Nifty

:

11349.80

Sensex

:

38498.10

-155.15 (-1.35%)
-347.72 (-0.90%)

Login

Nifty
Sensex

:
:

11349.80
38498.10

-155.15 (-1.35%)
-347.72 (-0.90%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

38/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

76.60

18-Sep-2020

Open
High
Low
Previous Close

78.80
81.00
74.90
79.25

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

18074
13.97
119.50
42.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

332.02
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

772.10
N/A
0.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.59
-1.74
-20.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.89
-12.94
-24.60

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

4.93
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.41
0.41
0.41

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.20
6.42
7.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 36.41 83.28 -56.28% 75.80 86.82 -12.69% 83.01 66.48 24.86% 80.79 57.53 40.43%
Expenses 21.58 42.32 -49.01% 41.84 79.96 -47.67% 40.58 42.08 -3.56% 41.41 39.43 5.02%
EBITDA 14.82 40.96 -63.82% 33.96 6.86 395.04% 42.43 24.40 73.89% 39.38 18.09 117.69%
EBIDTM 40.72% 49.19% 44.80% 7.90% 51.11% 36.70% 48.75% 31.45%
Other Income 4.41 2.46 79.27% 0.24 2.22 -89.19% 0.06 8.32 -99.28% 0.58 8.58 -93.24%
Interest 7.64 11.41 -33.04% 8.90 11.92 -25.34% 9.94 11.45 -13.19% 10.78 11.56 -6.75%
Depreciation 28.79 36.31 -20.71% 33.53 30.79 8.90% 34.84 36.92 -5.63% 35.69 36.31 -1.71%
PBT -17.20 -4.30 - -8.25 -33.63 - -2.29 -15.65 - -6.52 -21.20 -
Tax -4.33 -1.17 - -6.73 -9.57 - -1.18 -5.47 - -5.67 -7.98 -
PAT -12.87 -3.13 - -1.52 -24.06 - -1.11 -10.18 - -0.84 -13.23 -
PATM -35.35% -3.76% -2.01% -27.71% -1.34% -15.32% -1.04% -22.99%
EPS -2.97 -0.72 - -0.35 -5.56 - -0.26 -2.35 - -0.19 -3.05 -

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 276.01 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 361.25 331.53 Net Sales Growth -6.15% 23.64% -58.71% 4.20% 72.22% 26.13% -27.95% -24.70% 24.70% 8.96% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 276.00 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 361.25 331.53 GP Margin 99.99% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 145.41 193.11 144.84 186.66 202.31 129.74 107.90 107.46 135.05 105.45 78.68 Power & Fuel Cost - 21.17 14.90 19.85 18.21 15.54 11.92 10.08 9.32 9.49 4.10 % Of Sales - 7.50% 6.52% 3.59% 3.43% 5.04% 4.88% 2.97% 2.07% 2.63% 1.24% Employee Cost - 19.37 15.44 21.88 21.85 16.41 13.60 15.96 17.86 14.02 8.48 % Of Sales - 6.86% 6.76% 3.96% 4.12% 5.32% 5.57% 4.71% 3.96% 3.88% 2.56% Manufacturing Exp. - 92.37 68.73 110.27 106.06 66.83 50.62 49.91 63.69 58.40 46.86 % Of Sales - 32.71% 30.09% 19.94% 19.98% 21.68% 20.71% 14.71% 14.14% 16.17% 14.13% General & Admin Exp. - 18.23 14.89 18.25 16.98 12.44 13.00 13.87 15.15 12.89 17.24 % Of Sales - 6.46% 6.52% 3.30% 3.20% 4.04% 5.32% 4.09% 3.36% 3.57% 5.20% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 41.97 30.88 16.41 39.21 18.51 18.77 17.64 29.03 10.65 0.00 % Of Sales - 14.86% 13.52% 2.97% 7.39% 6.01% 7.68% 5.20% 6.44% 2.95% 0.60% EBITDA 130.59 89.29 83.56 366.48 328.51 178.49 136.47 231.73 315.42 255.80 252.85 EBITDA Margin 47.31% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% 70.02% 70.81% 76.27% Other Income 5.29 12.86 20.05 9.75 24.98 7.39 5.37 8.22 20.99 12.28 11.20 Interest 37.26 47.59 54.75 64.74 55.40 42.67 46.21 63.37 77.09 49.20 47.66 Depreciation 132.85 140.82 136.73 149.98 126.32 120.02 118.59 118.10 110.60 92.88 78.73 PBT -34.26 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 148.72 125.99 137.66 Tax -17.91 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 48.36 39.68 47.23 Tax Rate 52.28% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% 32.21% 31.49% 34.31% PAT -16.34 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 86.31 90.42 PAT before Minority Interest -16.34 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 86.31 90.42 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 -5.92% -20.56% -25.17% 19.74% 20.15% 2.61% -5.93% 12.07% 22.59% 23.89% 27.27% PAT Growth 0.00% - - 2.08% 1,227.05% - - -59.78% 17.91% -4.55% EPS -3.77 -13.41 -13.27 25.21 24.70 1.86 -3.35 9.45 23.50 19.93 20.88

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 733.18 788.96 861.36 755.43 654.37 648.92 663.42 627.52 540.84 469.63 Share Capital 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 Total Reserves 724.53 780.30 852.70 746.77 645.71 640.26 654.76 618.86 532.19 460.97 Non-Current Liabilities 359.10 519.25 502.05 554.25 357.32 348.48 477.01 400.59 323.93 540.19 Secured Loans 309.37 442.00 407.77 459.84 251.64 243.32 365.48 309.66 246.00 474.47 Unsecured Loans 18.17 16.89 2.14 2.14 19.45 19.62 17.21 0.00 0.00 0.00 Long Term Provisions 0.00 2.01 2.86 1.99 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 151.44 137.20 179.73 186.61 88.70 219.27 235.13 432.53 438.24 75.80 Trade Payables 16.85 17.46 17.91 20.24 10.91 10.94 9.60 12.40 13.44 6.08 Other Current Liabilities 104.55 107.54 110.20 163.78 68.44 202.87 217.80 360.74 366.25 20.07 Short Term Borrowings 26.11 11.61 44.02 1.42 0.00 5.16 0.79 42.65 43.43 0.00 Short Term Provisions 3.93 0.58 7.61 1.17 9.35 0.30 6.93 16.73 15.12 49.64 Total Liabilities 1,243.72 1,445.41 1,543.14 1,496.29 1,100.39 1,216.67 1,375.56 1,460.64 1,303.01 1,085.62 Net Block 1,107.91 1,237.84 1,274.50 1,251.06 891.29 1,004.83 1,090.21 1,185.99 1,070.20 879.69 Gross Block 1,557.52 1,569.68 1,514.20 1,377.22 1,717.03 1,712.83 1,680.51 1,664.42 1,452.84 1,186.09 Accumulated Depreciation 449.60 331.84 239.71 126.16 825.74 707.99 590.31 478.43 382.64 306.40 Non Current Assets 1,126.44 1,272.20 1,325.40 1,292.81 930.05 1,030.75 1,101.66 1,206.38 1,108.71 881.29 Capital Work in Progress 0.00 3.86 0.49 4.54 17.50 0.25 0.16 13.86 9.37 1.61 Non Current Investment 0.00 15.72 16.28 8.04 7.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 11.38 10.39 34.12 28.30 10.84 25.66 11.30 6.52 29.14 0.00 Other Non Current Assets 7.14 4.40 0.02 0.88 3.42 0.00 0.00 0.00 0.00 0.00 Current Assets 117.30 173.21 217.74 203.48 170.34 185.92 273.89 254.27 194.30 204.31 Current Investments 0.00 0.00 15.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.77 12.39 13.83 10.59 10.22 10.22 10.55 8.37 6.35 2.89 Sundry Debtors 89.82 134.52 165.81 155.07 123.53 148.83 224.09 204.64 134.97 130.72 Cash & Bank 4.49 2.84 2.63 4.05 28.10 18.59 29.07 15.33 18.71 5.87 Other Current Assets 11.22 13.90 17.66 31.93 8.50 8.27 10.19 25.93 34.26 64.83 Short Term Loans & Adv. 6.14 9.57 2.80 1.84 1.36 1.76 0.63 18.72 28.92 64.83 Net Current Assets -34.15 36.01 38.01 16.87 81.64 -33.35 38.76 -178.26 -243.93 128.52 Total Assets 1,243.74 1,445.41 1,543.14 1,496.29 1,100.39 1,216.67 1,375.55 1,460.65 1,303.01 1,085.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 127.85 126.45 311.25 257.91 208.23 207.63 202.27 216.96 207.20 170.71 PBT -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 150.13 125.99 137.66 Adjustment 176.74 172.84 207.19 188.50 160.20 162.58 175.36 172.97 130.75 117.27 Changes in Working Capital 42.81 50.98 -12.03 -40.20 24.03 77.86 -15.81 -74.31 -15.17 1.75 Cash after chg. in Working capital 133.29 135.96 356.67 320.09 207.43 217.48 218.03 248.79 241.58 256.68 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -48.78 Tax Paid -5.45 -9.51 -45.42 -62.17 0.80 -9.85 -15.76 -31.83 -34.37 -37.19 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 19.07 -44.39 -188.79 -486.92 -34.31 -17.82 -0.42 -188.15 -306.06 -138.87 Net Fixed Assets 16.02 -58.85 -132.93 352.77 -21.45 -32.41 -2.39 -216.07 -274.51 -134.82 Net Investments 15.72 15.56 -23.24 -1.04 -7.00 0.00 0.00 0.00 0.00 0.00 Others -12.67 -1.10 -32.62 -838.65 -5.86 14.59 1.97 27.92 -31.55 -4.05 Cash from Financing Activity -145.15 -81.93 -123.49 204.60 -150.58 -204.06 -189.35 -28.17 100.63 -33.45 Net Cash Inflow / Outflow 1.77 0.12 -1.04 -24.41 23.33 -14.24 12.50 0.64 1.77 -1.62 Opening Cash & Equivalents 2.51 2.39 3.43 27.84 4.50 18.74 6.24 5.61 3.84 7.49 Closing Cash & Equivalent 4.28 2.51 2.39 3.43 27.84 4.50 18.74 6.24 5.61 5.87

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 169.37 182.26 198.98 174.51 151.17 149.91 153.26 144.96 124.94 108.49 ROA -4.32% -3.85% 7.18% 8.24% 0.70% -1.12% 2.89% 7.37% 7.23% 8.55% ROE -7.63% -6.97% 13.51% 15.17% 1.24% -2.21% 6.34% 17.42% 17.08% 20.93% ROCE -3.09% -2.43% 16.41% 19.37% 6.27% 1.96% 9.44% 18.12% 16.49% 20.17% Fixed Asset Turnover 0.18 0.15 0.38 0.34 0.18 0.14 0.20 0.29 0.27 0.30 Receivable days 144.98 239.98 105.87 95.78 161.26 278.51 230.68 137.58 134.23 138.37 Inventory Days 15.61 20.96 8.06 7.15 12.10 15.51 10.18 5.96 4.67 3.18 Payable days 22.26 26.65 22.54 20.45 17.82 18.77 20.14 22.85 20.01 15.90 Cash Conversion Cycle 138.34 234.29 91.39 82.49 155.54 275.25 220.72 120.69 118.89 125.65 Total Debt/Equity 0.61 0.68 0.62 0.80 0.51 0.72 0.89 1.12 1.18 1.01 Interest Cover -0.81 -0.60 3.49 4.10 1.54 0.50 1.92 2.95 3.56 3.89

Top Investors:

kedar dattatraya borgaonkar

reliance capital trustee co ltd-a/c nippon india - india opportunities fund - series a

sanghvi erectors pvt. ltd.

anil kumar goel

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