Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Gujarat Craft Industries Ltd.

Plastic Products

Rating :

N/A

BSE: 526965 | NSE: Not Listed

Watchlist

NSE BSE

164.50

06-Feb-2025

Open
High
Low
Previous Close

178.00
178.00
164.50
172.00

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

542
0.91
215.00
99.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

69.41
26.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

114.55
0.70%
1.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.80
4.17
0.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.22
6.95
-5.05

PAT CAGR (%)

10 Years
5 Years
3 Years

13.65
7.03
-26.42

P:E (Median)

8 Years
5 Years
3 Years

10.37
9.57
12.66

P:BV (Average)

8 Years
5 Years
3 Years

1.18
1.19
1.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.21
7.30
8.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 53.00 45.54 16.38% 47.51 39.29 20.92% 39.27 37.11 5.82% 53.62 43.97 21.95%
Expenses 49.60 42.95 15.48% 44.49 36.02 23.51% 36.75 35.01 4.97% 50.58 41.87 20.80%
EBITDA 3.40 2.59 31.27% 3.02 3.27 -7.65% 2.52 2.09 20.57% 3.05 2.10 45.24%
EBIDTM 6.42% 5.68% 6.36% 8.32% 6.41% 5.64% 5.69% 4.78%
Other Income 0.05 0.12 -58.33% -0.09 0.07 - 0.34 0.08 325.00% 0.09 0.27 -66.67%
Interest 1.22 1.04 17.31% 1.23 0.93 32.26% 1.08 0.62 74.19% 1.10 0.65 69.23%
Depreciation 1.19 0.97 22.68% 1.11 1.07 3.74% 1.02 0.53 92.45% 0.95 0.55 72.73%
PBT 1.03 0.71 45.07% 0.60 1.34 -55.22% 0.77 1.02 -24.51% 1.08 1.17 -7.69%
Tax 0.27 0.21 28.57% 0.09 0.34 -73.53% 0.18 0.26 -30.77% 0.32 0.28 14.29%
PAT 0.77 0.50 54.00% 0.51 1.00 -49.00% 0.59 0.76 -22.37% 0.76 0.89 -14.61%
PATM 1.45% 1.10% 1.08% 2.54% 1.49% 2.05% 1.42% 2.01%
EPS 1.56 1.02 52.94% 1.05 2.04 -48.53% 1.20 1.55 -22.58% 1.56 1.81 -13.81%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 193.40 175.56 164.33 170.80 147.59 143.09 139.52 130.21 97.41 115.35 90.94 Net Sales Growth 16.57% 6.83% -3.79% 15.73% 3.14% 2.56% 7.15% 33.67% -15.55% 26.84% Cost Of Goods Sold 128.74 120.10 117.41 120.00 97.71 100.31 98.47 92.63 71.06 88.25 70.33 Gross Profit 64.66 55.45 46.92 50.81 49.89 42.78 41.05 37.58 26.35 27.09 20.61 GP Margin 33.43% 31.58% 28.55% 29.75% 33.80% 29.90% 29.42% 28.86% 27.05% 23.49% 22.66% Total Expenditure 181.42 164.56 155.25 156.55 138.57 135.23 132.00 122.25 90.73 107.68 85.46 Power & Fuel Cost - 9.32 6.85 6.93 6.93 7.48 7.02 6.83 5.99 6.26 5.38 % Of Sales - 5.31% 4.17% 4.06% 4.70% 5.23% 5.03% 5.25% 6.15% 5.43% 5.92% Employee Cost - 5.55 4.28 4.33 3.75 3.31 3.57 2.65 2.01 1.77 1.51 % Of Sales - 3.16% 2.60% 2.54% 2.54% 2.31% 2.56% 2.04% 2.06% 1.53% 1.66% Manufacturing Exp. - 18.67 15.55 15.77 18.35 15.45 14.10 11.36 8.89 5.59 3.56 % Of Sales - 10.63% 9.46% 9.23% 12.43% 10.80% 10.11% 8.72% 9.13% 4.85% 3.91% General & Admin Exp. - 2.11 1.90 1.43 0.88 1.71 1.53 1.40 1.09 0.56 0.49 % Of Sales - 1.20% 1.16% 0.84% 0.60% 1.20% 1.10% 1.08% 1.12% 0.49% 0.54% Selling & Distn. Exp. - 5.99 6.97 6.18 4.99 4.38 5.03 4.69 0.00 3.62 2.81 % Of Sales - 3.41% 4.24% 3.62% 3.38% 3.06% 3.61% 3.60% 0% 3.14% 3.09% Miscellaneous Exp. - 2.80 2.29 1.93 5.95 2.59 2.29 2.69 1.69 1.62 2.81 % Of Sales - 1.59% 1.39% 1.13% 4.03% 1.81% 1.64% 2.07% 1.73% 1.40% 1.53% EBITDA 11.99 11.00 9.08 14.25 9.02 7.86 7.52 7.96 6.68 7.67 5.48 EBITDA Margin 6.20% 6.27% 5.53% 8.34% 6.11% 5.49% 5.39% 6.11% 6.86% 6.65% 6.03% Other Income 0.39 0.36 0.37 0.65 -0.09 0.38 0.11 0.14 0.52 0.36 1.39 Interest 4.63 3.69 2.66 2.44 2.09 3.34 4.17 4.44 3.80 4.22 3.59 Depreciation 4.27 3.52 2.19 2.21 2.13 2.10 1.78 1.72 1.72 1.74 1.85 PBT 3.48 4.15 4.59 10.26 4.71 2.80 1.69 1.94 1.69 2.07 1.42 Tax 0.86 1.12 1.12 2.68 1.18 0.65 0.46 0.23 0.46 0.73 0.59 Tax Rate 24.71% 26.99% 24.40% 26.12% 25.05% 23.21% 27.22% 11.86% 27.22% 35.27% 41.55% PAT 2.63 3.02 3.47 7.58 3.54 2.15 1.23 1.71 1.22 1.34 0.84 PAT before Minority Interest 2.63 3.02 3.47 7.58 3.54 2.15 1.23 1.71 1.22 1.34 0.84 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 1.36% 1.72% 2.11% 4.44% 2.40% 1.50% 0.88% 1.31% 1.25% 1.16% 0.92% PAT Growth -16.51% -12.97% -54.22% 114.12% 64.65% 74.80% -28.07% 40.16% -8.96% 59.52% EPS 5.37 6.16 7.08 15.47 7.22 4.39 2.51 3.49 2.49 2.73 1.71

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 60.07 57.52 54.52 40.98 37.44 35.28 34.03 32.31 15.85 14.51 Share Capital 4.89 4.89 4.89 4.89 4.89 4.89 4.89 4.89 4.89 4.89 Total Reserves 55.18 52.63 49.64 36.09 32.55 30.39 29.14 27.42 10.96 9.63 Non-Current Liabilities 25.11 21.78 22.86 19.85 16.34 18.09 22.16 23.95 23.83 34.35 Secured Loans 2.30 3.88 5.86 4.69 0.04 0.11 1.95 3.63 5.58 8.07 Unsecured Loans 11.03 10.91 10.08 9.89 10.81 12.23 14.41 14.33 15.49 23.77 Long Term Provisions 0.35 0.27 0.28 0.28 0.25 0.24 0.26 0.22 0.17 0.14 Current Liabilities 53.83 32.10 32.03 32.73 35.87 45.54 47.48 45.00 40.47 38.50 Trade Payables 18.43 10.13 8.00 9.92 14.93 19.92 21.18 21.09 19.00 18.15 Other Current Liabilities 6.57 5.58 4.43 3.55 2.99 5.84 5.28 7.37 4.41 3.82 Short Term Borrowings 28.57 16.22 18.71 18.61 16.98 19.24 20.54 16.08 16.64 16.21 Short Term Provisions 0.26 0.16 0.89 0.64 0.97 0.55 0.48 0.46 0.42 0.32 Total Liabilities 139.01 111.40 109.41 93.56 89.65 98.91 103.67 101.26 80.15 87.36 Net Block 57.69 47.15 48.80 38.25 36.19 37.00 37.44 38.61 21.46 22.60 Gross Block 73.52 60.39 60.00 47.31 43.11 41.82 40.74 40.33 31.43 30.95 Accumulated Depreciation 15.83 13.24 11.20 9.05 6.92 4.82 3.30 1.72 9.96 8.35 Non Current Assets 59.49 49.17 49.20 40.77 37.06 37.16 38.12 39.26 22.53 24.06 Capital Work in Progress 1.19 1.02 0.00 2.47 0.79 0.00 0.00 0.00 0.07 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. 0.56 0.97 0.05 0.01 0.04 0.13 0.25 0.29 0.94 0.99 Other Non Current Assets 0.00 0.00 0.32 0.00 0.00 0.00 0.39 0.32 0.02 0.35 Current Assets 79.52 62.22 60.21 52.79 52.60 61.76 65.55 62.00 57.62 63.30 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 44.75 33.12 31.61 25.39 20.37 25.65 23.90 22.87 17.45 29.87 Sundry Debtors 25.71 20.92 23.79 22.75 25.80 26.94 29.81 32.48 32.61 27.98 Cash & Bank 1.48 2.39 1.69 0.87 0.71 1.07 0.63 1.37 1.38 1.07 Other Current Assets 7.59 2.54 1.12 1.42 5.72 8.10 11.20 5.28 6.18 4.38 Short Term Loans & Adv. 5.91 3.26 2.01 2.36 3.33 5.71 8.01 2.17 2.16 1.92 Net Current Assets 25.69 30.13 28.18 20.06 16.73 16.21 18.07 17.01 17.15 24.81 Total Assets 139.01 111.39 109.41 93.56 89.66 98.92 103.67 101.26 80.15 87.36

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 0.02 8.86 4.20 1.96 10.12 10.89 2.02 7.14 15.36 0.48 PBT 4.15 4.59 10.26 4.71 2.80 1.69 1.94 1.69 2.07 1.42 Adjustment 7.09 4.43 4.62 4.19 5.38 5.92 6.02 5.29 5.97 5.44 Changes in Working Capital -10.13 1.56 -8.32 -5.19 2.55 3.82 -5.50 0.56 7.67 -6.06 Cash after chg. in Working capital 1.10 10.58 6.55 3.71 10.73 11.43 2.46 7.54 15.71 0.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.08 -1.72 -2.35 -1.75 -0.61 -0.54 -0.45 -0.40 -0.35 -0.32 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 -6.69 -2.17 -3.77 -6.01 -1.16 -1.06 -0.21 -0.81 -0.49 -0.46 Net Fixed Assets -13.30 -1.41 -10.22 -5.88 -2.08 -1.08 -0.41 -8.83 -0.48 -0.56 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.04 Others 6.61 -0.76 6.45 -0.13 0.92 0.02 0.20 8.02 -0.01 0.14 Cash from Financing Activity 6.29 -6.61 -0.30 4.06 -9.13 -9.49 -2.36 -6.11 -14.56 0.33 Net Cash Inflow / Outflow -0.38 0.07 0.13 0.02 -0.17 0.34 -0.54 0.22 0.31 0.36 Opening Cash & Equivalents 0.51 0.43 0.30 0.29 0.46 0.11 0.66 0.43 1.07 0.71 Closing Cash & Equivalent 0.12 0.51 0.43 0.30 0.29 0.46 0.11 0.66 1.38 1.07

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.) 80.95 75.74 69.61 54.08 76.59 72.18 69.61 66.10 32.43 29.69 ROA 2.42% 3.15% 7.47% 3.86% 2.28% 1.21% 1.67% 1.35% 1.60% 0.97% ROE 7.90% 9.78% 25.07% 11.07% 5.90% 3.54% 5.15% 5.08% 8.82% 6.39% ROCE 10.20% 10.33% 19.35% 10.80% 9.16% 8.29% 9.06% 8.86% 10.53% 8.10% Fixed Asset Turnover 2.62 2.73 3.18 3.26 3.37 3.38 3.22 2.83 3.88 3.18 Receivable days 48.47 49.65 49.72 60.02 67.26 74.23 87.11 116.89 91.28 101.92 Inventory Days 80.95 71.88 60.90 56.60 58.71 64.82 65.41 72.41 71.30 104.74 Payable days 43.40 28.18 27.25 40.60 48.49 44.28 53.85 62.87 58.76 75.17 Cash Conversion Cycle 86.02 93.34 83.37 76.02 77.47 94.77 98.67 126.42 103.82 131.49 Total Debt/Equity 1.12 0.89 1.07 1.30 0.75 0.95 1.13 1.11 2.50 3.41 Interest Cover 2.12 2.72 5.20 3.25 1.84 1.41 1.44 1.44 1.49 1.40

Top Investors:

Annual Reports:

News Update:

Guj. Craft Inds - Quarterly Results
6th Feb 2025, 17:22 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