Nifty

:

18633.85

Sensex

:

62969.13

35.20 (0.19%)
122.75 (0.20%)

Login

Nifty
Sensex

:
:

18633.85
62969.13

35.20 (0.19%)
122.75 (0.20%)

Gandhi Special Tubes Ltd.

Castings/Forgings

Rating :

71/99

BSE: 513108 | NSE: GANDHITUBE

Watchlist

NSE BSE

547.10

29-May-2023

Day's Open
Day's High
Day's Low
Previous Close

585.00
585.00
541.00
574.75

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

20963
116.16
637.55
311.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

667.14
14.09
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

664.76
2.19%
3.66

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.63
3.76
19.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.21
3.58
15.55

PAT CAGR (%)

10 Years
5 Years
3 Years

5.75
2.82
21.75

P:E (Median)

8 Years
5 Years
3 Years

14.57
13.26
13.32

P:BV (Average)

8 Years
5 Years
3 Years

2.78
2.78
2.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.25
9.29
9.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 34.70 32.07 8.20% 36.74 34.79 5.61% 52.01 37.06 40.34% 44.02 33.08 33.07%
Expenses 21.72 21.54 0.84% 25.12 23.63 6.31% 32.53 23.18 40.34% 27.39 19.65 39.39%
EBITDA 12.98 10.53 23.27% 11.62 11.16 4.12% 19.48 13.88 40.35% 16.64 13.43 23.90%
EBIDTM 37.40% 32.84% 31.63% 32.08% 37.46% 37.46% 37.79% 40.61%
Other Income 1.59 0.76 109.21% 1.96 0.75 161.33% 1.83 1.54 18.83% 0.07 1.74 -95.98%
Interest 0.00 0.01 -100.00% 0.05 0.01 400.00% 0.05 0.01 400.00% 0.05 0.01 400.00%
Depreciation 0.78 0.83 -6.02% 0.79 0.85 -7.06% 0.79 0.79 0.00% 0.78 0.77 1.30%
PBT 13.78 10.44 31.99% 12.74 11.04 15.40% 20.47 14.62 40.01% 15.87 14.38 10.36%
Tax 3.33 2.03 64.04% 3.17 2.83 12.01% 5.12 3.74 36.90% 3.91 3.31 18.13%
PAT 10.46 8.41 24.38% 9.56 8.21 16.44% 15.36 10.87 41.31% 11.96 11.07 8.04%
PATM 30.13% 26.22% 26.03% 23.60% 29.53% 29.34% 27.17% 33.47%
EPS 8.57 6.89 24.38% 7.84 6.73 16.49% 12.59 8.91 41.30% 9.80 9.07 8.05%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 167.47 136.99 113.53 80.94 122.91 113.93 97.57 91.17 91.90 83.53 95.94 Net Sales Growth 22.24% 20.66% 40.26% -34.15% 7.88% 16.77% 7.02% -0.79% 10.02% -12.94% Cost Of Goods Sold 62.54 48.47 37.52 29.91 42.54 37.01 30.90 33.26 33.88 29.40 33.45 Gross Profit 104.93 88.53 76.00 51.03 80.37 76.93 66.68 57.92 58.01 54.13 62.49 GP Margin 62.66% 64.63% 66.94% 63.05% 65.39% 67.52% 68.34% 63.53% 63.12% 64.80% 65.13% Total Expenditure 106.76 87.96 68.73 57.14 77.14 72.81 64.58 64.25 68.56 57.29 63.47 Power & Fuel Cost - 13.14 10.75 8.46 12.86 12.00 12.37 11.27 14.16 12.30 10.80 % Of Sales - 9.59% 9.47% 10.45% 10.46% 10.53% 12.68% 12.36% 15.41% 14.73% 11.26% Employee Cost - 8.90 8.26 6.56 8.47 8.34 7.23 6.28 5.78 4.83 7.13 % Of Sales - 6.50% 7.28% 8.10% 6.89% 7.32% 7.41% 6.89% 6.29% 5.78% 7.43% Manufacturing Exp. - 13.16 9.68 8.32 11.08 11.58 11.82 10.66 12.86 9.14 10.42 % Of Sales - 9.61% 8.53% 10.28% 9.01% 10.16% 12.11% 11.69% 13.99% 10.94% 10.86% General & Admin Exp. - 2.48 1.71 2.41 1.89 2.48 1.24 1.53 1.39 1.22 1.20 % Of Sales - 1.81% 1.51% 2.98% 1.54% 2.18% 1.27% 1.68% 1.51% 1.46% 1.25% Selling & Distn. Exp. - 0.15 0.10 0.23 0.15 0.37 0.28 0.41 0.34 0.41 0.37 % Of Sales - 0.11% 0.09% 0.28% 0.12% 0.32% 0.29% 0.45% 0.37% 0.49% 0.39% Miscellaneous Exp. - 1.68 0.71 1.27 0.15 1.03 0.75 0.85 0.14 0.00 0.37 % Of Sales - 1.23% 0.63% 1.57% 0.12% 0.90% 0.77% 0.93% 0.15% 0% 0.11% EBITDA 60.72 49.03 44.80 23.80 45.77 41.12 32.99 26.92 23.34 26.24 32.47 EBITDA Margin 36.26% 35.79% 39.46% 29.40% 37.24% 36.09% 33.81% 29.53% 25.40% 31.41% 33.84% Other Income 5.45 4.78 6.13 5.84 7.71 8.24 9.56 3.00 4.43 7.91 2.68 Interest 0.15 0.08 0.07 0.06 0.04 0.02 0.02 0.02 0.02 0.08 0.05 Depreciation 3.14 3.25 3.30 3.55 3.69 3.87 4.46 4.71 4.95 4.94 4.34 PBT 62.86 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 29.13 30.76 Tax 15.53 11.92 11.41 4.65 11.12 11.91 7.26 6.66 7.00 11.83 8.70 Tax Rate 24.71% 23.61% 23.99% 17.86% 22.35% 26.19% 19.07% 26.42% 30.70% 40.61% 28.28% PAT 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 17.31 22.06 PAT before Minority Interest 47.34 38.57 36.15 21.37 38.63 33.57 30.81 18.55 15.80 17.31 22.06 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 28.27% 28.16% 31.84% 26.40% 31.43% 29.47% 31.58% 20.35% 17.19% 20.72% 22.99% PAT Growth 22.77% 6.69% 69.16% -44.68% 15.07% 8.96% 66.09% 17.41% -8.72% -21.53% EPS 38.80 31.61 29.63 17.52 31.66 27.52 25.25 15.20 12.95 14.19 18.08

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 147.17 171.95 146.57 201.05 177.23 187.64 165.37 160.09 157.61 150.62 Share Capital 6.08 6.46 6.46 6.91 6.91 7.35 7.35 7.35 7.35 7.35 Total Reserves 141.09 165.49 140.11 194.14 170.32 180.29 158.02 152.74 150.26 143.27 Non-Current Liabilities 9.54 9.46 10.21 11.66 11.13 12.24 10.23 9.75 8.99 7.15 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 2.56 2.52 3.27 3.09 3.07 2.90 2.80 2.66 2.47 2.81 Current Liabilities 9.65 11.00 4.92 8.16 9.04 6.92 4.59 4.02 5.66 6.26 Trade Payables 1.37 1.71 1.02 1.73 1.62 0.88 0.95 1.19 1.95 1.59 Other Current Liabilities 7.56 8.08 3.32 5.37 6.12 4.02 3.45 2.48 2.34 4.58 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.72 1.21 0.59 1.07 1.29 2.01 0.20 0.35 1.37 0.09 Total Liabilities 166.36 192.41 161.70 220.87 197.40 206.80 180.19 173.86 172.26 164.03 Net Block 46.74 45.40 48.40 51.28 51.39 55.20 59.01 62.53 64.15 51.96 Gross Block 67.01 62.44 62.47 61.84 58.67 58.85 130.15 128.98 126.71 109.58 Accumulated Depreciation 20.27 17.04 14.07 10.56 7.28 3.64 71.14 66.44 62.56 57.62 Non Current Assets 85.96 74.72 86.99 123.86 132.00 142.55 123.08 123.79 106.98 100.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.21 0.00 3.84 Non Current Investment 38.52 27.87 38.51 72.53 80.54 87.32 62.04 59.65 41.37 38.65 Long Term Loans & Adv. 0.70 1.45 0.07 0.05 0.06 0.03 2.02 1.40 1.46 6.35 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 80.40 117.69 74.71 97.01 65.40 64.25 57.11 50.06 65.27 63.23 Current Investments 34.02 65.95 30.35 47.37 18.33 16.94 19.60 5.65 22.17 22.50 Inventories 23.78 20.98 25.22 26.94 20.03 24.37 16.98 27.82 23.59 21.36 Sundry Debtors 16.69 25.47 14.72 15.38 19.45 16.27 16.13 12.66 15.32 14.94 Cash & Bank 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79 2.82 Other Current Assets 3.53 1.02 0.93 1.02 3.06 3.44 1.42 1.81 2.40 1.60 Short Term Loans & Adv. 2.53 1.43 1.38 2.79 2.17 2.55 0.59 0.87 1.31 0.59 Net Current Assets 70.75 106.69 69.79 88.85 56.36 57.33 52.52 46.04 59.61 56.97 Total Assets 166.36 192.41 161.70 220.87 197.40 206.80 180.19 173.85 172.25 164.02

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 41.47 32.43 18.59 31.10 31.87 20.78 28.51 14.71 13.62 26.75 PBT 50.49 47.57 26.03 49.75 45.47 38.07 25.21 22.80 29.13 30.76 Adjustment -1.18 -1.50 -1.92 -3.55 -4.23 -4.62 1.76 0.74 -2.91 1.80 Changes in Working Capital 4.77 -2.68 1.60 -4.63 3.56 -6.74 9.15 -1.40 -5.70 3.82 Cash after chg. in Working capital 54.08 43.39 25.71 41.58 44.81 26.71 36.12 22.14 20.52 36.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.61 -10.96 -7.12 -10.48 -12.94 -5.93 -7.61 -7.43 -6.90 -9.63 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 21.66 -20.02 55.97 -17.12 13.42 -4.61 -14.38 -1.10 -4.34 -17.85 Net Fixed Assets -4.57 0.03 -0.63 -3.17 0.18 71.30 -0.96 -2.48 -13.29 -23.69 Net Investments 21.28 -24.96 51.04 -21.03 5.39 -22.62 -16.34 -1.76 -2.39 6.76 Others 4.95 4.91 5.56 7.08 7.85 -53.29 2.92 3.14 11.34 -0.92 Cash from Financing Activity -63.58 -11.68 -75.96 -14.99 -44.00 -15.92 -13.27 -13.28 -10.32 -10.25 Net Cash Inflow / Outflow -0.44 0.73 -1.41 -1.01 1.29 0.25 0.86 0.34 -1.03 -1.35 Opening Cash & Equivalents 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79 2.82 4.17 Closing Cash & Equivalent 2.39 2.83 2.11 3.52 4.53 3.23 2.99 2.12 1.79 2.82

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 121.11 133.10 113.46 145.49 128.26 127.66 112.51 108.91 107.23 102.47 ROA 21.50% 20.42% 11.17% 18.47% 16.61% 15.92% 10.48% 9.13% 10.29% 14.00% ROE 24.17% 22.70% 12.30% 20.42% 18.40% 17.45% 11.40% 9.94% 11.23% 15.25% ROCE 31.69% 29.91% 15.01% 26.32% 24.94% 21.58% 15.50% 14.37% 18.95% 21.29% Fixed Asset Turnover 2.12 1.82 1.30 2.04 2.00 1.15 0.79 0.80 0.79 1.08 Receivable days 56.16 64.61 67.87 51.72 55.60 54.21 51.48 49.76 59.24 53.41 Inventory Days 59.63 74.28 117.62 69.75 69.10 69.19 80.11 91.40 87.99 73.11 Payable days 11.60 13.27 8.67 7.77 6.20 4.94 5.85 7.91 10.61 9.57 Cash Conversion Cycle 104.19 125.61 176.82 113.69 118.50 118.46 125.73 133.24 136.62 116.95 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 661.81 720.61 426.28 1364.11 2419.84 2104.39 1608.38 1078.07 374.68 566.09

Top Investors:

Annual Reports:

News Update:

No Latest News!

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