Nifty
Sensex
:
:
14386.65
48917.24
14.75 (0.10%)
38.70 (0.08%)

Diversified

Rating :
56/99

BSE: 532716 | NSE: GILLANDERS

42.45
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  42.50
  •  44.45
  •  41.20
  •  42.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3356
  •  1.43
  •  51.10
  •  15.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.16
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 433.50
  • N/A
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.74%
  • 3.31%
  • 20.71%
  • FII
  • DII
  • Others
  • 0%
  • 4.83%
  • 2.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.95
  • -4.24
  • -0.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.04
  • 33.95
  • -10.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.76
  • 21.10

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.52
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 14.74
  • 8.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
144.85
191.34
-24.30%
72.29
171.69
-57.90%
137.39
183.81
-25.25%
159.61
185.01
-13.73%
Expenses
109.47
168.94
-35.20%
73.19
159.07
-53.99%
149.06
181.60
-17.92%
154.50
172.47
-10.42%
EBITDA
35.38
22.41
57.88%
-0.90
12.62
-
-11.67
2.21
-
5.11
12.54
-59.25%
EBIDTM
24.43%
11.71%
-1.25%
7.35%
-8.49%
1.20%
3.20%
6.78%
Other Income
4.29
2.89
48.44%
1.95
5.58
-65.05%
0.88
5.80
-84.83%
7.48
1.22
513.11%
Interest
9.73
12.30
-20.89%
11.50
12.35
-6.88%
12.07
11.70
3.16%
10.99
13.07
-15.91%
Depreciation
4.01
4.99
-19.64%
4.41
4.83
-8.70%
4.76
5.08
-6.30%
5.08
5.12
-0.78%
PBT
25.93
8.01
223.72%
-14.87
1.02
-
-18.04
-8.76
-
-3.48
-4.42
-
Tax
0.00
-0.37
-
-0.11
1.27
-
2.17
3.72
-41.67%
-0.33
0.46
-
PAT
25.93
8.38
209.43%
-14.76
-0.25
-
-20.20
-12.48
-
-3.16
-4.89
-
PATM
17.90%
4.38%
-20.42%
-0.14%
-14.70%
-6.79%
-1.98%
-2.64%
EPS
12.15
3.93
209.16%
-6.92
-0.12
-
-9.47
-5.85
-
-1.48
-2.29
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Net Sales
514.14
660.03
751.15
664.80
681.04
819.63
875.38
348.66
318.89
324.57
Net Sales Growth
-29.75%
-12.13%
12.99%
-2.38%
-16.91%
-6.37%
151.07%
9.34%
-1.75%
 
Cost Of Goods Sold
197.50
280.61
312.72
266.64
283.80
379.02
433.89
173.63
159.28
170.67
Gross Profit
316.64
379.42
438.43
398.16
397.23
440.61
441.50
175.03
159.61
153.89
GP Margin
61.59%
57.49%
58.37%
59.89%
58.33%
53.76%
50.44%
50.20%
50.05%
47.41%
Total Expenditure
486.22
631.57
685.82
615.11
657.61
813.03
833.09
329.20
308.44
317.57
Power & Fuel Cost
-
69.40
65.59
61.84
57.73
65.78
65.57
28.93
29.04
27.04
% Of Sales
-
10.51%
8.73%
9.30%
8.48%
8.03%
7.49%
8.30%
9.11%
8.33%
Employee Cost
-
154.72
159.32
148.75
147.20
142.42
124.71
56.45
57.73
57.74
% Of Sales
-
23.44%
21.21%
22.38%
21.61%
17.38%
14.25%
16.19%
18.10%
17.79%
Manufacturing Exp.
-
79.69
98.18
89.33
110.90
128.53
129.82
38.61
31.99
33.48
% Of Sales
-
12.07%
13.07%
13.44%
16.28%
15.68%
14.83%
11.07%
10.03%
10.32%
General & Admin Exp.
-
27.49
27.61
29.66
30.52
20.82
20.45
9.87
9.43
9.73
% Of Sales
-
4.16%
3.68%
4.46%
4.48%
2.54%
2.34%
2.83%
2.96%
3.00%
Selling & Distn. Exp.
-
17.39
19.12
17.11
21.02
27.64
28.52
14.58
13.65
13.14
% Of Sales
-
2.63%
2.55%
2.57%
3.09%
3.37%
3.26%
4.18%
4.28%
4.05%
Miscellaneous Exp.
-
2.27
3.29
1.77
6.43
48.82
30.14
7.13
7.33
5.77
% Of Sales
-
0.34%
0.44%
0.27%
0.94%
5.96%
3.44%
2.04%
2.30%
1.78%
EBITDA
27.92
28.46
65.33
49.69
23.43
6.60
42.29
19.46
10.45
7.00
EBITDA Margin
5.43%
4.31%
8.70%
7.47%
3.44%
0.81%
4.83%
5.58%
3.28%
2.16%
Other Income
14.60
16.84
12.13
20.56
11.98
10.64
8.61
12.13
12.25
10.60
Interest
44.29
47.71
50.49
50.05
53.51
51.33
42.08
9.57
9.37
9.62
Depreciation
18.26
19.66
20.23
24.24
22.09
18.93
21.05
8.51
7.93
8.07
PBT
-10.46
-22.06
6.74
-4.04
-40.18
-53.01
-12.23
13.52
5.40
-0.09
Tax
1.73
2.74
6.42
4.52
0.74
2.34
-3.35
3.05
0.39
-1.04
Tax Rate
-16.54%
-21.96%
95.25%
-111.88%
-4.09%
-4.41%
27.39%
21.20%
7.24%
1155.56%
PAT
-12.19
-15.22
0.32
-8.57
-18.85
-55.35
-8.88
11.35
5.00
0.95
PAT before Minority Interest
-12.19
-15.22
0.32
-8.57
-18.85
-55.35
-8.88
11.35
5.00
0.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-2.37%
-2.31%
0.04%
-1.29%
-2.77%
-6.75%
-1.01%
3.26%
1.57%
0.29%
PAT Growth
0.00%
-
-
-
-
-
-
127.00%
426.32%
 
EPS
-5.72
-7.15
0.15
-4.02
-8.85
-25.99
-4.17
5.33
2.35
0.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Shareholder's Funds
275.95
289.11
291.97
283.81
178.06
289.53
118.06
106.52
103.09
Share Capital
21.34
21.34
21.34
21.34
23.34
23.34
11.22
10.88
4.85
Total Reserves
254.60
267.77
270.63
262.47
154.72
266.19
106.84
95.30
92.21
Non-Current Liabilities
142.10
178.19
183.81
217.58
240.13
221.33
92.33
94.37
97.90
Secured Loans
70.20
69.13
133.63
164.84
198.63
150.58
61.01
55.66
67.25
Unsecured Loans
42.41
82.04
32.36
30.82
17.77
9.36
29.60
38.71
30.45
Long Term Provisions
12.14
12.06
1.45
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
448.88
467.69
476.42
443.83
446.71
474.38
65.55
59.12
58.88
Trade Payables
126.01
142.49
131.65
115.18
116.08
109.60
46.50
43.90
45.13
Other Current Liabilities
112.74
96.09
99.54
86.41
80.42
79.67
13.96
8.85
8.72
Short Term Borrowings
180.21
198.82
208.89
209.64
219.57
258.17
0.00
0.00
0.00
Short Term Provisions
29.93
30.29
36.34
32.59
30.64
26.94
5.10
6.37
5.03
Total Liabilities
866.93
934.99
952.20
945.22
864.90
985.24
280.56
261.03
262.25
Net Block
420.73
426.88
431.84
440.65
310.02
420.67
112.32
96.91
102.74
Gross Block
738.17
740.54
728.22
722.43
577.33
672.81
201.66
187.49
188.81
Accumulated Depreciation
317.44
313.66
296.37
281.78
267.31
252.13
89.34
90.58
86.06
Non Current Assets
473.75
499.93
509.91
502.04
410.67
554.71
135.37
135.18
124.16
Capital Work in Progress
14.94
14.40
16.53
9.31
4.28
11.23
9.60
13.12
10.19
Non Current Investment
12.65
18.83
32.60
27.55
27.08
27.08
13.45
25.14
11.23
Long Term Loans & Adv.
24.87
26.17
14.09
5.16
50.26
79.43
0.00
0.00
0.00
Other Non Current Assets
0.56
13.66
14.84
19.37
19.03
16.30
0.00
0.00
0.00
Current Assets
393.18
435.05
442.29
443.17
454.22
430.53
144.50
125.84
137.99
Current Investments
4.00
10.54
1.14
1.11
1.00
0.99
0.00
0.00
0.00
Inventories
158.15
187.62
184.74
160.95
161.73
160.56
62.32
51.54
57.46
Sundry Debtors
81.53
97.63
96.94
101.68
128.43
132.52
25.47
26.02
34.80
Cash & Bank
26.13
9.04
9.34
8.76
4.63
4.72
8.74
10.13
11.89
Other Current Assets
123.37
15.09
13.80
9.56
158.43
131.74
47.96
38.15
33.83
Short Term Loans & Adv.
106.13
115.14
136.34
161.11
110.53
80.88
46.88
36.48
32.89
Net Current Assets
-55.70
-32.63
-34.12
-0.65
7.51
-43.85
78.94
66.72
79.11
Total Assets
866.93
934.98
952.20
945.21
864.89
985.24
280.57
261.03
262.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
72.80
101.51
68.74
47.31
40.35
38.36
41.50
33.91
-2.59
PBT
-12.48
6.74
-4.04
-18.12
-53.01
-12.23
13.52
5.40
-0.09
Adjustment
51.64
62.16
60.94
52.10
94.60
60.61
15.26
12.96
15.08
Changes in Working Capital
35.67
38.65
11.68
14.84
2.70
-12.31
14.40
15.67
-17.51
Cash after chg. in Working capital
74.83
107.54
68.58
48.83
44.28
36.08
43.19
34.03
-2.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.66
-6.15
0.17
-1.52
-3.93
1.23
-2.44
-0.23
-0.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.63
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.07
-18.21
-14.26
40.77
-8.18
-43.51
-30.99
-20.62
1.29
Net Fixed Assets
15.69
-3.96
-3.33
-135.41
-7.05
-344.59
-2.46
-0.50
Net Investments
11.17
0.65
-7.66
-0.53
-0.06
-2.57
11.69
-15.15
Others
-25.79
-14.90
-3.27
176.71
-1.07
303.65
-40.22
-4.97
Cash from Financing Activity
-72.87
-82.41
-74.45
-82.69
-29.53
17.92
-11.89
-15.05
7.54
Net Cash Inflow / Outflow
0.99
0.89
-19.98
5.39
2.64
12.77
-1.38
-1.77
6.23
Opening Cash & Equivalents
2.56
1.67
21.64
22.75
21.02
8.25
10.13
11.89
4.17
Closing Cash & Equivalent
3.55
2.56
1.67
28.14
23.66
21.02
8.74
10.13
11.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
129.30
135.46
136.80
132.98
82.49
97.94
69.71
65.06
133.34
ROA
-1.69%
0.03%
-0.90%
-2.08%
-5.98%
-1.40%
4.19%
1.91%
0.56%
ROE
-5.39%
0.11%
-2.98%
-8.20%
-28.75%
-5.44%
10.15%
4.92%
1.23%
ROCE
5.33%
8.19%
6.35%
5.10%
-0.25%
6.84%
11.72%
7.35%
7.32%
Fixed Asset Turnover
0.89
1.02
0.92
1.05
1.32
2.02
1.82
1.76
2.77
Receivable days
49.54
47.27
54.52
61.64
57.66
32.63
26.61
33.57
22.54
Inventory Days
95.60
90.47
94.90
86.43
71.21
46.04
58.84
60.16
36.66
Payable days
79.96
73.76
72.62
60.76
43.97
28.13
43.65
47.98
28.44
Cash Conversion Cycle
65.18
63.98
76.81
87.31
84.90
50.53
41.79
45.75
30.76
Total Debt/Equity
1.33
1.35
1.45
1.58
2.68
2.15
0.77
0.89
1.01
Interest Cover
0.74
1.13
0.92
0.66
-0.03
0.71
2.50
1.58
0.99

News Update:


  • Gillanders Arbuthnot enters into MoU to sell tea estates
    24th Nov 2020, 11:03 AM

    The company has entered into Memorandum of Understanding for sale of its Tengapani Tea Estate

    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.