Nifty
Sensex
:
:
10616.70
35260.54
40.40 (0.38%)
118.55 (0.34%)

Diversified

Rating :
56/99

BSE: 532716 | NSE: GILLANDERS

59.25
4.25 (7.73%)
15-Nov-2018 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  60.35
  •  60.50
  •  58.00
  •  55.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6668
  •  3.95
  •  102.00
  •  50.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 126.56
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 541.72
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.74%
  • 3.83%
  • 19.88%
  • FII
  • DII
  • Others
  • 5.89%
  • 0.03%
  • 1.63%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.87
  • -7.92
  • -7.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • -7.60
  • 0.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -22.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.02
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.61
  • 0.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.07
  • 9.54
  • 10.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Net Sales
-
664.80
681.04
819.63
875.38
348.66
318.89
324.57
Net Sales Growth
-
-2.38%
-16.91%
-6.37%
151.07%
9.34%
-1.75%
 
Cost Of Goods Sold
-
266.64
283.80
379.02
433.89
173.63
159.28
170.67
Gross Profit
-
398.16
397.23
440.61
441.50
175.03
159.61
153.89
GP Margin
-
59.89%
58.33%
53.76%
50.44%
50.20%
50.05%
47.41%
Total Expenditure
-
615.11
657.61
813.03
833.09
329.20
308.44
317.57
Power & Fuel Cost
-
61.84
57.73
65.78
65.57
28.93
29.04
27.04
% Of Sales
-
9.30%
8.48%
8.03%
7.49%
8.30%
9.11%
8.33%
Employee Cost
-
148.75
147.20
142.42
124.71
56.45
57.73
57.74
% Of Sales
-
22.38%
21.61%
17.38%
14.25%
16.19%
18.10%
17.79%
Manufacturing Exp.
-
86.92
110.90
128.53
129.82
38.61
31.99
33.48
% Of Sales
-
13.07%
16.28%
15.68%
14.83%
11.07%
10.03%
10.32%
General & Admin Exp.
-
32.08
30.52
20.82
20.45
9.87
9.43
9.73
% Of Sales
-
4.83%
4.48%
2.54%
2.34%
2.83%
2.96%
3.00%
Selling & Distn. Exp.
-
17.11
21.02
27.64
28.52
14.58
13.65
13.14
% Of Sales
-
2.57%
3.09%
3.37%
3.26%
4.18%
4.28%
4.05%
Miscellaneous Exp.
-
1.77
6.43
48.82
30.14
7.13
7.33
5.77
% Of Sales
-
0.27%
0.94%
5.96%
3.44%
2.04%
2.30%
1.78%
EBITDA
-
49.69
23.43
6.60
42.29
19.46
10.45
7.00
EBITDA Margin
-
7.47%
3.44%
0.81%
4.83%
5.58%
3.28%
2.16%
Other Income
-
20.56
11.98
10.64
8.61
12.13
12.25
10.60
Interest
-
50.05
53.51
51.33
42.08
9.57
9.37
9.62
Depreciation
-
24.24
22.09
18.93
21.05
8.51
7.93
8.07
PBT
-
-4.04
-40.18
-53.01
-12.23
13.52
5.40
-0.09
Tax
-
4.52
0.74
2.34
-3.35
3.05
0.39
-1.04
Tax Rate
-
-111.88%
-4.09%
-4.41%
27.39%
21.20%
7.24%
1155.56%
PAT
-
-8.57
-18.85
-55.35
-8.88
11.35
5.00
0.95
PAT before Minority Interest
-
-8.57
-18.85
-55.35
-8.88
11.35
5.00
0.95
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-1.29%
-2.77%
-6.75%
-1.01%
3.26%
1.57%
0.29%
PAT Growth
-
-
-
-
-
127.00%
426.32%
 
Unadjusted EPS
-
-4.01
-8.83
-26.01
-4.23
10.11
4.60
1.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Shareholder's Funds
291.97
283.81
178.06
289.53
118.06
106.52
103.09
Share Capital
21.34
21.34
23.34
23.34
11.22
10.88
4.85
Total Reserves
270.63
262.47
154.72
266.19
106.84
95.30
92.21
Non-Current Liabilities
183.81
217.58
240.13
221.33
92.33
94.37
97.90
Secured Loans
133.63
164.84
198.63
150.58
61.01
55.66
67.25
Unsecured Loans
32.36
30.82
17.77
9.36
29.60
38.71
30.45
Long Term Provisions
1.45
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
476.42
443.83
446.71
474.38
65.55
59.12
58.88
Trade Payables
131.65
115.18
116.08
109.60
46.50
43.90
45.13
Other Current Liabilities
100.89
86.41
80.42
79.67
13.96
8.85
8.72
Short Term Borrowings
208.89
209.64
219.57
258.17
0.00
0.00
0.00
Short Term Provisions
34.98
32.59
30.64
26.94
5.10
6.37
5.03
Total Liabilities
952.20
945.22
864.90
985.24
280.56
261.03
262.25
Net Block
431.84
440.65
310.02
420.67
112.32
96.91
102.74
Gross Block
728.22
722.43
577.33
672.81
201.66
187.49
188.81
Accumulated Depreciation
296.37
281.78
267.31
252.13
89.34
90.58
86.06
Non Current Assets
509.91
502.04
410.67
554.71
135.37
135.18
124.16
Capital Work in Progress
16.53
9.31
4.28
11.23
9.60
13.12
10.19
Non Current Investment
32.60
27.55
27.08
27.08
13.45
25.14
11.23
Long Term Loans & Adv.
14.09
5.16
50.26
79.43
0.00
0.00
0.00
Other Non Current Assets
14.84
19.37
19.03
16.30
0.00
0.00
0.00
Current Assets
442.29
443.17
454.22
430.53
144.50
125.84
137.99
Current Investments
1.14
1.11
1.00
0.99
0.00
0.00
0.00
Inventories
184.74
160.95
161.73
160.56
62.32
51.54
57.46
Sundry Debtors
96.94
101.68
128.43
132.52
25.47
26.02
34.80
Cash & Bank
9.34
8.76
4.63
4.72
8.74
10.13
11.89
Other Current Assets
150.14
9.56
47.90
50.86
47.96
38.15
33.83
Short Term Loans & Adv.
136.34
161.11
110.53
80.88
46.88
36.48
32.89
Net Current Assets
-34.12
-0.65
7.51
-43.85
78.94
66.72
79.11
Total Assets
952.20
945.21
864.89
985.24
280.57
261.03
262.24

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
68.74
47.31
40.35
38.36
41.50
33.91
-2.59
PBT
-4.04
-18.12
-53.01
-12.23
13.52
5.40
-0.09
Adjustment
60.94
52.10
94.60
60.61
15.26
12.96
15.08
Changes in Working Capital
13.03
14.84
2.70
-12.31
14.40
15.67
-17.51
Cash after chg. in Working capital
69.93
48.83
44.28
36.08
43.19
34.03
-2.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.19
-1.52
-3.93
1.23
-2.44
-0.23
-0.11
Other Direct Exp. Paid
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
Cash From Investing Activity
-13.08
40.77
-8.18
-43.51
-30.99
-20.62
1.29
Net Fixed Assets
-3.33
-135.41
-7.05
-344.59
-2.46
-0.50
Net Investments
-7.66
-0.53
-0.06
-2.57
11.69
-15.15
Others
-2.09
176.71
-1.07
303.65
-40.22
-4.97
Cash from Financing Activity
-74.45
-82.69
-29.53
17.92
-11.89
-15.05
7.54
Net Cash Inflow / Outflow
-18.79
5.39
2.64
12.77
-1.38
-1.77
6.23
Opening Cash & Equivalents
28.14
22.75
21.02
8.25
10.13
11.89
4.17
Closing Cash & Equivalent
9.34
28.14
23.66
21.02
8.74
10.13
11.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
136.80
132.98
82.49
97.94
69.71
65.06
133.34
ROA
-0.90%
-2.08%
-5.98%
-1.40%
4.19%
1.91%
0.56%
ROE
-2.98%
-8.20%
-28.75%
-5.44%
10.15%
4.92%
1.23%
ROCE
6.35%
5.10%
-0.25%
6.84%
11.72%
7.35%
7.32%
Fixed Asset Turnover
0.92
1.05
1.32
2.02
1.82
1.76
2.77
Receivable days
54.52
61.64
57.66
32.63
26.61
33.57
22.54
Inventory Days
94.90
86.43
71.21
46.04
58.84
60.16
36.66
Payable days
72.90
60.76
43.97
28.13
43.65
47.98
28.44
Cash Conversion Cycle
76.52
87.31
84.90
50.53
41.79
45.75
30.76
Total Debt/Equity
1.45
1.58
2.68
2.15
0.77
0.89
1.01
Interest Cover
0.92
0.66
-0.03
0.71
2.50
1.58
0.99

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.