Nifty

:

10781.15

Sensex

:

36324.91

-59.50 (-0.55%)
-238.97 (-0.65%)

Login

Nifty
Sensex

:
:

10781.15
36324.91

-59.50 (-0.55%)
-238.97 (-0.65%)

Gujarat Poly Electronics Ltd.

Electronics - Components

Rating :

N/A

BSE: 517288 | NSE: Not Listed

Watchlist

NSE BSE

14.25

18-Sep-2019

Open
High
Low
Previous Close

14.49
14.49
13.50
13.92

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

16
0.12
47.65
13.11

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.18
2.73
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12.74
N/A
-9.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.53
15.13
22.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.15
64.55
62.56

PAT CAGR (%)

10 Years
5 Years
3 Years

-15.27
-
-

P:E (Median)

8 Years
5 Years
3 Years

9.47
21.69
10.47

P:BV (Average)

8 Years
5 Years
3 Years

-2.15
-3.00
-4.81

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.11
13.15
11.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 3.73 5.60 -33.39% 4.50 4.21 6.89% 5.38 3.78 42.33% 7.07 3.26 116.87%
Expenses 3.17 4.03 -21.34% 3.54 3.69 -4.07% 4.36 3.53 23.51% 4.92 3.01 63.46%
EBITDA 0.56 1.57 -64.33% 0.96 0.52 84.62% 1.02 0.25 308.00% 2.15 0.25 760.00%
EBIDTM 14.98% 28.09% 21.26% 12.34% 19.03% 6.59% 30.35% 7.76%
Other Income 0.01 0.03 -66.67% 0.02 0.02 0.00% 0.05 0.03 66.67% 0.05 0.01 400.00%
Interest 0.01 0.11 -90.91% 0.04 0.12 -66.67% 0.07 0.13 -46.15% 0.09 0.13 -30.77%
Depreciation 0.03 0.02 50.00% 0.06 0.02 200.00% 0.03 0.03 0.00% 0.03 0.03 0.00%
PBT 0.53 1.47 -63.95% 0.88 0.39 125.64% 0.97 0.13 646.15% 2.08 0.11 1,790.91%
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 0.53 1.47 -63.95% 0.88 0.39 125.64% 0.97 0.13 646.15% 2.08 0.11 1,790.91%
PATM 14.15% 26.17% 19.57% 9.37% 18.02% 3.33% 29.46% 3.37%
EPS 0.62 1.71 -63.74% 1.03 0.46 123.91% 1.13 0.15 653.33% 2.44 0.13 1,776.92%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 20.68 22.55 14.40 12.22 11.53 11.15 10.29 9.55 8.34 9.23 7.57 Net Sales Growth 22.73% 56.60% 17.84% 5.98% 3.41% 8.36% 7.75% 14.51% -9.64% 21.93% Cost Of Goods Sold 11.30 12.31 8.85 7.96 7.41 6.90 6.03 5.58 4.75 4.52 3.91 Gross Profit 9.38 10.24 5.55 4.26 4.12 4.26 4.26 3.96 3.59 4.71 3.67 GP Margin 45.38% 45.41% 38.54% 34.86% 35.73% 38.21% 41.40% 41.47% 43.05% 51.03% 48.48% Total Expenditure 15.99 16.76 13.21 11.71 10.49 10.67 9.66 9.17 7.89 7.64 6.72 Power & Fuel Cost - 0.10 0.09 0.09 0.09 0.11 0.17 0.23 0.18 0.17 0.18 % Of Sales - 0.44% 0.62% 0.74% 0.78% 0.99% 1.65% 2.41% 2.16% 1.84% 2.38% Employee Cost - 2.67 2.31 2.10 1.94 2.52 2.17 1.96 1.68 1.66 1.25 % Of Sales - 11.84% 16.04% 17.18% 16.83% 22.60% 21.09% 20.52% 20.14% 17.98% 16.51% Manufacturing Exp. - 0.15 0.14 0.13 0.13 0.17 0.31 0.44 0.26 0.50 0.48 % Of Sales - 0.67% 0.97% 1.06% 1.13% 1.52% 3.01% 4.61% 3.12% 5.42% 6.34% General & Admin Exp. - 0.89 1.09 0.96 0.63 0.66 0.73 0.67 0.75 0.59 0.54 % Of Sales - 3.95% 7.57% 7.86% 5.46% 5.92% 7.09% 7.02% 8.99% 6.39% 7.13% Selling & Distn. Exp. - 0.13 0.10 0.12 0.11 0.07 0.05 0.05 0.03 0.03 0.02 % Of Sales - 0.58% 0.69% 0.98% 0.95% 0.63% 0.49% 0.52% 0.36% 0.33% 0.26% Miscellaneous Exp. - 0.50 0.62 0.36 0.17 0.25 0.21 0.23 0.23 0.15 0.02 % Of Sales - 2.22% 4.31% 2.95% 1.47% 2.24% 2.04% 2.41% 2.76% 1.63% 4.62% EBITDA 4.69 5.79 1.19 0.51 1.04 0.48 0.63 0.38 0.45 1.59 0.85 EBITDA Margin 22.68% 25.68% 8.26% 4.17% 9.02% 4.30% 6.12% 3.98% 5.40% 17.23% 11.23% Other Income 0.13 0.08 0.08 0.11 0.05 0.06 0.04 0.00 0.39 0.07 0.15 Interest 0.21 0.31 0.51 0.54 0.56 0.58 0.51 0.26 0.10 0.15 0.24 Depreciation 0.15 0.14 0.10 0.12 0.13 0.14 0.16 0.20 0.26 0.96 1.28 PBT 4.46 5.42 0.67 -0.04 0.39 -0.17 0.00 -0.07 0.48 0.55 -0.52 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 4.46 5.42 0.67 -0.04 0.39 -0.17 0.00 -2.08 -0.75 0.55 28.41 PAT before Minority Interest 4.46 5.42 0.67 -0.04 0.39 -0.17 0.00 -2.08 -0.75 0.55 28.41 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 21.57% 24.04% 4.65% -0.33% 3.38% -1.52% 0% -21.78% -8.99% 5.96% 375.30% PAT Growth 112.38% 708.96% - - - - - - - -98.06% Unadjusted EPS 5.22 6.34 0.78 -0.05 0.46 -0.20 0.01 -2.43 -0.88 0.64 33.23

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds -1.84 -7.25 -7.93 2.12 1.73 1.92 1.92 4.00 4.75 4.20 Share Capital 8.55 8.55 8.55 18.36 18.36 18.36 18.36 18.36 18.36 18.36 Total Reserves -10.39 -15.80 -16.48 -16.24 -16.63 -16.44 -16.45 -14.37 -13.62 -14.17 Non-Current Liabilities 0.23 0.19 0.19 0.29 0.30 0.20 0.19 0.17 0.19 3.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.00 3.01 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.23 0.19 0.19 0.29 0.30 0.20 0.18 0.14 0.19 0.00 Current Liabilities 11.40 16.03 16.38 6.44 6.32 5.87 5.58 3.79 3.52 1.83 Trade Payables 0.10 0.95 0.81 1.51 0.94 0.80 1.05 1.23 0.79 0.91 Other Current Liabilities 10.14 10.22 10.77 0.32 0.81 0.51 1.76 1.76 2.09 0.78 Short Term Borrowings 0.80 4.42 4.46 4.46 4.46 4.46 2.73 0.75 0.60 0.00 Short Term Provisions 0.37 0.43 0.34 0.15 0.12 0.10 0.03 0.05 0.04 0.13 Total Liabilities 9.79 8.97 8.64 8.85 8.35 7.99 7.69 7.96 8.46 9.04 Net Block 1.78 1.69 1.78 2.00 2.11 2.20 2.28 2.47 2.64 3.62 Gross Block 2.13 1.91 1.90 25.02 25.04 24.99 24.92 24.91 24.84 24.94 Accumulated Depreciation 0.36 0.22 0.12 23.03 22.93 22.79 22.64 22.44 22.20 21.32 Non Current Assets 1.83 1.74 1.83 2.05 2.16 2.25 2.34 2.53 2.70 3.62 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 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.05 0.05 0.05 0.05 0.05 0.05 0.07 0.06 0.06 0.00 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 7.96 7.23 6.81 6.81 6.20 5.74 5.34 5.43 5.74 5.42 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.46 2.83 3.25 2.94 2.85 2.66 2.58 2.74 2.89 2.83 Sundry Debtors 4.85 4.03 3.00 3.23 3.00 2.73 2.53 2.40 2.53 2.34 Cash & Bank 0.24 0.29 0.23 0.35 0.29 0.25 0.16 0.22 0.25 0.12 Other Current Assets 0.41 0.02 0.02 0.02 0.06 0.10 0.08 0.06 0.07 0.14 Short Term Loans & Adv. 0.07 0.05 0.31 0.26 0.04 0.07 0.06 0.04 0.05 0.14 Net Current Assets -3.44 -8.80 -9.58 0.37 -0.13 -0.13 -0.24 1.64 2.23 3.59 Total Assets 9.79 8.97 8.64 8.86 8.36 7.99 7.68 7.96 8.44 9.04

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 4.59 1.13 0.15 1.11 0.36 0.20 0.24 1.19 1.35 1.04 PBT 5.42 0.67 -0.04 0.39 -0.17 0.00 -2.08 -0.75 0.55 -0.52 Adjustment 0.52 1.10 0.79 0.65 0.66 0.62 2.47 1.21 1.13 1.50 Changes in Working Capital -1.36 -0.63 -0.60 0.07 -0.13 -0.43 -0.15 0.73 -0.33 0.07 Cash after chg. in Working capital 4.59 1.13 0.15 1.11 0.36 0.19 0.24 1.19 1.34 1.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -0.01 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 -0.70 -0.01 -0.01 0.01 -0.06 -0.08 -0.01 -0.09 0.00 -0.02 Net Fixed Assets -0.22 -0.01 23.12 0.02 -0.05 -0.07 -0.01 -0.07 0.10 -0.02 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.48 0.00 -23.13 -0.01 -0.01 -0.01 0.00 -0.02 -0.10 0.00 Cash from Financing Activity -3.93 -1.06 -0.27 -1.06 -0.28 -0.02 -0.30 -1.13 -1.22 -1.07 Net Cash Inflow / Outflow -0.05 0.06 -0.13 0.06 0.03 0.10 -0.07 -0.02 0.13 -0.05 Opening Cash & Equivalents 0.29 0.23 0.36 0.29 0.25 0.16 0.22 0.25 0.12 0.17 Closing Cash & Equivalent 0.24 0.29 0.23 0.35 0.29 0.25 0.16 0.22 0.25 0.12

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) -2.16 -8.48 -9.28 -8.99 -9.45 -9.23 -9.24 -6.81 -5.93 -6.57 ROA 57.84% 7.56% -0.51% 4.57% -2.14% 0.06% -26.58% -9.15% 6.26% 296.90% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 0.00% 0.00% 29.41% 14.72% 6.49% 9.25% -38.37% -12.93% 11.12% 351.28% Fixed Asset Turnover 11.16 7.57 0.91 0.46 0.45 0.45 0.43 0.37 0.40 0.33 Receivable days 71.89 89.07 92.83 98.33 92.81 85.58 84.58 98.97 88.35 94.90 Inventory Days 42.86 76.95 92.16 91.27 89.11 85.27 91.22 112.93 103.76 130.14 Payable days 12.42 27.90 39.13 44.92 30.32 35.72 49.30 53.46 38.39 39.42 Cash Conversion Cycle 102.33 138.12 145.86 144.68 151.61 135.13 126.50 158.44 153.71 185.62 Total Debt/Equity -0.43 -0.61 -0.56 2.21 2.58 2.33 1.44 0.20 0.13 0.72 Interest Cover 18.49 2.30 0.92 1.70 0.70 1.01 -6.88 -6.88 4.68 117.28

Top Investors:

harsh hitesh jhaveri

hitesh raji jhaveri

Annual Reports:

News Update:

Gujarat Poly Elect. - Quarterly Results
30th Jul 2019, 12:27 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