Exp. - 0.27 0.20 0.20 0.09 0.09 0.12 0.13 0.24 0.09 0.17 % Of Sales - 12.22% 6.90% 9.22% 7.20% 15.52% 25.00% 22.41% 20.87% 5.77% 9.83% Selling & Distn. Exp. - 0.03 0.00 0.03 0.01 0.01 0.01 0.00 0.00 0.00 0.01 % Of Sales - 1.36% 0% 1.38% 0.80% 1.72% 2.08% 0% 0% 0% 0.58% Miscellaneous Exp. - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.07 0.01 % Of Sales - 0.45% 0% 0% 0% 0% 0% 0% 0.87% 4.49% 0% EBITDA 0.11 0.21 0.39 0.28 0.10 0.20 0.05 0.18 0.14 0.09 -0.14 EBITDA Margin 6.01% 9.50% 13.45% 12.90% 8.00% 34.48% 10.42% 31.03% 12.17% 5.77% -8.09% Other Income 0.05 2.36 0.01 0.02 0.02 0.02 0.01 0.01 0.06 0.09 0.02 Interest 0.04 0.05 0.05 0.07 0.01 0.00 0.00 0.01 0.01 0.03 0.22 Depreciation 0.07 0.07 0.07 0.07 0.06 0.05 0.06 0.06 0.07 0.07 0.13 PBT 0.06 2.45 0.27 0.16 0.05 0.16 0.00 0.12 0.12 0.07 -0.46 Tax 0.04 0.59 0.21 0.13 0.00 0.02 -0.01 0.01 0.01 -0.02 -0.03 Tax Rate 66.67% 24.08% 77.78% 81.25% 0.00% 12.50% 0.00% 8.33% 7.69% -28.57% 6.52% PAT 0.02 1.87 0.06 0.03 0.05 0.14 0.00 0.11 0.12 0.09 -0.44 PAT before Minority Interest 0.02 1.87 0.06 0.03 0.05 0.14 0.00 0.11 0.12 0.09 -0.44 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 1.09% 84.62% 2.07% 1.38% 4.00% 24.14% 0% 18.97% 10.43% 5.77% -25.43% PAT Growth -98.86% 3,016.67% 100.00% -40.00% -64.29% 0 -100.00% -8.33% 33.33% - EPS 0.04 4.16 0.13 0.07 0.11 0.31 0.00 0.24 0.27 0.20 -0.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 2.99 1.12 1.06 1.24 1.19 1.05 1.04 0.93 0.81 0.72 Share Capital 4.52 4.52 4.52 4.52 4.52 4.52 4.52 4.52 4.52 4.52 Total Reserves -1.53 -3.40 -3.46 -3.28 -3.33 -3.47 -3.47 -3.58 -3.71 -3.80 Non-Current Liabilities 0.47 0.70 0.75 0.32 0.03 0.10 0.03 0.01 0.33 0.60 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.01 0.02 0.19 0.33 0.02 0.09 0.01 0.13 0.45 0.68 Long Term Provisions 0.05 0.16 0.16 0.16 0.16 0.16 0.16 0.00 0.00 0.00 Current Liabilities 0.68 0.12 0.11 0.07 0.07 0.04 0.06 0.23 0.21 0.27 Trade Payables 0.01 0.00 0.00 0.01 0.00 0.00 0.00 0.02 0.01 0.02 Other Current Liabilities 0.08 0.03 0.08 0.05 0.04 0.03 0.03 0.02 0.01 0.08 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.60 0.09 0.03 0.01 0.02 0.00 0.03 0.19 0.18 0.17 Total Liabilities 4.14 1.94 1.92 1.63 1.29 1.19 1.13 1.17 1.35 1.59 Net Block 0.67 0.86 0.93 0.72 0.70 0.75 0.81 0.88 0.96 1.11 Gross Block 10.99 11.28 11.28 11.03 10.96 10.96 10.96 10.96 11.03 11.03 Accumulated Depreciation 10.32 10.43 10.35 10.32 10.26 10.21 10.15 10.09 10.07 9.92 Non Current Assets 0.70 0.90 0.97 0.79 0.87 0.78 0.84 0.90 0.99 1.14 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 0.00 0.00 0.00 0.00 0.14 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.03 0.04 0.04 0.07 0.03 0.03 0.03 0.03 0.03 0.03 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 3.44 1.04 0.95 0.84 0.42 0.40 0.30 0.27 0.36 0.45 Current Investments 2.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.13 0.38 0.09 0.08 0.00 0.00 0.00 0.00 0.01 0.07 Sundry Debtors 0.22 0.38 0.51 0.48 0.19 0.16 0.16 0.16 0.19 0.23 Cash & Bank 0.15 0.20 0.31 0.22 0.17 0.20 0.09 0.06 0.12 0.08 Other Current Assets 0.58 0.03 0.01 0.02 0.05 0.03 0.04 0.05 0.04 0.08 Short Term Loans & Adv. 0.56 0.05 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.07 Net Current Assets 2.76 0.92 0.84 0.77 0.35 0.37 0.24 0.04 0.15 0.19 Total Assets 4.14 1.94 1.92 1.63 1.29 1.18 1.14 1.17 1.35 1.59

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.03 0.11 0.28 -0.28 0.16 0.03 0.16 0.23 0.29 -0.24 PBT 2.45 0.27 0.16 0.05 0.14 0.00 0.12 0.14 0.07 -0.46 Adjustment -2.24 0.12 0.13 0.05 0.06 0.06 0.07 0.06 0.14 0.13 Changes in Working Capital 0.36 -0.19 0.02 -0.37 -0.01 -0.02 -0.01 0.06 0.07 0.06 Cash after chg. in Working capital 0.58 0.19 0.31 -0.27 0.19 0.04 0.18 0.26 0.29 -0.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.03 Tax Paid -0.60 -0.09 -0.03 -0.01 -0.03 0.00 -0.03 -0.03 -0.01 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 0.13 0.01 0.01 0.04 -0.13 0.00 0.00 0.02 0.00 0.00 Net Fixed Assets 0.29 0.00 -0.25 -0.07 0.00 0.00 0.00 0.07 0.00 0.00 Net Investments -2.36 0.00 0.00 0.14 -0.14 0.00 0.00 0.00 0.00 0.00 Others 2.20 0.01 0.26 -0.03 0.01 0.00 0.00 -0.05 0.00 0.00 Cash from Financing Activity -0.15 -0.23 -0.20 0.29 -0.06 0.07 -0.13 -0.31 -0.25 0.30 Net Cash Inflow / Outflow -0.05 -0.12 0.09 0.05 -0.03 0.11 0.03 -0.06 0.04 0.05 Opening Cash & Equivalents 0.20 0.31 0.22 0.17 0.20 0.09 0.06 0.12 0.08 0.03 Closing Cash & Equivalent 0.15 0.20 0.31 0.22 0.17 0.20 0.09 0.06 0.12 0.08

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 6.61 2.48 2.35 2.74 2.63 2.32 2.31 2.07 1.80 1.60 ROA 61.40% 2.96% 1.81% 3.50% 11.37% 0.34% 9.49% 9.73% 6.14% -26.84% ROE 90.95% 5.25% 2.80% 4.21% 12.57% 0.38% 11.09% 14.07% 11.78% -46.50% ROCE 120.94% 27.08% 16.08% 3.94% 14.05% -0.04% 12.28% 12.22% 7.75% -16.64% Fixed Asset Turnover 0.20 0.26 0.19 0.11 0.05 0.04 0.05 0.10 0.14 0.16 Receivable days 49.33 56.02 83.25 98.01 111.86 123.17 101.87 55.60 48.89 40.52 Inventory Days 42.06 29.50 14.50 12.37 0.95 1.14 2.02 3.10 9.54 25.46 Payable days 1.33 0.74 1.42 3.09 2.78 1.31 12.72 7.23 4.72 3.34 Cash Conversion Cycle 90.07 84.78 96.32 107.29 110.03 123.00 91.16 51.46 53.72 62.65 Total Debt/Equity 0.00 0.02 0.18 0.26 0.02 0.08 0.01 0.14 0.55 0.94 Interest Cover 55.42 5.94 3.41 6.71 896.34 -0.09 21.24 20.06 3.11 -1.09

Top Investors:

reekay seamless equipments & solutions private limited

berazman hormazd doctor

Annual Reports:

News Update:

Gagan Gases - Quarterly Results
10th Feb 2024, 14:54 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