Nifty
Sensex
:
:
25637.80
84058.90
88.80 (0.35%)
303.03 (0.36%)

Auto Ancillary

Rating :
82/99

BSE: 505714 | NSE: GABRIEL

668.70
27-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  663
  •  673
  •  658
  •  659.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  358249
  •  238407361.05
  •  690
  •  387

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,582.49
  • 39.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,566.92
  • 0.70%
  • 8.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.00%
  • 1.57%
  • 20.97%
  • FII
  • DII
  • Others
  • 5.23%
  • 14.55%
  • 2.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 12.32
  • 12.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 16.04
  • 14.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 16.93
  • 27.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 130.80
  • 124.92
  • 151.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 1.25
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.87
  • 45.66
  • 51.99

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
12.44
17.05
21.1
26.1
P/E Ratio
53.75
39.22
31.69
25.62
Revenue
3403
4063
4819
5590
EBITDA
293
390
478
579
Net Income
179
245
305
373
ROA
11.2
12.9
18.5
17.6
P/B Ratio
9.52
8.12
6.36
5.15
ROE
19.09
22.42
21.59
21.86
FCFF
44
35
153
234
FCFF Yield
0.47
0.38
1.65
2.52
Net Debt
-102
-7
BVPS
70.22
82.38
105.08
129.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,073.15
916.98
17.03%
1,016.57
815.43
24.67%
1,027.09
864.45
18.81%
946.57
805.77
17.47%
Expenses
964.40
836.49
15.29%
925.10
745.22
24.14%
928.38
790.63
17.42%
855.84
737.23
16.09%
EBITDA
108.76
80.48
35.14%
91.47
70.21
30.28%
98.71
73.82
33.72%
90.73
68.54
32.38%
EBIDTM
10.13%
8.78%
9.00%
8.61%
9.61%
8.54%
9.59%
8.51%
Other Income
5.37
5.89
-8.83%
9.46
3.85
145.71%
4.82
4.59
5.01%
6.31
4.64
35.99%
Interest
2.98
2.31
29.00%
2.99
1.58
89.24%
1.97
2.12
-7.08%
2.24
2.23
0.45%
Depreciation
23.74
17.68
34.28%
19.41
14.39
34.89%
19.37
14.14
36.99%
18.76
13.74
36.54%
PBT
87.41
66.38
31.68%
78.53
58.09
35.19%
82.19
62.16
32.22%
76.03
57.21
32.90%
Tax
23.05
17.33
33.01%
18.42
16.84
9.38%
19.27
15.83
21.73%
18.44
15.20
21.32%
PAT
64.36
49.04
31.24%
60.11
41.25
45.72%
62.92
46.33
35.81%
57.59
42.02
37.05%
PATM
6.00%
5.35%
5.91%
5.06%
6.13%
5.36%
6.08%
5.21%
EPS
4.48
3.41
31.38%
4.18
2.87
45.64%
4.38
3.23
35.60%
4.01
2.93
36.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Net Sales
4,063.38
3,402.63
Net Sales Growth
19.42%
 
Cost Of Goods Sold
3,010.94
2,551.77
Gross Profit
1,052.44
850.86
GP Margin
25.90%
25.01%
Total Expenditure
3,673.72
3,110.02
Power & Fuel Cost
-
42.56
% Of Sales
-
1.25%
Employee Cost
-
212.35
% Of Sales
-
6.24%
Manufacturing Exp.
-
121.53
% Of Sales
-
3.57%
General & Admin Exp.
-
98.40
% Of Sales
-
2.89%
Selling & Distn. Exp.
-
62.90
% Of Sales
-
1.85%
Miscellaneous Exp.
-
20.52
% Of Sales
-
0.60%
EBITDA
389.67
292.61
EBITDA Margin
9.59%
8.60%
Other Income
25.96
19.42
Interest
10.18
8.24
Depreciation
81.28
59.95
PBT
324.16
243.84
Tax
79.18
65.09
Tax Rate
24.43%
26.69%
PAT
244.98
178.75
PAT before Minority Interest
244.98
178.75
Minority Interest
0.00
0.00
PAT Margin
6.03%
5.25%
PAT Growth
37.14%
 
EPS
17.06
12.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Shareholder's Funds
1,002.15
Share Capital
14.36
Total Reserves
987.79
Non-Current Liabilities
370.41
Secured Loans
0.00
Unsecured Loans
0.00
Long Term Provisions
311.86
Current Liabilities
705.02
Trade Payables
587.74
Other Current Liabilities
72.17
Short Term Borrowings
25.17
Short Term Provisions
19.95
Total Liabilities
2,077.58
Net Block
536.31
Gross Block
864.64
Accumulated Depreciation
328.32
Non Current Assets
937.51
Capital Work in Progress
56.32
Non Current Investment
1.07
Long Term Loans & Adv.
330.52
Other Non Current Assets
7.01
Current Assets
1,140.07
Current Investments
101.62
Inventories
301.52
Sundry Debtors
491.43
Cash & Bank
76.46
Other Current Assets
169.04
Short Term Loans & Adv.
159.67
Net Current Assets
435.05
Total Assets
2,077.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Cash From Operating Activity
176.59
PBT
243.84
Adjustment
51.12
Changes in Working Capital
-49.76
Cash after chg. in Working capital
245.19
Interest Paid
0.00
Tax Paid
-68.60
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
-128.62
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
-27.87
Net Cash Inflow / Outflow
20.10
Opening Cash & Equivalents
39.83
Closing Cash & Equivalent
59.93

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 02
Book Value (Rs.)
69.77
5.68
ROA
15.16%
5.23%
ROE
33.01%
18.12%
ROCE
40.74%
17.95%
Fixed Asset Turnover
6.28
1.31
Receivable days
28.59
58.08
Inventory Days
17.13
26.43
Payable days
44.90
64.65
Cash Conversion Cycle
0.82
19.86
Total Debt/Equity
0.03
1.60
Interest Cover
30.59
2.11

News Update:


  • Gabriel India reports 31% rise in Q4 consolidated net profit
    21st May 2025, 15:41 PM

    The total consolidated income of the company increased by 16.87% at Rs 1078.53 crore for Q4FY25

    Read More
  • Gabriel India commences commercial production in Pune facility
    4th Apr 2025, 11:00 AM

    The new manufacturing facility located in MIDC Chakan, Pune

    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.