Nifty

:

8461.60

Sensex

:

28948.05

-198.65 (-2.29%)
-867.54 (-2.91%)

Login

Nifty
Sensex

:
:

8461.60
28948.05

-198.65 (-2.29%)
-867.54 (-2.91%)

Ganesh Benzoplast Ltd.

Chemicals

Rating :

45/99

BSE: 500153 | NSE: GANESHBENZ

Watchlist

NSE BSE

23.35

27-Mar-2020

Open
High
Low
Previous Close

23.00
23.35
22.75
22.25

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

52
1.99
52.00
21.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

120.92
4.01
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

183.38
N/A
0.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.47
11.60
21.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.17
30.47
8.29

PAT CAGR (%)

10 Years
5 Years
3 Years

-
229.96
34.89

P:E (Median)

8 Years
5 Years
3 Years

4.90
6.31
6.26

P:BV (Average)

8 Years
5 Years
3 Years

1.17
1.17
1.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.39
10.14
8.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 61 48 27% 50 52 -2% 69 46 48% 66 48 38%
Expenses 44 33 31% 37 38 -1% 55 33 69% 52 35 47%
EBITDA 17 14 20% 13 14 -5% 14 14 -2% 14 13 11%
EBIDTM 28% 30% 26% 27% 20% 30% 21% 26%
Other Income 0 0 -100% 0 0 - 0 0 -67% 1 1 -46%
Interest 2 2 -18% 3 3 3% 2 3 -17% 3 3 -16%
Depreciation 3 3 6% 3 3 7% 3 3 7% 3 3 -14%
PBT 9 9 4% 7 9 -16% 8 8 -1% 6 58 -90%
Tax 0 0 0 -2 0 - 2 0 0 0 0 0
PAT 9 9 4% 9 9 5% 6 8 -22% 6 58 -90%
PATM 15% 18% 18% 17% 9% 18% 9% 122%
EPS 1.75 1.68 4% 1.73 1.65 5% 1.24 1.59 -22% 1.12 11.23 -90%

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 61 0 0 50 0 0 69 0 0 66 0 0
Expenses 44 0 0 37 0 0 55 0 0 52 0 0
EBITDA 17 0 0 13 0 0 14 0 0 14 0 0
EBIDTM 28% 0% 26% 0% 20% 0% 21% 0%
Other Income 0 0 0 0 0 - 0 0 0 1 0 0
Interest 2 0 0 3 0 0 2 0 0 3 0 0
Depreciation 3 0 0 3 0 0 3 0 0 3 0 0
PBT 9 0 0 7 0 0 8 0 0 6 0 0
Tax 0 0 0 -2 0 - 2 0 0 0 0 0
PAT 9 0 0 9 0 0 6 0 0 6 0 0
PATM 15% 0% 18% 0% 9% 0% 9% 0%
EPS 1.75 0.00 0 1.73 0.00 0 1.24 0.00 0 1.11 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 245.66 211.64 169.16 118.11 119.43 122.27 115.38 118.39 102.08 95.94 71.45 Net Sales Growth 26.90% 25.11% 43.22% -1.11% -2.32% 5.97% -2.54% 15.98% 6.40% 34.28% Cost Of Goods Sold 102.84 87.84 63.18 33.92 35.94 48.29 43.87 41.56 39.41 41.00 24.74 Gross Profit 142.82 123.80 105.97 84.19 83.49 73.97 71.51 76.82 62.66 54.94 46.70 GP Margin 58.14% 58.50% 62.64% 71.28% 69.91% 60.50% 61.98% 64.89% 61.38% 57.26% 65.36% Total Expenditure 187.69 155.54 117.45 80.43 82.08 107.43 85.86 79.56 69.52 65.93 50.15 Power & Fuel Cost - 13.12 9.93 8.00 7.76 7.10 7.27 6.61 7.28 6.93 5.40 % Of Sales - 6.20% 5.87% 6.77% 6.50% 5.81% 6.30% 5.58% 7.13% 7.22% 7.56% Employee Cost - 12.17 11.36 8.49 7.48 6.53 5.66 5.44 4.23 3.27 2.39 % Of Sales - 5.75% 6.72% 7.19% 6.26% 5.34% 4.91% 4.59% 4.14% 3.41% 3.34% Manufacturing Exp. - 21.51 18.10 13.76 15.50 12.70 11.54 9.97 8.22 7.84 6.34 % Of Sales - 10.16% 10.70% 11.65% 12.98% 10.39% 10.00% 8.42% 8.05% 8.17% 8.87% General & Admin Exp. - 13.38 12.40 11.86 12.30 13.50 8.92 11.07 6.03 4.54 5.07 % Of Sales - 6.32% 7.33% 10.04% 10.30% 11.04% 7.73% 9.35% 5.91% 4.73% 7.10% Selling & Distn. Exp. - 2.98 1.94 3.08 2.68 3.20 1.80 2.67 2.27 1.91 1.17 % Of Sales - 1.41% 1.15% 2.61% 2.24% 2.62% 1.56% 2.26% 2.22% 1.99% 1.64% Miscellaneous Exp. - 4.54 0.53 1.31 0.42 16.11 6.78 2.23 2.07 0.45 1.17 % Of Sales - 2.15% 0.31% 1.11% 0.35% 13.18% 5.88% 1.88% 2.03% 0.47% 7.05% EBITDA 57.98 56.10 51.71 37.68 37.35 14.84 29.52 38.83 32.56 30.01 21.30 EBITDA Margin 23.60% 26.51% 30.57% 31.90% 31.27% 12.14% 25.59% 32.80% 31.90% 31.28% 29.81% Other Income 0.53 0.97 1.26 3.53 1.25 0.35 3.03 2.27 1.51 0.54 0.80 Interest 9.42 10.21 11.19 15.31 15.62 14.72 13.52 14.29 15.41 13.57 16.47 Depreciation 13.01 12.39 12.01 11.02 10.72 19.02 18.66 18.09 17.48 17.67 17.33 PBT 30.19 34.47 29.77 14.89 12.26 -18.55 0.38 8.73 1.18 -0.70 -11.70 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 30.18 31.29 80.69 12.75 48.16 0.08 0.13 8.73 1.18 0.10 -10.66 PAT before Minority Interest 30.18 31.29 80.69 12.75 48.16 0.08 0.13 8.73 1.18 0.10 -10.66 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 12.29% 14.78% 47.70% 10.80% 40.32% 0.07% 0.11% 7.37% 1.16% 0.10% -14.92% PAT Growth -63.93% -61% 533% -74% 60100% -38% -99% 640% 1080% - Unadjusted EPS 5.84 6.66 5.75 2.87 2.37 0.02 0.02 1.69 0.23 0.02 -2.21

Description TTM Mar 19 Mar 18
Net Sales 245.66 211.64 169.16 Net Sales Growth 0.00% 25.11% Cost Of Goods Sold 102.84 87.84 63.18 Gross Profit 142.82 123.80 105.97 GP Margin 58.14% 58.50% 62.64% Total Expenditure 187.72 155.56 117.45 Power & Fuel Cost - 13.12 9.93 % Of Sales - 6.20% 5.87% Employee Cost - 12.17 11.36 % Of Sales - 5.75% 6.72% Manufacturing Exp. - 21.51 18.10 % Of Sales - 10.16% 10.70% General & Admin Exp. - 13.40 12.40 % Of Sales - 6.33% 7.33% Selling & Distn. Exp. - 2.98 1.94 % Of Sales - 1.41% 1.15% Miscellaneous Exp. - 4.54 0.53 % Of Sales - 2.15% 0.31% EBITDA 57.95 56.08 51.71 EBITDA Margin 23.59% 26.50% 30.57% Other Income 0.53 0.97 1.26 Interest 9.42 10.21 11.19 Depreciation 13.01 12.39 12.01 PBT 30.17 34.45 29.77 Tax 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% PAT 30.16 31.27 80.69 PAT before Minority Interest 30.16 31.27 80.69 Minority Interest 0.00 0.00 0.00 PAT Margin 12.28% 14.78% 47.70% PAT Growth 0.00% -61% Unadjusted EPS 5.83 6.65 5.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 112.00 80.69 -23.38 -36.13 -84.29 -84.23 -84.36 -93.09 -94.27 -100.87 Share Capital 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.34 Total Reserves 106.29 74.98 -29.08 -41.84 -90.00 -89.94 -90.07 -98.80 -99.98 -106.22 Non-Current Liabilities 45.87 67.91 169.34 179.37 231.74 255.92 261.35 273.21 286.91 292.75 Secured Loans 11.73 32.56 48.63 158.71 210.53 235.05 240.05 251.05 266.01 265.71 Unsecured Loans 31.77 32.10 118.71 18.86 19.63 19.59 20.10 21.23 20.90 27.04 Long Term Provisions 2.37 2.25 1.92 1.80 1.57 1.28 1.20 0.94 0.00 0.00 Current Liabilities 93.14 90.03 78.93 68.92 78.79 65.85 63.03 43.53 26.93 28.13 Trade Payables 54.77 59.30 51.08 43.33 40.50 36.34 30.79 19.66 20.42 18.26 Other Current Liabilities 14.95 8.54 17.20 24.93 31.50 23.70 27.00 18.22 5.68 9.33 Short Term Borrowings 22.55 21.41 10.13 0.25 6.47 5.56 5.02 5.49 0.00 0.00 Short Term Provisions 0.87 0.77 0.53 0.41 0.31 0.25 0.23 0.16 0.83 0.55 Total Liabilities 251.01 238.63 224.89 212.16 226.24 237.54 240.02 223.65 219.57 220.01 Net Block 163.63 151.84 150.17 137.24 140.15 151.72 157.98 165.34 169.36 180.44 Gross Block 473.86 449.69 436.00 412.09 404.29 398.83 386.44 376.14 371.69 370.51 Accumulated Depreciation 310.24 297.85 285.83 274.85 264.13 247.12 228.45 210.80 202.34 190.07 Non Current Assets 183.44 170.44 159.71 166.80 166.10 176.65 185.06 186.57 169.38 180.46 Capital Work in Progress 11.89 8.06 2.81 15.09 2.14 1.83 5.50 0.08 0.00 0.00 Non Current Investment 1.36 1.34 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 Long Term Loans & Adv. 6.07 6.58 3.77 13.92 23.79 23.07 21.56 20.34 0.00 0.00 Other Non Current Assets 0.50 2.61 2.94 0.53 0.00 0.00 0.00 0.79 0.00 0.00 Current Assets 67.57 68.19 65.18 45.36 60.14 60.88 54.96 37.08 50.19 39.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.96 4.90 5.58 2.68 5.05 7.55 6.59 3.25 2.61 2.98 Sundry Debtors 31.04 32.42 21.27 18.14 17.19 16.04 18.90 10.23 10.68 7.54 Cash & Bank 3.57 0.74 1.60 2.77 5.66 6.22 6.93 7.69 7.82 1.92 Other Current Assets 28.00 0.22 0.00 0.16 32.23 31.08 22.54 15.91 29.07 27.11 Short Term Loans & Adv. 27.70 29.91 36.73 21.62 30.86 29.66 21.65 15.86 29.07 27.11 Net Current Assets -25.57 -21.84 -13.75 -23.56 -18.65 -4.96 -8.07 -6.44 23.26 11.42 Total Assets 251.01 238.63 224.89 212.16 226.24 237.53 240.02 223.65 219.57 220.01

Description Mar 19 Mar 18
Shareholder's Funds 111.98 80.69 Share Capital 5.71 5.71 Total Reserves 106.27 74.98 Non-Current Liabilities 45.88 67.91 Secured Loans 11.73 32.56 Unsecured Loans 31.77 32.10 Long Term Provisions 2.37 2.25 Current Liabilities 93.15 90.03 Trade Payables 54.77 59.30 Other Current Liabilities 14.97 8.54 Short Term Borrowings 22.55 21.41 Short Term Provisions 0.87 0.77 Total Liabilities 251.01 238.63 Net Block 163.63 151.84 Gross Block 473.86 449.69 Accumulated Depreciation 310.24 297.85 Non Current Assets 183.42 170.44 Capital Work in Progress 11.89 8.06 Non Current Investment 1.34 1.34 Long Term Loans & Adv. 6.07 6.58 Other Non Current Assets 0.50 2.61 Current Assets 67.59 68.19 Current Investments 0.00 0.00 Inventories 4.96 4.90 Sundry Debtors 31.04 32.42 Cash & Bank 3.59 0.74 Other Current Assets 28.00 0.22 Short Term Loans & Adv. 27.70 29.91 Net Current Assets -25.57 -21.84 Total Assets 251.01 238.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 60.65 39.34 36.40 41.79 26.97 25.93 36.73 27.45 25.48 22.90 PBT 31.29 80.69 12.75 48.16 0.08 0.13 8.73 1.18 0.10 -10.66 Adjustment 22.18 -49.73 26.75 -24.70 15.09 31.59 31.84 32.62 31.33 37.82 Changes in Working Capital 7.19 8.38 -3.10 18.34 11.80 -5.79 -3.84 -6.35 -5.94 -4.26 Cash after chg. in Working capital 60.65 39.34 36.40 41.79 26.97 25.93 36.73 27.45 25.48 22.90 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 -27.60 -19.20 -9.95 -14.96 -7.91 -8.44 -16.13 -13.43 -6.67 -5.87 Net Fixed Assets -28.00 -18.94 -11.63 -20.75 -5.77 -8.72 -15.72 -4.53 -1.18 -5.96 Net Investments -0.02 -1.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.42 1.06 1.68 5.79 -2.14 0.28 -0.41 -8.90 -5.49 0.09 Cash from Financing Activity -30.23 -21.25 -27.63 -24.44 -19.43 -18.49 -21.88 -13.91 -12.91 -15.95 Net Cash Inflow / Outflow 2.83 -1.11 -1.18 2.40 -0.37 -1.00 -1.28 0.12 5.90 1.08 Opening Cash & Equivalents 0.48 1.59 2.77 0.38 0.65 1.65 2.93 2.81 1.92 0.85 Closing Cash & Equivalent 3.31 0.48 1.60 2.77 0.28 0.65 1.65 2.93 7.82 1.92

Description Mar 19 Mar 18
Cash From Operating Activity 60.65 39.34 PBT 31.27 80.69 Adjustment 22.18 -49.73 Changes in Working Capital 7.21 8.38 Cash after chg. in Working capital 60.65 39.34 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -27.58 -19.20 Net Fixed Assets -28.00 Net Investments -0.02 Others 0.44 Cash from Financing Activity -30.23 -21.25 Net Cash Inflow / Outflow 2.85 -1.11 Opening Cash & Equivalents 0.48 1.59 Closing Cash & Equivalent 3.33 0.48

Financial Ratios

Standalone /

Consolidated

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.) 21.53 15.48 -4.62 -7.08 -16.38 -16.37 -16.39 -18.08 -18.31 -21.05 ROA 12.78% 34.82% 5.84% 21.97% 0.03% 0.05% 3.76% 0.53% 0.05% -4.75% ROE 32.65% 286.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 24.07% 57.27% 17.98% 38.94% 8.25% 7.08% 11.79% 8.58% 7.11% 2.95% Fixed Asset Turnover 0.46 0.38 0.29 0.30 0.32 0.30 0.32 0.28 0.27 0.20 Receivable days 54.72 57.92 58.80 52.02 47.63 53.36 43.28 35.87 33.43 53.82 Inventory Days 8.51 11.31 12.32 11.38 18.07 21.60 14.63 10.06 10.25 11.40 Payable days 138.21 172.76 217.57 190.81 144.97 137.16 109.78 91.95 89.71 113.54 Cash Conversion Cycle -74.99 -103.53 -146.45 -127.40 -79.27 -62.20 -51.87 -46.02 -46.04 -48.32 Total Debt/Equity 0.59 1.07 -7.59 -5.37 -3.01 -3.24 -3.33 -3.08 -3.04 -2.90 Interest Cover 4.06 8.21 1.83 4.08 1.01 1.01 1.61 1.08 1.01 0.35

Description Mar 19 Mar 18
Book Value (Rs.) 21.52 15.48 ROA 12.77% 33.81% ROE 32.64% 100.66% ROCE 24.06% 55.10% Fixed Asset Turnover 0.46 0.38 Receivable days 54.72 69.95 Inventory Days 8.51 10.58 Payable days 138.21 185.63 Cash Conversion Cycle -74.99 -105.11 Total Debt/Equity 0.59 1.07 Interest Cover 4.06 8.21

Top Investors:

vishanji shamji dedhia

kailash agarwal

dalapatraj p jain

Annual Reports:

News Update:

Ganesh Benzoplast - Quarterly Results
13th Feb 2020, 14:56 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