Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Galaxy Bearings Ltd.

Bearings

Rating :

60/99

BSE: 526073 | NSE: Not Listed

Watchlist

NSE BSE

1484.75

16-Apr-2024

Open
High
Low
Previous Close

1483.90
1487.00
1455.05
1486.45

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

75
11.38
1749.90
1032.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

472.15
25.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

479.85
N/A
5.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.06
9.81
23.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.87
15.07
12.63

PAT CAGR (%)

10 Years
5 Years
3 Years

18.83
19.34
26.60

P:E (Median)

8 Years
5 Years
3 Years

9.90
12.24
21.03

P:BV (Average)

8 Years
5 Years
3 Years

3.47
3.47
4.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.45
10.70
13.46

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 25.98 26.96 -3.64% 33.23 30.81 7.85% 28.94 17.89 61.77% 43.02 34.38 25.13%
Expenses 20.79 22.00 -5.50% 28.43 25.88 9.85% 25.49 15.59 63.50% 34.26 28.40 20.63%
EBITDA 5.19 4.96 4.64% 4.80 4.94 -2.83% 3.45 2.30 50.00% 8.76 5.98 46.49%
EBIDTM 19.96% 18.40% 14.45% 16.02% 11.90% 12.86% 20.36% 17.40%
Other Income 2.23 1.38 61.59% 1.34 1.05 27.62% 1.54 -0.08 - 0.35 0.87 -59.77%
Interest 0.18 0.05 260.00% 0.05 0.01 400.00% 0.05 0.05 0.00% 0.17 0.12 41.67%
Depreciation 0.44 0.45 -2.22% 0.41 0.42 -2.38% 0.40 0.41 -2.44% 0.46 0.47 -2.13%
PBT 6.80 5.84 16.44% 5.68 5.55 2.34% 4.53 1.75 158.86% 8.49 6.25 35.84%
Tax 1.76 1.29 36.43% 1.48 1.32 12.12% 1.05 0.49 114.29% 2.58 1.66 55.42%
PAT 5.05 4.55 10.99% 4.20 4.24 -0.94% 3.48 1.26 176.19% 5.90 4.59 28.54%
PATM 19.42% 16.87% 12.64% 13.75% 12.03% 7.05% 13.72% 13.35%
EPS 15.77 14.21 10.98% 13.13 13.23 -0.76% 10.88 3.94 176.14% 18.45 14.34 28.66%

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 131.17 118.68 104.09 62.67 48.20 74.34 52.34 43.37 36.69 43.30 45.49 Net Sales Growth 19.20% 14.02% 66.09% 30.02% -35.16% 42.03% 20.68% 18.21% -15.27% -4.81% Cost Of Goods Sold 62.02 59.12 51.45 29.33 21.67 39.50 25.37 21.06 17.85 19.24 23.76 Gross Profit 69.15 59.56 52.63 33.34 26.54 34.85 26.98 22.31 18.84 24.05 21.72 GP Margin 52.72% 50.19% 50.56% 53.20% 55.06% 46.88% 51.55% 51.44% 51.35% 55.54% 47.75% Total Expenditure 108.97 97.58 85.63 51.03 41.09 63.88 45.41 36.12 31.84 36.38 41.05 Power & Fuel Cost - 1.67 1.39 0.84 0.76 0.90 0.81 0.68 0.61 0.61 0.50 % Of Sales - 1.41% 1.34% 1.34% 1.58% 1.21% 1.55% 1.57% 1.66% 1.41% 1.10% Employee Cost - 5.49 4.87 4.08 4.03 3.32 2.44 2.06 2.34 2.73 2.23 % Of Sales - 4.63% 4.68% 6.51% 8.36% 4.47% 4.66% 4.75% 6.38% 6.30% 4.90% Manufacturing Exp. - 24.40 22.22 13.26 11.04 15.78 13.26 9.72 8.57 10.65 12.55 % Of Sales - 20.56% 21.35% 21.16% 22.90% 21.23% 25.33% 22.41% 23.36% 24.60% 27.59% General & Admin Exp. - 2.48 1.79 1.62 1.68 1.74 1.56 1.54 1.39 1.65 1.51 % Of Sales - 2.09% 1.72% 2.58% 3.49% 2.34% 2.98% 3.55% 3.79% 3.81% 3.32% Selling & Distn. Exp. - 4.18 3.71 1.46 1.73 2.34 1.38 0.85 1.06 1.44 0.50 % Of Sales - 3.52% 3.56% 2.33% 3.59% 3.15% 2.64% 1.96% 2.89% 3.33% 1.10% Miscellaneous Exp. - 0.23 0.20 0.43 0.18 0.31 0.59 0.21 0.01 0.06 0.50 % Of Sales - 0.19% 0.19% 0.69% 0.37% 0.42% 1.13% 0.48% 0.03% 0.14% 0% EBITDA 22.20 21.10 18.46 11.64 7.11 10.46 6.93 7.25 4.85 6.92 4.44 EBITDA Margin 16.92% 17.78% 17.73% 18.57% 14.75% 14.07% 13.24% 16.72% 13.22% 15.98% 9.76% Other Income 5.46 2.70 1.61 0.62 1.13 0.38 1.01 0.04 0.72 0.59 1.69 Interest 0.45 0.43 0.44 0.30 0.33 0.73 1.19 1.42 1.84 2.00 1.55 Depreciation 1.71 1.74 1.80 1.43 0.99 0.97 1.19 1.37 1.16 1.20 0.46 PBT 25.50 21.63 17.83 10.54 6.93 9.14 5.57 4.50 2.57 4.32 4.12 Tax 6.87 5.69 4.54 2.68 1.33 2.55 1.97 1.52 0.97 1.45 1.28 Tax Rate 26.94% 26.31% 25.46% 25.43% 19.19% 27.90% 35.37% 33.78% 37.74% 33.56% 31.07% PAT 18.63 15.95 13.29 7.86 5.60 6.59 3.61 2.98 1.60 2.87 2.84 PAT before Minority Interest 18.63 15.95 13.29 7.86 5.60 6.59 3.61 2.98 1.60 2.87 2.84 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 14.20% 13.44% 12.77% 12.54% 11.62% 8.86% 6.90% 6.87% 4.36% 6.63% 6.24% PAT Growth 27.25% 20.02% 69.08% 40.36% -15.02% 82.55% 21.14% 86.25% -44.25% 1.06% EPS 58.22 49.84 41.53 24.56 17.50 20.59 11.28 9.31 5.00 8.97 8.88

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 74.46 58.62 45.36 37.48 31.85 25.28 21.66 18.80 17.20 14.41 Share Capital 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 Total Reserves 71.28 55.44 42.18 34.30 28.67 22.10 18.48 15.62 14.02 11.23 Non-Current Liabilities 0.30 2.90 0.21 0.69 0.83 0.79 1.56 4.68 3.06 2.72 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.76 1.76 0.31 0.00 Unsecured Loans 0.00 0.00 0.00 0.54 0.68 0.68 0.68 2.68 2.69 2.44 Long Term Provisions 0.00 2.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 27.66 19.80 21.15 12.48 22.72 21.95 20.05 22.15 23.31 25.87 Trade Payables 16.45 11.13 10.34 5.30 8.99 9.80 7.04 3.89 7.17 8.84 Other Current Liabilities 1.57 0.69 0.73 0.81 0.32 2.03 2.21 2.65 2.42 1.55 Short Term Borrowings 4.06 3.36 3.16 2.10 8.72 4.70 6.65 11.77 9.58 13.00 Short Term Provisions 5.58 4.62 6.93 4.27 4.69 5.42 4.15 3.85 4.14 2.48 Total Liabilities 102.42 81.32 66.72 50.65 55.40 48.02 43.27 45.63 43.57 43.00 Net Block 11.69 12.16 12.45 8.26 7.01 6.85 7.80 9.07 4.76 4.12 Gross Block 21.04 19.77 18.27 12.93 10.52 9.41 9.17 17.72 12.40 10.45 Accumulated Depreciation 9.35 7.61 5.81 4.67 3.51 2.55 1.37 8.64 7.64 6.34 Non Current Assets 25.46 16.38 13.33 9.69 7.36 7.28 8.36 9.41 5.75 4.91 Capital Work in Progress 11.92 0.42 0.00 0.23 0.00 0.00 0.00 0.00 0.02 0.45 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.16 0.15 0.00 0.00 0.00 Long Term Loans & Adv. 1.43 3.35 0.59 0.97 0.29 0.25 0.31 0.32 0.97 0.35 Other Non Current Assets 0.42 0.45 0.29 0.24 0.06 0.02 0.10 0.02 0.00 0.00 Current Assets 76.97 64.93 53.39 40.96 48.04 40.75 34.92 36.22 37.82 38.10 Current Investments 19.61 8.09 7.58 5.26 0.17 0.00 0.00 0.00 0.00 0.00 Inventories 18.27 18.26 18.37 14.56 14.24 13.58 12.59 15.38 16.94 16.72 Sundry Debtors 29.41 30.77 13.93 11.95 23.54 17.30 15.22 12.88 14.12 14.89 Cash & Bank 0.09 0.08 0.07 0.13 0.86 0.18 0.17 2.12 0.15 0.31 Other Current Assets 9.59 1.14 1.16 1.37 9.23 9.68 6.94 5.85 6.60 6.17 Short Term Loans & Adv. 8.79 6.60 12.30 7.68 7.22 8.13 4.74 5.76 6.51 6.05 Net Current Assets 49.31 45.13 32.24 28.47 25.31 18.79 14.87 14.07 14.51 12.23 Total Assets 102.43 81.31 66.72 50.65 55.40 48.03 43.28 45.63 43.57 43.01

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 23.94 2.09 6.81 14.07 34.82 3.18 6.45 3.73 3.41 -4.84 PBT 21.63 17.83 10.54 6.93 9.14 5.57 4.50 2.57 4.32 4.12 Adjustment 1.39 1.81 1.19 1.07 1.47 2.19 2.60 2.92 3.10 1.92 Changes in Working Capital 7.35 -13.37 -1.95 7.86 25.64 -2.01 1.82 1.14 -0.55 -8.09 Cash after chg. in Working capital 30.37 6.26 9.77 15.86 36.25 5.75 8.92 6.62 6.86 -2.05 Interest Paid -0.28 -0.27 -0.16 -0.22 -0.54 -1.09 -1.27 -1.75 -1.86 -1.48 Tax Paid -6.15 -3.90 -2.80 -1.58 -0.89 -1.48 -1.20 -1.14 -1.59 -1.31 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 -24.63 -2.28 -7.39 -8.04 -1.11 -0.13 -0.23 -5.46 -1.53 -1.31 Net Fixed Assets -12.77 -1.92 -5.11 -2.64 -1.11 -0.24 8.55 -5.30 -1.52 -1.31 Net Investments -11.52 -0.51 -2.32 -5.09 -0.01 -0.01 -0.15 0.00 0.00 0.00 Others -0.34 0.15 0.04 -0.31 0.01 0.12 -8.63 -0.16 -0.01 0.00 Cash from Financing Activity 0.70 0.20 0.51 -6.76 -33.03 -3.04 -8.11 3.70 -2.04 6.19 Net Cash Inflow / Outflow 0.01 0.01 -0.06 -0.73 0.68 0.01 -1.89 1.97 -0.16 0.05 Opening Cash & Equivalents 0.08 0.07 0.13 0.86 0.18 0.17 2.06 0.15 0.31 0.27 Closing Cash & Equivalent 0.09 0.08 0.07 0.13 0.86 0.18 0.17 2.12 0.15 0.31

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.) 234.15 184.33 142.64 117.86 100.14 79.51 68.13 59.11 54.10 45.33 ROA 17.36% 17.95% 13.39% 10.56% 12.75% 7.90% 6.71% 3.58% 6.63% 7.33% ROE 23.97% 25.56% 18.97% 16.15% 23.08% 15.36% 14.74% 8.87% 18.15% 21.89% ROCE 31.41% 33.07% 24.44% 17.83% 27.20% 21.77% 17.73% 13.22% 20.81% 22.23% Fixed Asset Turnover 5.82 5.49 4.03 4.12 7.47 5.67 3.38 2.58 4.00 4.83 Receivable days 92.54 78.15 75.20 134.13 100.21 112.67 112.71 126.75 115.73 93.54 Inventory Days 56.18 64.05 95.69 108.84 68.25 90.65 112.19 151.75 134.27 119.65 Payable days 85.13 76.15 97.32 120.42 52.24 72.02 60.59 63.83 78.46 78.36 Cash Conversion Cycle 63.59 66.05 73.57 122.55 116.22 131.29 164.31 214.67 171.54 134.84 Total Debt/Equity 0.05 0.06 0.07 0.07 0.30 0.24 0.42 0.91 0.79 1.08 Interest Cover 51.05 41.23 36.49 22.14 13.56 5.70 4.17 2.39 3.16 3.66

Top Investors:

forge and forge private limited

Annual Reports:

News Update:

Galaxy Bearings - Quarterly Results
12th Feb 2024, 12:21 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