Nifty
:
18227.45
Sensex
:
61145.31
-40.95 (-0.22%)
-204.95 (-0.33%)
Nifty
Sensex
:
:
18227.45
61145.31
-40.95 (-0.22%)
-204.95 (-0.33%)

Ganesh Benzoplast Ltd.

Chemicals

Rating :
43/99

BSE: 500153 | NSE: GANESHBE

NSE BSE
90.00
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  87.30
  •  91.00
  •  86.55
  •  85.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  193094
  •  173.45
  •  105.90
  •  80.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 561.23
  • 33.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 583.61
  • N/A
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.14%
  • 3.50%
  • 40.23%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.00%
  • 12.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 17.06
  • 8.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.80
  • 14.96
  • 7.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.92
  • 13.10
  • -11.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.74
  • 7.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 1.77
  • 1.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • 5.36
  • 5.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
78.40
51.96
50.89%
97.46
66.85
45.79%
66.64
60.85
9.52%
54.35
50.34
7.97%
Expenses
61.21
31.39
95.00%
79.75
47.73
67.09%
46.24
43.60
6.06%
33.59
37.20
-9.70%
EBITDA
17.19
20.57
-16.43%
17.71
19.12
-7.37%
20.40
17.26
18.19%
20.76
13.14
57.99%
EBIDTM
21.92%
39.58%
18.17%
28.61%
30.61%
28.36%
38.20%
26.10%
Other Income
0.39
0.01
3,800.00%
1.16
0.34
241.18%
0.06
0.00
0
0.23
-0.01
-
Interest
0.85
1.16
-26.72%
1.06
2.69
-60.59%
1.15
1.98
-41.92%
3.31
2.58
28.29%
Depreciation
4.20
3.32
26.51%
4.76
2.92
63.01%
3.59
3.39
5.90%
3.31
3.35
-1.19%
PBT
12.54
14.28
-12.18%
11.97
9.27
29.13%
14.36
9.04
58.85%
12.78
7.19
77.75%
Tax
3.18
0.00
0
25.08
0.00
0
3.20
0.00
0
3.22
-1.76
-
PAT
9.36
14.28
-34.45%
-13.11
9.27
-
11.16
9.04
23.45%
9.55
8.95
6.70%
PATM
11.94%
27.48%
-13.45%
13.86%
16.75%
14.85%
17.58%
17.78%
EPS
1.50
2.76
-45.65%
-2.10
1.79
-
1.79
1.75
2.29%
1.84
1.73
6.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
296.85
270.41
246.67
211.64
169.16
Net Sales Growth
29.07%
9.62%
16.55%
25.11%
 
Cost Of Goods Sold
90.47
74.59
93.72
87.84
63.18
Gross Profit
206.38
195.83
152.95
123.80
105.97
GP Margin
69.52%
72.42%
62.01%
58.50%
62.64%
Total Expenditure
220.79
190.97
183.55
155.56
117.45
Power & Fuel Cost
-
12.65
12.55
13.12
9.93
% Of Sales
-
4.68%
5.09%
6.20%
5.87%
Employee Cost
-
16.05
14.38
12.17
11.36
% Of Sales
-
5.94%
5.83%
5.75%
6.72%
Manufacturing Exp.
-
57.14
29.16
21.51
18.10
% Of Sales
-
21.13%
11.82%
10.16%
10.70%
General & Admin Exp.
-
21.34
23.11
13.40
12.40
% Of Sales
-
7.89%
9.37%
6.33%
7.33%
Selling & Distn. Exp.
-
4.58
4.34
2.98
1.94
% Of Sales
-
1.69%
1.76%
1.41%
1.15%
Miscellaneous Exp.
-
4.64
6.29
4.54
0.53
% Of Sales
-
1.72%
2.55%
2.15%
0.31%
EBITDA
76.06
79.44
63.12
56.08
51.71
EBITDA Margin
25.62%
29.38%
25.59%
26.50%
30.57%
Other Income
1.84
1.46
0.40
0.97
1.26
Interest
6.37
6.68
9.45
10.21
11.19
Depreciation
15.86
14.98
12.97
12.39
12.01
PBT
51.65
59.23
41.10
34.45
29.77
Tax
34.68
31.50
0.00
0.00
0.00
Tax Rate
67.14%
59.01%
0.00%
0.00%
0.00%
PAT
16.96
21.66
33.66
31.27
80.69
PAT before Minority Interest
16.93
21.89
33.66
31.27
80.69
Minority Interest
-0.03
-0.23
0.00
0.00
0.00
PAT Margin
5.71%
8.01%
13.65%
14.78%
47.70%
PAT Growth
-59.17%
-35.65%
7.64%
-61.25%
 
EPS
2.72
3.47
5.39
5.01
12.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
232.40
145.53
111.98
80.69
Share Capital
6.24
5.71
5.71
5.71
Total Reserves
226.16
139.83
106.27
74.98
Non-Current Liabilities
60.91
45.81
45.88
67.91
Secured Loans
26.16
23.02
11.73
32.56
Unsecured Loans
8.97
19.90
31.77
32.10
Long Term Provisions
3.30
2.86
2.37
2.25
Current Liabilities
80.31
79.22
93.15
90.03
Trade Payables
48.62
46.26
54.78
59.30
Other Current Liabilities
6.54
12.94
14.96
8.54
Short Term Borrowings
24.05
18.85
22.55
21.41
Short Term Provisions
1.10
1.17
0.87
0.77
Total Liabilities
377.97
270.56
251.01
238.63
Net Block
232.40
164.51
163.63
151.84
Gross Block
582.20
487.73
473.86
449.69
Accumulated Depreciation
349.81
323.21
310.24
297.85
Non Current Assets
255.84
187.44
183.42
170.44
Capital Work in Progress
11.67
11.08
11.89
8.06
Non Current Investment
1.95
1.34
1.34
1.34
Long Term Loans & Adv.
8.56
9.74
6.07
6.58
Other Non Current Assets
1.26
0.77
0.50
2.61
Current Assets
122.13
83.13
67.59
68.19
Current Investments
0.00
0.00
0.00
0.00
Inventories
12.47
6.30
4.96
4.90
Sundry Debtors
40.89
34.92
31.04
32.42
Cash & Bank
36.81
3.63
3.59
0.74
Other Current Assets
31.96
0.36
0.30
0.22
Short Term Loans & Adv.
31.56
37.92
27.70
29.91
Net Current Assets
41.83
3.90
-25.57
-21.84
Total Assets
377.97
270.57
251.01
238.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
61.56
26.51
60.37
39.34
PBT
53.38
33.66
31.27
80.69
Adjustment
20.65
22.12
21.90
-49.73
Changes in Working Capital
-3.42
-29.27
7.21
8.38
Cash after chg. in Working capital
70.61
26.51
60.37
39.34
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-9.05
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-32.51
-12.75
-27.30
-19.20
Net Fixed Assets
-12.28
-13.06
-28.00
Net Investments
-66.17
0.00
-0.02
Others
45.94
0.31
0.72
Cash from Financing Activity
-21.95
-13.72
-30.23
-21.25
Net Cash Inflow / Outflow
7.10
0.04
2.85
-1.11
Opening Cash & Equivalents
3.37
3.33
0.48
1.59
Closing Cash & Equivalent
10.47
3.37
3.33
0.48

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
37.27
28.00
21.52
15.48
ROA
6.75%
12.91%
12.77%
33.81%
ROE
11.60%
26.25%
32.64%
100.66%
ROCE
24.08%
22.37%
24.06%
55.10%
Fixed Asset Turnover
0.51
0.51
0.46
0.38
Receivable days
51.17
48.80
54.72
69.95
Inventory Days
12.67
8.34
8.51
10.58
Payable days
95.17
109.71
138.23
185.63
Cash Conversion Cycle
-31.34
-52.58
-75.00
-105.11
Total Debt/Equity
0.25
0.42
0.59
1.07
Interest Cover
8.99
4.56
4.06
8.21

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Ganesh Benzoplast incorporates wholly-owned Subsidiary
    11th Aug 2021, 09:50 AM

    The company has incorporated a wholly-owned Subsidiary Company, GBL Infra Engineering Services for EPC projects

    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.