Nifty
:
15752.05
Sensex
:
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)
Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Ganesh Benzoplast Ltd.

Chemicals

Rating :
56/99

BSE: 500153 | NSE: GANESHBE

NSE BSE
118.90
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 118.90
  • 121.90
  • 117.80
  • 118.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78356
  •  93.92
  •  139.50
  •  76.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 741.77
  • 22.63
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 764.14
  • N/A
  • 2.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.41%
  • 3.97%
  • 38.71%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.00%
  • 12.70%

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
  • 5.90
  • 9.04
  • 9.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 1.96
  • 1.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.59
  • 6.53
  • 6.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
95.50
97.46
-2.01%
101.94
66.64
52.97%
81.68
54.35
50.29%
78.40
51.96
50.89%
Expenses
79.05
79.75
-0.88%
84.71
46.24
83.20%
71.30
33.59
112.27%
61.21
31.39
95.00%
EBITDA
16.45
17.71
-7.11%
17.22
20.40
-15.59%
10.38
20.76
-50.00%
17.19
20.57
-16.43%
EBIDTM
17.23%
18.17%
16.90%
30.61%
12.70%
38.20%
21.92%
39.58%
Other Income
0.88
1.16
-24.14%
0.97
0.06
1,516.67%
0.83
0.23
260.87%
0.39
0.01
3,800.00%
Interest
0.95
1.06
-10.38%
1.10
1.15
-4.35%
0.78
3.31
-76.44%
0.85
1.16
-26.72%
Depreciation
4.01
4.76
-15.76%
3.46
3.59
-3.62%
2.99
3.31
-9.67%
4.20
3.32
26.51%
PBT
12.09
11.97
1.00%
13.63
14.36
-5.08%
6.91
12.78
-45.93%
12.54
14.28
-12.18%
Tax
3.57
25.08
-85.77%
3.11
3.20
-2.81%
2.61
3.22
-18.94%
3.18
0.00
0
PAT
8.51
-13.11
-
10.52
11.16
-5.73%
4.29
9.55
-55.08%
9.36
14.28
-34.45%
PATM
8.91%
-13.45%
10.32%
16.75%
5.26%
17.58%
11.94%
27.48%
EPS
1.37
-2.10
-
1.69
1.79
-5.59%
0.69
1.84
-62.50%
1.50
2.76
-45.65%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
357.52
270.41
246.67
211.64
169.16
Net Sales Growth
32.21%
9.62%
16.55%
25.11%
 
Cost Of Goods Sold
142.67
74.59
93.72
87.84
63.18
Gross Profit
214.85
195.83
152.95
123.80
105.97
GP Margin
60.09%
72.42%
62.01%
58.50%
62.64%
Total Expenditure
296.27
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
61.24
79.44
63.12
56.08
51.71
EBITDA Margin
17.13%
29.38%
25.59%
26.50%
30.57%
Other Income
3.07
1.46
0.40
0.97
1.26
Interest
3.68
6.68
9.45
10.21
11.19
Depreciation
14.66
14.98
12.97
12.39
12.01
PBT
45.17
59.23
41.10
34.45
29.77
Tax
12.47
31.50
0.00
0.00
0.00
Tax Rate
27.61%
59.01%
0.00%
0.00%
0.00%
PAT
32.68
21.66
33.66
31.27
80.69
PAT before Minority Interest
32.65
21.89
33.66
31.27
80.69
Minority Interest
-0.03
-0.23
0.00
0.00
0.00
PAT Margin
9.14%
8.01%
13.65%
14.78%
47.70%
PAT Growth
49.36%
-35.65%
7.64%
-61.25%
 
EPS
5.24
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
232.17
109.71
138.23
185.63
Cash Conversion Cycle
-168.33
-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’s arm bags order worth Rs 12.23 crore from ANA Oleo
    13th Jun 2022, 12:57 PM

    The company has bagged order to build Sixty Liquid Storage tanks to be completed within a period of 9 months

    Read More
  • Ganesh Benzoplast - Quarterly Results
    28th May 2022, 18:15 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.