Nifty

:

26172.40

Sensex

:

85567.48

206.00 (0.79%)
638.12 (0.75%)

Login

Nifty
Sensex

:
:

26172.40
85567.48

206.00 (0.79%)
638.12 (0.75%)

Gujarat Craft Industries Ltd.

Plastic Products

Rating :

46/99

BSE: 526965 | NSE: Not Listed

Watchlist

NSE BSE

121.75

22-Dec-2025

Open
High
Low
Previous Close

117
121.85
115
116.05

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

294
34846
121.85
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

59.52
23.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

114.76
0.82%
1.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.81
6.57
7.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.21
7.15
7.01

PAT CAGR (%)

10 Years
5 Years
3 Years

7.22
-5.34
-8.14

P:E (Median)

8 Years
5 Years
3 Years

10.62
11.31
19.36

P:BV (Average)

8 Years
5 Years
3 Years

1.23
1.31
1.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.36
7.72
8.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 44.49 47.51 -6.36% 47.54 39.27 21.06% 63.11 53.62 17.70% 53.00 45.54 16.38%
Expenses 41.07 44.49 -7.69% 44.20 36.75 20.27% 59.32 50.58 17.28% 49.60 42.95 15.48%
EBITDA 3.42 3.02 13.25% 3.34 2.52 32.54% 3.79 3.05 24.26% 3.40 2.59 31.27%
EBIDTM 7.69% 6.36% 7.03% 6.41% 6.01% 5.69% 6.42% 5.68%
Other Income 0.04 -0.09 - 0.06 0.34 -82.35% 0.07 0.09 -22.22% 0.05 0.12 -58.33%
Interest 1.40 1.23 13.82% 1.45 1.08 34.26% 1.49 1.10 35.45% 1.22 1.04 17.31%
Depreciation 1.40 1.11 26.13% 1.29 1.02 26.47% 1.26 0.95 32.63% 1.19 0.97 22.68%
PBT 0.67 0.60 11.67% 0.67 0.77 -12.99% 1.11 1.08 2.78% 1.03 0.71 45.07%
Tax 0.14 0.09 55.56% 0.24 0.18 33.33% 0.29 0.32 -9.38% 0.27 0.21 28.57%
PAT 0.53 0.51 3.92% 0.43 0.59 -27.12% 0.82 0.76 7.89% 0.77 0.50 54.00%
PATM 1.19% 1.08% 0.89% 1.49% 1.30% 1.42% 1.45% 1.10%
EPS 1.08 1.05 2.86% 0.87 1.20 -27.50% 1.67 1.56 7.05% 1.56 1.02 52.94%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 208.14 202.89 175.56 164.33 170.80 147.59 143.09 139.52 130.21 97.41 115.35 Net Sales Growth 11.94% 15.57% 6.83% -3.79% 15.73% 3.14% 2.56% 7.15% 33.67% -15.55% Cost Of Goods Sold 139.37 136.81 120.10 117.41 120.00 97.71 100.31 98.47 92.63 71.06 88.25 Gross Profit 68.77 66.08 55.45 46.92 50.81 49.89 42.78 41.05 37.58 26.35 27.09 GP Margin 33.04% 32.57% 31.58% 28.55% 29.75% 33.80% 29.90% 29.42% 28.86% 27.05% 23.49% Total Expenditure 194.19 190.15 164.56 155.25 156.55 138.57 135.23 132.00 122.25 90.73 107.68 Power & Fuel Cost - 9.48 9.32 6.85 6.93 6.93 7.48 7.02 6.83 5.99 6.26 % Of Sales - 4.67% 5.31% 4.17% 4.06% 4.70% 5.23% 5.03% 5.25% 6.15% 5.43% Employee Cost - 10.42 5.55 4.28 4.33 3.75 3.31 3.57 2.65 2.01 1.77 % Of Sales - 5.14% 3.16% 2.60% 2.54% 2.54% 2.31% 2.56% 2.04% 2.06% 1.53% Manufacturing Exp. - 21.95 18.67 15.55 15.77 18.35 15.45 14.10 11.36 8.89 5.59 % Of Sales - 10.82% 10.63% 9.46% 9.23% 12.43% 10.80% 10.11% 8.72% 9.13% 4.85% General & Admin Exp. - 1.96 2.11 1.90 1.43 0.88 1.71 1.53 1.40 1.09 0.56 % Of Sales - 0.97% 1.20% 1.16% 0.84% 0.60% 1.20% 1.10% 1.08% 1.12% 0.49% Selling & Distn. Exp. - 6.16 5.99 6.97 6.18 4.99 4.38 5.03 4.69 0.00 3.62 % Of Sales - 3.04% 3.41% 4.24% 3.62% 3.38% 3.06% 3.61% 3.60% 0% 3.14% Miscellaneous Exp. - 3.39 2.80 2.29 1.93 5.95 2.59 2.29 2.69 1.69 3.62 % Of Sales - 1.67% 1.59% 1.39% 1.13% 4.03% 1.81% 1.64% 2.07% 1.73% 1.40% EBITDA 13.95 12.74 11.00 9.08 14.25 9.02 7.86 7.52 7.96 6.68 7.67 EBITDA Margin 6.70% 6.28% 6.27% 5.53% 8.34% 6.11% 5.49% 5.39% 6.11% 6.86% 6.65% Other Income 0.22 0.37 0.36 0.37 0.65 -0.09 0.38 0.11 0.14 0.52 0.36 Interest 5.56 5.01 3.69 2.66 2.44 2.09 3.34 4.17 4.44 3.80 4.22 Depreciation 5.14 4.58 3.52 2.19 2.21 2.13 2.10 1.78 1.72 1.72 1.74 PBT 3.48 3.51 4.15 4.59 10.26 4.71 2.80 1.69 1.94 1.69 2.07 Tax 0.94 0.82 1.12 1.12 2.68 1.18 0.65 0.46 0.23 0.46 0.73 Tax Rate 27.01% 23.36% 26.99% 24.40% 26.12% 25.05% 23.21% 27.22% 11.86% 27.22% 35.27% PAT 2.55 2.69 3.02 3.47 7.58 3.54 2.15 1.23 1.71 1.22 1.34 PAT before Minority Interest 2.55 2.69 3.02 3.47 7.58 3.54 2.15 1.23 1.71 1.22 1.34 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 1.23% 1.33% 1.72% 2.11% 4.44% 2.40% 1.50% 0.88% 1.31% 1.25% 1.16% PAT Growth 8.05% -10.93% -12.97% -54.22% 114.12% 64.65% 74.80% -28.07% 40.16% -8.96% EPS 5.20 5.49 6.16 7.08 15.47 7.22 4.39 2.51 3.49 2.49 2.73

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 63.49 60.07 57.52 54.52 40.98 37.44 35.28 34.03 32.31 15.85 Share Capital 4.89 4.89 4.89 4.89 4.89 4.89 4.89 4.89 4.89 4.89 Total Reserves 58.60 55.18 52.63 49.64 36.09 32.55 30.39 29.14 27.42 10.96 Non-Current Liabilities 27.37 25.11 21.78 22.86 19.85 16.34 18.09 22.16 23.95 23.83 Secured Loans 4.06 2.30 3.88 5.86 4.69 0.04 0.11 1.95 3.63 5.58 Unsecured Loans 11.30 11.03 10.91 10.08 9.89 10.81 12.23 14.41 14.33 15.49 Long Term Provisions 0.48 0.35 0.27 0.28 0.28 0.25 0.24 0.26 0.22 0.17 Current Liabilities 67.25 53.83 32.10 32.03 32.73 35.87 45.54 47.48 45.00 40.47 Trade Payables 25.31 18.43 10.13 8.00 9.92 14.93 19.92 21.18 21.09 19.00 Other Current Liabilities 7.78 6.57 5.58 4.43 3.55 2.99 5.84 5.28 7.37 4.41 Short Term Borrowings 33.55 28.57 16.22 18.71 18.61 16.98 19.24 20.54 16.08 16.64 Short Term Provisions 0.60 0.26 0.16 0.89 0.64 0.97 0.55 0.48 0.46 0.42 Total Liabilities 158.11 139.01 111.40 109.41 93.56 89.65 98.91 103.67 101.26 80.15 Net Block 63.46 57.69 47.15 48.80 38.25 36.19 37.00 37.44 38.61 21.46 Gross Block 83.87 73.52 60.39 60.00 47.31 43.11 41.82 40.74 40.33 31.43 Accumulated Depreciation 20.41 15.83 13.24 11.20 9.05 6.92 4.82 3.30 1.72 9.96 Non Current Assets 65.26 59.49 49.17 49.20 40.77 37.06 37.16 38.12 39.26 22.53 Capital Work in Progress 0.00 1.19 1.02 0.00 2.47 0.79 0.00 0.00 0.00 0.07 Non Current Investment 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 Long Term Loans & Adv. 0.55 0.55 0.97 0.05 0.01 0.04 0.13 0.25 0.29 0.94 Other Non Current Assets 1.21 0.01 0.00 0.32 0.00 0.00 0.00 0.39 0.32 0.02 Current Assets 92.84 79.52 62.22 60.21 52.79 52.60 61.76 65.55 62.00 57.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 53.33 44.75 33.12 31.61 25.39 20.37 25.65 23.90 22.87 17.45 Sundry Debtors 27.91 25.71 20.92 23.79 22.75 25.80 26.94 29.81 32.48 32.61 Cash & Bank 2.31 1.48 2.39 1.69 0.87 0.71 1.07 0.63 1.37 1.38 Other Current Assets 9.29 1.73 2.54 1.12 3.78 5.72 8.10 11.20 5.28 6.18 Short Term Loans & Adv. 6.46 5.85 3.26 2.01 2.36 3.33 5.71 8.01 2.17 2.16 Net Current Assets 25.60 25.69 30.13 28.18 20.06 16.73 16.21 18.07 17.01 17.15 Total Assets 158.10 139.01 111.39 109.41 93.56 89.66 98.92 103.67 101.26 80.15

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 6.02 0.02 8.86 4.20 1.96 10.12 10.89 2.02 7.14 15.36 PBT 3.51 4.15 4.59 10.26 4.71 2.80 1.69 1.94 1.69 2.07 Adjustment 9.09 7.09 4.43 4.62 4.19 5.38 5.92 6.02 5.29 5.97 Changes in Working Capital -5.95 -10.13 1.56 -8.32 -5.19 2.55 3.82 -5.50 0.56 7.67 Cash after chg. in Working capital 6.65 1.10 10.58 6.55 3.71 10.73 11.43 2.46 7.54 15.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.64 -1.08 -1.72 -2.35 -1.75 -0.61 -0.54 -0.45 -0.40 -0.35 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 -7.52 -6.69 -2.17 -3.77 -6.01 -1.16 -1.06 -0.21 -0.81 -0.49 Net Fixed Assets -9.16 -13.30 -1.41 -10.22 -5.88 -2.08 -1.08 -0.41 -8.83 -0.48 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.64 6.61 -0.76 6.45 -0.13 0.92 0.02 0.20 8.02 -0.01 Cash from Financing Activity 1.46 6.29 -6.61 -0.30 4.06 -9.13 -9.49 -2.36 -6.11 -14.56 Net Cash Inflow / Outflow -0.05 -0.38 0.07 0.13 0.02 -0.17 0.34 -0.54 0.22 0.31 Opening Cash & Equivalents 0.12 0.51 0.43 0.30 0.29 0.46 0.11 0.66 0.43 1.07 Closing Cash & Equivalent 0.08 0.12 0.51 0.43 0.30 0.29 0.46 0.11 0.66 1.38

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 85.38 80.95 75.74 69.61 54.08 76.59 72.18 69.61 66.10 32.43 ROA 1.81% 2.42% 3.15% 7.47% 3.86% 2.28% 1.21% 1.67% 1.35% 1.60% ROE 6.61% 7.90% 9.78% 25.07% 11.07% 5.90% 3.54% 5.15% 5.08% 8.82% ROCE 9.61% 10.20% 10.33% 19.35% 10.80% 9.16% 8.29% 9.06% 8.86% 10.53% Fixed Asset Turnover 2.58 2.62 2.73 3.18 3.26 3.37 3.38 3.22 2.83 3.88 Receivable days 48.23 48.47 49.65 49.72 60.02 67.26 74.23 87.11 116.89 91.28 Inventory Days 88.22 80.95 71.88 60.90 56.60 58.71 64.82 65.41 72.41 71.30 Payable days 58.35 43.40 28.18 27.25 40.60 48.49 44.28 53.85 62.87 58.76 Cash Conversion Cycle 78.10 86.02 93.34 83.37 76.02 77.47 94.77 98.67 126.42 103.82 Total Debt/Equity 1.24 1.12 0.89 1.07 1.30 0.75 0.95 1.13 1.11 2.50 Interest Cover 1.70 2.12 2.72 5.20 3.25 1.84 1.41 1.44 1.44 1.49

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