Nifty

:

26202.95

Sensex

:

85706.67

-12.60 (-0.05%)
-13.71 (-0.02%)

Login

Nifty
Sensex

:
:

26202.95
85706.67

-12.60 (-0.05%)
-13.71 (-0.02%)

Gujarat Intrux Ltd.

Castings/Forgings

Rating :

68/99

BSE: 517372 | NSE: Not Listed

Watchlist

NSE BSE

448.30

28-Nov-2025

Open
High
Low
Previous Close

449
458.8
445
439.10

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

4355
1968391
458.8
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

154.00
15.63
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

129.36
N/A
2.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.62
14.13
8.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.24
19.46
10.71

PAT CAGR (%)

10 Years
5 Years
3 Years

40.63
22.30
22.65

P:E (Median)

8 Years
5 Years
3 Years

11.74
14.09
14.96

P:BV (Average)

8 Years
5 Years
3 Years

1.34
1.44
1.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.22
6.22
7.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 16.37 16.40 -0.18% 13.03 15.59 -16.42% 16.90 14.88 13.58% 16.45 14.08 16.83%
Expenses 12.87 12.94 -0.54% 10.63 12.20 -12.87% 13.55 12.56 7.88% 12.84 11.66 10.12%
EBITDA 3.50 3.46 1.16% 2.40 3.39 -29.20% 3.35 2.33 43.78% 3.62 2.42 49.59%
EBIDTM 21.39% 21.12% 18.42% 21.76% 19.81% 15.63% 21.97% 17.20%
Other Income 0.41 0.41 0.00% 0.52 0.43 20.93% 0.41 0.44 -6.82% 0.37 0.34 8.82%
Interest 0.01 0.01 0.00% 0.01 0.00 0 0.02 0.01 100.00% 0.01 0.01 0.00%
Depreciation 0.36 0.34 5.88% 0.33 0.34 -2.94% 0.34 0.36 -5.56% 0.34 0.36 -5.56%
PBT 3.55 3.53 0.57% 2.58 3.48 -25.86% 3.40 2.40 41.67% 3.63 2.40 51.25%
Tax 0.92 0.82 12.20% 0.63 0.88 -28.41% 0.82 0.53 54.72% 0.93 0.74 25.68%
PAT 2.62 2.71 -3.32% 1.95 2.60 -25.00% 2.58 1.88 37.23% 2.70 1.65 63.64%
PATM 16.03% 16.50% 14.95% 16.68% 15.27% 12.60% 16.44% 11.75%
EPS 7.72 7.96 -3.02% 5.73 7.65 -25.10% 7.59 5.51 37.75% 7.95 4.86 63.58%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 62.75 65.34 57.20 51.44 42.48 33.75 47.95 39.78 35.39 27.02 41.58 Net Sales Growth 2.95% 14.23% 11.20% 21.09% 25.87% -29.61% 20.54% 12.40% 30.98% -35.02% Cost Of Goods Sold 32.63 34.40 31.50 28.79 24.13 16.26 26.28 19.65 17.49 15.27 28.98 Gross Profit 30.12 30.94 25.71 22.65 18.35 17.49 21.67 20.13 17.90 11.74 12.60 GP Margin 48.01% 47.35% 44.95% 44.03% 43.20% 51.82% 45.19% 50.60% 50.58% 43.45% 30.30% Total Expenditure 49.89 51.52 47.06 43.13 37.46 28.07 41.14 33.31 30.05 25.29 39.87 Power & Fuel Cost - 3.17 3.21 2.82 2.57 2.04 3.34 2.74 2.60 2.09 2.36 % Of Sales - 4.85% 5.61% 5.48% 6.05% 6.04% 6.97% 6.89% 7.35% 7.74% 5.68% Employee Cost - 7.54 6.88 6.42 6.32 5.72 6.60 5.40 4.77 3.93 4.09 % Of Sales - 11.54% 12.03% 12.48% 14.88% 16.95% 13.76% 13.57% 13.48% 14.54% 9.84% Manufacturing Exp. - 2.85 2.90 2.25 2.02 1.69 2.48 2.78 2.47 1.98 2.10 % Of Sales - 4.36% 5.07% 4.37% 4.76% 5.01% 5.17% 6.99% 6.98% 7.33% 5.05% General & Admin Exp. - 1.81 1.70 1.69 1.59 1.57 1.57 1.05 0.62 0.67 0.68 % Of Sales - 2.77% 2.97% 3.29% 3.74% 4.65% 3.27% 2.64% 1.75% 2.48% 1.64% Selling & Distn. Exp. - 1.49 0.76 0.99 0.65 0.64 0.79 1.15 1.51 1.20 1.43 % Of Sales - 2.28% 1.33% 1.92% 1.53% 1.90% 1.65% 2.89% 4.27% 4.44% 3.44% Miscellaneous Exp. - 0.25 0.11 0.16 0.18 0.16 0.09 0.53 0.60 0.15 1.43 % Of Sales - 0.38% 0.19% 0.31% 0.42% 0.47% 0.19% 1.33% 1.70% 0.56% 0.53% EBITDA 12.87 13.82 10.14 8.31 5.02 5.68 6.81 6.47 5.34 1.73 1.71 EBITDA Margin 20.51% 21.15% 17.73% 16.15% 11.82% 16.83% 14.20% 16.26% 15.09% 6.40% 4.11% Other Income 1.71 1.61 1.46 0.93 0.98 0.99 0.75 0.84 0.84 0.63 0.31 Interest 0.05 0.04 0.04 0.06 0.11 0.18 0.11 0.10 0.26 0.13 0.52 Depreciation 1.37 1.35 1.42 1.54 1.58 1.30 1.21 1.10 1.04 0.98 0.98 PBT 13.16 14.05 10.16 7.65 4.30 5.19 6.23 6.11 4.87 1.24 0.53 Tax 3.30 3.45 2.74 1.91 1.25 1.32 1.45 1.70 1.43 0.50 0.18 Tax Rate 25.08% 24.56% 26.97% 24.97% 29.07% 25.43% 23.27% 27.82% 29.36% 40.32% 33.96% PAT 9.85 10.59 7.41 5.74 3.05 3.87 4.78 4.41 3.43 0.74 0.35 PAT before Minority Interest 9.85 10.59 7.41 5.74 3.05 3.87 4.78 4.41 3.43 0.74 0.35 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 15.70% 16.21% 12.95% 11.16% 7.18% 11.47% 9.97% 11.09% 9.69% 2.74% 0.84% PAT Growth 11.43% 42.91% 29.09% 88.20% -21.19% -19.04% 8.39% 28.57% 363.51% 111.43% EPS 28.97 31.15 21.79 16.88 8.97 11.38 14.06 12.97 10.09 2.18 1.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 66.73 61.99 58.07 53.38 51.35 48.49 44.58 40.79 37.34 36.57 Share Capital 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.45 Total Reserves 63.29 58.56 54.64 49.94 47.92 45.06 41.14 37.36 33.91 33.12 Non-Current Liabilities 2.05 1.84 1.62 1.56 1.46 1.28 1.20 1.03 1.10 1.04 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.66 0.58 0.47 0.45 0.43 0.38 0.27 0.21 0.17 0.18 Current Liabilities 3.70 6.80 3.14 4.25 2.62 4.02 6.09 2.79 3.30 3.30 Trade Payables 2.66 6.05 2.59 3.66 2.04 3.25 5.62 2.42 2.48 2.31 Other Current Liabilities 0.59 0.40 0.18 0.23 0.21 0.42 0.18 0.13 0.15 0.15 Short Term Borrowings 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.47 0.00 Short Term Provisions 0.44 0.35 0.36 0.34 0.35 0.35 0.29 0.24 0.20 0.84 Total Liabilities 72.48 70.63 62.83 59.19 55.43 53.79 51.87 44.61 41.74 40.91 Net Block 14.63 13.67 14.91 15.93 17.12 13.32 12.25 11.37 10.67 9.44 Gross Block 31.30 29.53 29.40 28.89 28.75 23.66 21.42 19.55 17.95 16.17 Accumulated Depreciation 16.67 15.87 14.49 12.96 11.64 10.34 9.18 8.18 7.29 6.73 Non Current Assets 15.30 14.27 15.52 16.48 17.72 14.01 12.74 11.82 11.10 11.12 Capital Work in Progress 0.00 0.00 0.00 0.03 0.00 0.20 0.00 0.03 0.00 1.14 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. 0.67 0.61 0.61 0.51 0.60 0.49 0.49 0.43 0.43 0.54 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 57.17 56.36 47.31 42.71 37.71 39.78 39.13 32.79 30.64 29.79 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.88 14.19 10.93 12.46 6.94 9.15 10.77 9.75 8.97 11.11 Sundry Debtors 10.88 10.46 11.26 10.02 6.32 13.07 10.00 7.23 6.29 6.88 Cash & Bank 31.68 27.90 20.14 14.88 21.08 12.12 11.25 9.18 9.26 4.60 Other Current Assets 2.74 0.04 0.05 0.58 3.37 5.43 7.09 6.63 6.12 7.20 Short Term Loans & Adv. 2.62 3.77 4.93 4.76 1.53 1.38 1.08 1.20 1.79 2.48 Net Current Assets 53.48 49.56 44.18 38.45 35.09 35.76 33.04 30.00 27.34 26.48 Total Assets 72.47 70.63 62.83 59.19 55.43 53.79 51.87 44.61 41.74 40.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 6.14 1.46 -0.01 1.00 6.12 3.99 1.12 2.71 -0.38 20.29 PBT 14.05 10.16 7.65 4.30 5.19 6.23 6.11 4.87 1.24 0.53 Adjustment -3.70 -2.78 -1.16 -0.35 -0.67 -0.94 -1.26 -0.92 0.19 1.19 Changes in Working Capital -4.21 -5.92 -6.50 -2.95 1.60 -1.30 -3.73 -1.23 -1.81 18.57 Cash after chg. in Working capital 6.14 1.46 -0.01 1.00 6.12 3.99 1.12 2.71 -0.38 20.29 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 0.00 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 -0.88 1.27 0.29 0.51 -4.06 -1.76 -1.20 -1.06 -0.40 -1.82 Net Fixed Assets -1.77 -0.13 -0.48 -0.17 -4.89 -2.44 -1.84 -1.63 -0.64 -1.59 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.89 1.40 0.77 0.68 0.83 0.68 0.64 0.57 0.24 -0.23 Cash from Financing Activity -5.56 -3.27 -1.06 -1.09 -1.12 -0.81 -0.61 -0.69 0.30 -14.65 Net Cash Inflow / Outflow -0.30 -0.54 -0.78 0.42 0.94 1.42 -0.69 0.96 -0.48 3.83 Opening Cash & Equivalents 1.97 2.50 3.29 2.87 1.93 0.51 1.20 0.24 0.71 0.78 Closing Cash & Equivalent 1.67 1.97 2.50 3.29 2.87 1.93 0.51 1.20 0.24 4.60

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 194.24 180.46 169.04 155.37 149.49 141.16 129.76 118.75 108.70 106.40 ROA 14.80% 11.11% 9.41% 5.32% 7.09% 9.05% 9.14% 7.96% 1.80% 0.69% ROE 16.46% 12.35% 10.30% 5.82% 7.76% 10.27% 10.33% 8.79% 2.01% 0.95% ROCE 21.88% 16.98% 13.83% 8.41% 10.75% 13.62% 14.54% 13.05% 3.68% 2.42% Fixed Asset Turnover 2.15 1.94 1.76 1.47 1.29 2.13 1.94 1.89 1.69 2.81 Receivable days 59.60 69.31 75.51 70.21 104.84 87.80 79.05 69.75 83.52 109.36 Inventory Days 72.80 80.16 83.01 83.36 87.03 75.86 94.16 96.54 127.28 121.37 Payable days 46.19 50.05 39.66 43.19 59.42 61.57 44.10 30.46 34.53 32.60 Cash Conversion Cycle 86.21 99.42 118.86 110.39 132.45 102.09 129.11 135.83 176.27 198.13 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Interest Cover 386.92 287.92 129.73 40.39 29.88 58.34 62.63 19.47 10.83 2.02

Top Investors:

investor education and protection fund authority ministry of corporate affairs

leasecon investments pvt ltd

bhupat odhavjibhai jadav

Annual Reports:

News Update:

Guj. Intrux - Quarterly Results
31st Oct 2025, 00:00 AM

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