Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

Geekay Wires Ltd.

Steel & Iron Products

Rating :

54/99

BSE: Not Listed | NSE: GEEKAYWIRE

Watchlist

NSE BSE

69.94

04-Jul-2025

Open
High
Low
Previous Close

70
70.75
69.7
69.93

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

36511
2562664.14
147.8
63.19

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

365.51
10.09
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

468.63
N/A
2.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

21.07
16.67
16.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.71
26.75
29.96

PAT CAGR (%)

10 Years
5 Years
3 Years

66.88
42.79
62.37

P:E (Median)

8 Years
5 Years
3 Years

12.37
12.04
11.04

P:BV (Average)

8 Years
5 Years
3 Years

3.03
3.10
3.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.93
7.74
7.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 124.03 98.71 25.65% 113.30 105.95 6.94% 123.83 109.09 13.51% 97.16 97.80 -0.65%
Expenses 117.28 91.45 28.24% 108.39 96.36 12.48% 122.21 100.32 21.82% 88.62 86.98 1.89%
EBITDA 6.75 7.26 -7.02% 4.91 9.59 -48.80% 1.62 8.76 -81.51% 8.54 10.82 -21.07%
EBIDTM 5.44% 7.36% 4.33% 9.05% 1.31% 8.03% 8.79% 11.06%
Other Income 6.48 9.91 -34.61% 12.08 8.22 46.96% 14.10 7.49 88.25% 8.52 3.50 143.43%
Interest 2.20 1.37 60.58% 2.13 1.65 29.09% 1.64 1.06 54.72% 1.95 1.27 53.54%
Depreciation 2.06 1.51 36.42% 1.95 1.40 39.29% 1.75 1.25 40.00% 1.61 1.24 29.84%
PBT 8.96 14.28 -37.25% 12.92 14.77 -12.53% 12.34 13.94 -11.48% 13.49 11.81 14.23%
Tax 1.59 4.43 -64.11% 3.29 4.30 -23.49% 3.14 4.07 -22.85% 3.46 3.49 -0.86%
PAT 7.37 9.86 -25.25% 9.62 10.47 -8.12% 9.20 9.87 -6.79% 10.03 8.32 20.55%
PATM 5.95% 9.98% 8.49% 9.88% 7.43% 9.05% 10.33% 8.51%
EPS 1.41 1.88 -25.00% 1.84 2.00 -8.00% 1.76 1.89 -6.88% 1.92 1.59 20.75%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 458.32 411.55 399.33 257.88 170.21 190.40 217.83 123.68 64.30 80.49 60.84 Net Sales Growth 11.36% 3.06% 54.85% 51.51% -10.60% -12.59% 76.12% 92.35% -20.11% 32.30% Cost Of Goods Sold 377.98 324.23 314.22 211.45 134.74 144.23 182.96 103.90 55.06 66.69 52.57 Gross Profit 80.34 87.33 85.11 46.43 35.47 46.17 34.87 19.78 9.23 13.80 8.27 GP Margin 17.53% 21.22% 21.31% 18.00% 20.84% 24.25% 16.01% 15.99% 14.35% 17.14% 13.59% Total Expenditure 436.50 375.14 372.59 248.06 158.32 179.27 209.68 117.78 61.85 77.06 58.14 Power & Fuel Cost - 0.00 10.52 7.64 5.81 5.70 5.35 4.08 2.54 0.00 0.00 % Of Sales - 0% 2.63% 2.96% 3.41% 2.99% 2.46% 3.30% 3.95% 0% 0% Employee Cost - 15.98 14.52 11.10 7.15 7.43 5.82 1.77 1.21 0.78 0.49 % Of Sales - 3.88% 3.64% 4.30% 4.20% 3.90% 2.67% 1.43% 1.88% 0.97% 0.81% Manufacturing Exp. - 11.91 1.95 1.87 1.40 2.58 2.08 0.90 1.56 0.00 0.00 % Of Sales - 2.89% 0.49% 0.73% 0.82% 1.36% 0.95% 0.73% 2.43% 0% 0% General & Admin Exp. - 14.84 7.19 2.70 2.58 5.69 3.02 2.11 1.04 9.59 5.07 % Of Sales - 3.61% 1.80% 1.05% 1.52% 2.99% 1.39% 1.71% 1.62% 11.91% 8.33% Selling & Distn. Exp. - 8.18 23.26 12.91 6.40 13.41 8.06 4.47 0.44 0.00 0.00 % Of Sales - 1.99% 5.82% 5.01% 3.76% 7.04% 3.70% 3.61% 0.68% 0% 0% Miscellaneous Exp. - 0.00 0.93 0.39 0.24 0.23 2.38 0.56 0.01 0.00 0.00 % Of Sales - 0% 0.23% 0.15% 0.14% 0.12% 1.09% 0.45% 0.02% 0% 0% EBITDA 21.82 36.41 26.74 9.82 11.89 11.13 8.15 5.90 2.45 3.43 2.70 EBITDA Margin 4.76% 8.85% 6.70% 3.81% 6.99% 5.85% 3.74% 4.77% 3.81% 4.26% 4.44% Other Income 41.18 29.13 21.65 14.14 6.12 7.11 6.89 2.73 2.84 0.57 0.28 Interest 7.92 5.35 6.59 7.66 6.10 6.71 7.86 5.48 3.60 2.47 2.21 Depreciation 7.37 5.40 4.08 3.50 3.09 2.57 2.23 1.41 0.71 0.56 0.49 PBT 47.71 54.80 37.72 12.80 8.82 8.95 4.94 1.74 0.97 0.97 0.28 Tax 11.48 16.27 10.31 3.80 2.53 2.46 2.11 0.92 0.31 0.32 0.06 Tax Rate 24.06% 29.69% 29.68% 29.69% 28.68% 27.49% 42.45% 52.87% 31.96% 32.99% 21.43% PAT 36.22 38.53 24.43 9.00 6.29 6.49 2.86 0.82 0.65 0.65 0.23 PAT before Minority Interest 36.22 38.53 24.43 9.00 6.29 6.49 2.86 0.82 0.65 0.65 0.23 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 7.90% 9.36% 6.12% 3.49% 3.70% 3.41% 1.31% 0.66% 1.01% 0.81% 0.38% PAT Growth -5.97% 57.72% 171.44% 43.08% -3.08% 126.92% 248.78% 26.15% 0.00% 182.61% EPS 6.93 7.37 4.67 1.72 1.20 1.24 0.55 0.16 0.12 0.12 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 109.34 73.63 52.01 44.99 40.79 33.28 23.20 11.39 10.74 10.08 Share Capital 10.45 10.45 10.45 10.45 10.45 10.45 8.33 5.00 5.00 5.00 Total Reserves 98.88 63.18 41.56 34.54 30.34 22.82 14.87 6.39 5.74 5.08 Non-Current Liabilities 22.12 49.19 30.21 42.78 17.37 23.72 28.87 20.00 11.12 12.57 Secured Loans 16.06 44.32 20.66 10.42 5.38 7.81 20.58 12.71 7.82 7.85 Unsecured Loans 0.00 0.00 5.78 29.01 8.98 13.22 6.69 6.58 2.88 4.35 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 100.83 96.38 118.22 53.43 50.29 69.51 66.47 37.99 25.56 22.04 Trade Payables 9.30 4.67 7.71 4.51 4.70 19.38 12.75 3.71 9.77 14.27 Other Current Liabilities 37.18 46.70 42.92 4.78 3.72 9.80 10.02 3.06 3.24 1.70 Short Term Borrowings 52.87 43.87 66.37 43.48 40.70 39.27 43.33 31.02 12.29 6.04 Short Term Provisions 1.48 1.14 1.22 0.66 1.17 1.05 0.38 0.21 0.26 0.03 Total Liabilities 232.29 219.20 200.44 141.20 108.45 126.51 118.54 69.38 47.42 44.69 Net Block 72.65 59.54 45.50 44.41 37.75 37.71 33.03 17.76 13.44 11.46 Gross Block 100.00 81.61 63.39 58.81 49.45 37.71 33.03 17.76 18.25 15.70 Accumulated Depreciation 27.36 22.07 17.89 14.40 11.70 0.00 0.00 0.00 4.80 4.24 Non Current Assets 84.86 67.89 47.49 46.50 42.15 40.34 34.86 27.81 15.24 12.80 Capital Work in Progress 3.59 0.67 0.06 0.00 1.71 0.12 0.00 8.54 0.84 0.48 Non Current Investment 2.81 2.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.69 4.73 1.78 1.93 2.69 2.51 1.84 1.51 0.95 0.86 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 147.42 151.30 152.95 94.70 66.30 86.16 83.68 41.57 32.18 31.89 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 36.37 49.04 64.09 47.23 14.82 18.29 24.99 9.08 7.88 7.27 Sundry Debtors 63.31 74.72 61.46 32.02 40.49 53.24 38.65 20.21 16.91 19.08 Cash & Bank 8.16 7.34 9.85 4.88 5.85 8.32 8.12 3.88 4.88 4.20 Other Current Assets 39.58 0.21 0.09 0.09 5.14 6.30 11.92 8.39 2.50 1.34 Short Term Loans & Adv. 39.08 20.00 17.46 10.48 4.98 6.15 11.83 8.30 2.37 1.20 Net Current Assets 46.59 54.92 34.73 41.27 16.01 16.65 17.21 3.58 6.62 9.85 Total Assets 232.28 219.19 200.44 141.20 108.45 126.50 118.54 69.38 47.42 44.69

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 61.54 52.52 -8.10 -15.93 12.51 21.28 -13.86 -11.89 0.86 5.34 PBT 54.80 34.73 12.80 8.83 8.95 4.94 1.74 0.97 0.97 0.28 Adjustment 8.02 9.24 4.75 6.46 6.82 11.51 6.11 3.82 2.49 2.32 Changes in Working Capital -1.29 8.55 -25.65 -31.22 -3.26 4.82 -21.71 -16.68 -2.57 2.72 Cash after chg. in Working capital 61.54 52.52 -8.10 -15.93 12.51 21.28 -13.86 -11.89 0.89 5.32 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 -0.03 0.01 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 -21.39 -21.51 -4.42 -8.20 -4.19 -6.98 -8.13 -12.73 -2.39 -1.07 Net Fixed Assets -21.31 -18.83 -4.64 -7.65 -13.33 -4.80 -6.73 -7.21 -2.91 -1.27 Net Investments 0.00 -2.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.08 0.13 0.22 -0.55 9.14 -2.18 -1.40 -5.52 0.52 0.20 Cash from Financing Activity -41.46 -34.20 12.19 21.55 -13.29 -12.04 26.22 23.63 2.21 -2.35 Net Cash Inflow / Outflow -1.32 -3.19 -0.33 -2.58 -4.98 2.26 4.23 -1.00 0.68 1.92 Opening Cash & Equivalents 7.34 9.85 4.89 5.84 8.32 8.12 3.88 4.88 4.20 2.28 Closing Cash & Equivalent 8.16 7.34 9.85 4.88 5.85 8.32 8.12 3.88 4.88 4.20

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 20.03 13.19 9.06 38.57 34.55 27.36 22.23 13.42 12.11 10.81 ROA 17.07% 11.64% 5.27% 5.04% 5.52% 2.34% 0.87% 1.12% 1.41% 0.57% ROE 44.39% 42.02% 20.54% 16.46% 20.06% 12.16% 6.49% 10.23% 11.37% 4.24% ROCE 35.47% 26.06% 14.44% 13.65% 16.52% 13.68% 9.72% 10.02% 12.10% 10.11% Fixed Asset Turnover 4.53 5.51 4.22 3.14 4.37 6.16 4.87 3.57 5.63 4.76 Receivable days 61.21 62.23 66.15 77.74 89.84 76.99 86.87 105.35 68.74 73.38 Inventory Days 37.88 51.70 78.78 66.53 31.73 36.26 50.27 48.12 28.93 39.42 Payable days 7.87 7.19 10.54 12.47 30.47 27.94 25.48 38.90 64.63 65.33 Cash Conversion Cycle 91.21 106.74 134.39 131.80 91.10 85.30 111.66 114.57 33.04 47.47 Total Debt/Equity 0.70 1.34 2.29 2.16 1.52 2.44 3.81 7.87 4.23 3.64 Interest Cover 11.25 6.27 2.67 2.45 2.33 1.63 1.32 1.27 1.39 1.13

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