Nifty

:

15763.05

Sensex

:

52586.84

-15.40 (-0.10%)
-66.23 (-0.13%)

Login

Nifty
Sensex

:
:

15763.05
52586.84

-15.40 (-0.10%)
-66.23 (-0.13%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

61/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

200.80

30-Jul-2021

Open
High
Low
Previous Close

197.00
204.00
194.55
194.85

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

116301
233.34
230.00
61.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

869.22
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,177.85
N/A
1.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.12
-9.47
12.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.78
-13.76
13.40

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-51.40

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.62
0.62
0.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.73
6.75
7.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 81.27 75.80 7.22% 54.83 83.01 -33.95% 51.38 80.79 -36.40% 36.41 83.28 -56.28%
Expenses 41.14 41.84 -1.67% 43.43 40.58 7.02% 30.42 41.41 -26.54% 21.58 42.32 -49.01%
EBITDA 40.13 33.96 18.17% 11.40 42.43 -73.13% 20.96 39.38 -46.78% 14.82 40.96 -63.82%
EBIDTM 49.37% 44.80% 20.79% 51.11% 40.79% 48.75% 40.72% 49.19%
Other Income 8.50 0.24 3,441.67% 5.03 0.06 8,283.33% 11.19 0.58 1,829.31% 4.41 2.46 79.27%
Interest 5.17 8.90 -41.91% 6.12 9.94 -38.43% 7.37 10.78 -31.63% 7.64 11.41 -33.04%
Depreciation 31.50 33.53 -6.05% 30.93 34.84 -11.22% 30.87 35.69 -13.51% 28.79 36.31 -20.71%
PBT 11.96 -8.25 - -20.63 -2.29 - -6.09 -6.52 - -17.20 -4.30 -
Tax 4.16 -6.72 - -7.58 -1.18 - -1.77 -5.67 - -4.33 -1.17 -
PAT 7.80 -1.52 - -13.04 -1.11 - -4.31 -0.84 - -12.87 -3.13 -
PATM 9.60% -2.01% -23.79% -1.34% -8.39% -1.04% -35.35% -3.76%
EPS 1.80 -0.35 - -3.01 -0.26 - -1.00 -0.19 - -2.97 -0.72 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 223.89 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 361.25 Net Sales Growth -30.66% 14.33% 23.64% -58.71% 4.20% 72.22% 26.13% -27.95% -24.70% 24.70% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 223.89 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 361.25 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 136.57 166.14 193.11 144.84 186.66 202.31 129.74 107.90 107.46 135.05 105.45 Power & Fuel Cost - 17.85 21.17 14.90 19.85 18.21 15.54 11.92 10.08 9.32 9.49 % Of Sales - 5.53% 7.50% 6.52% 3.59% 3.43% 5.04% 4.88% 2.97% 2.07% 2.63% Employee Cost - 20.09 19.37 15.44 21.88 21.85 16.41 13.60 15.96 17.86 14.02 % Of Sales - 6.22% 6.86% 6.76% 3.96% 4.12% 5.32% 5.57% 4.71% 3.96% 3.88% Manufacturing Exp. - 93.58 92.37 68.73 110.27 106.06 66.83 50.62 49.91 63.69 58.40 % Of Sales - 28.98% 32.71% 30.09% 19.94% 19.98% 21.68% 20.71% 14.71% 14.14% 16.17% General & Admin Exp. - 17.73 18.23 14.89 18.25 16.98 12.44 13.00 13.87 15.15 12.89 % Of Sales - 5.49% 6.46% 6.52% 3.30% 3.20% 4.04% 5.32% 4.09% 3.36% 3.57% 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. - 16.90 41.97 30.88 16.41 39.21 18.51 18.77 17.64 29.03 0.00 % Of Sales - 5.23% 14.86% 13.52% 2.97% 7.39% 6.01% 7.68% 5.20% 6.44% 2.95% EBITDA 87.31 156.73 89.29 83.56 366.48 328.51 178.49 136.47 231.73 315.42 255.80 EBITDA Margin 39.00% 48.54% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% 70.02% 70.81% Other Income 29.13 3.33 12.86 20.05 9.75 24.98 7.39 5.37 8.22 20.99 12.28 Interest 26.30 41.03 47.59 54.75 64.74 55.40 42.67 46.21 63.37 77.09 49.20 Depreciation 122.09 140.38 140.82 136.73 149.98 126.32 120.02 118.59 118.10 110.60 92.88 PBT -31.96 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 148.72 125.99 Tax -9.52 -14.75 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 48.36 39.68 Tax Rate 29.79% 69.05% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% 32.21% 31.49% PAT -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 86.31 PAT before Minority Interest -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 86.31 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 -10.01% -2.04% -20.56% -25.17% 19.74% 20.15% 2.61% -5.93% 12.07% 22.59% 23.89% PAT Growth 0.00% - - - 2.08% 1,227.05% - - -59.78% 17.91% EPS -5.18 -1.52 -13.41 -13.27 25.21 24.70 1.86 -3.35 9.45 23.50 19.93

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 726.42 733.18 788.96 861.36 755.43 654.37 648.92 663.42 627.52 540.84 Share Capital 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 Total Reserves 717.77 724.53 780.30 852.70 746.77 645.71 640.26 654.76 618.86 532.19 Non-Current Liabilities 224.91 359.10 519.25 502.05 554.25 357.32 348.48 477.01 400.59 323.93 Secured Loans 187.98 309.37 442.00 407.77 459.84 251.64 243.32 365.48 309.66 246.00 Unsecured Loans 20.33 18.17 16.89 2.14 2.14 19.45 19.62 17.21 0.00 0.00 Long Term Provisions 0.00 0.00 2.01 2.86 1.99 0.00 0.00 0.00 0.00 0.00 Current Liabilities 141.03 151.44 137.20 179.73 186.61 88.70 219.27 235.13 432.53 438.24 Trade Payables 20.56 16.85 17.46 17.91 20.24 10.91 10.94 9.60 12.40 13.44 Other Current Liabilities 108.60 104.55 107.54 110.20 163.78 68.44 202.87 217.80 360.74 366.25 Short Term Borrowings 10.51 26.11 11.61 44.02 1.42 0.00 5.16 0.79 42.65 43.43 Short Term Provisions 1.35 3.93 0.58 7.61 1.17 9.35 0.30 6.93 16.73 15.12 Total Liabilities 1,092.36 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 Net Block 961.41 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 Gross Block 1,531.34 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 Accumulated Depreciation 569.93 449.60 331.84 239.71 126.16 825.74 707.99 590.31 478.43 382.64 Non Current Assets 982.76 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 Capital Work in Progress 0.00 0.00 3.86 0.49 4.54 17.50 0.25 0.16 13.86 9.37 Non Current Investment 0.00 0.00 15.72 16.28 8.04 7.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 14.21 11.38 10.39 34.12 28.30 10.84 25.66 11.30 6.52 29.14 Other Non Current Assets 7.14 7.14 4.40 0.02 0.88 3.42 0.00 0.00 0.00 0.00 Current Assets 109.59 117.30 173.21 217.74 203.48 170.34 185.92 273.89 254.27 194.30 Current Investments 0.00 0.00 0.00 15.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.63 11.77 12.39 13.83 10.59 10.22 10.22 10.55 8.37 6.35 Sundry Debtors 62.21 73.28 134.52 165.81 155.07 123.53 148.83 224.09 204.64 134.97 Cash & Bank 3.36 4.49 2.84 2.63 4.05 28.10 18.59 29.07 15.33 18.71 Other Current Assets 33.40 21.62 13.90 17.66 33.77 8.50 8.27 10.19 25.93 34.26 Short Term Loans & Adv. 2.55 6.14 9.57 2.80 1.84 1.36 1.76 0.63 18.72 28.92 Net Current Assets -31.43 -34.15 36.01 38.01 16.87 81.64 -33.35 38.76 -178.26 -243.93 Total Assets 1,092.35 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

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 163.18 127.85 126.45 311.25 257.91 208.23 207.63 202.27 216.96 207.20 PBT -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 150.13 125.99 Adjustment 178.17 176.74 172.84 207.19 188.50 160.20 162.58 175.36 172.97 130.75 Changes in Working Capital 4.53 42.81 50.98 -12.03 -40.20 24.03 77.86 -15.81 -74.31 -15.17 Cash after chg. in Working capital 161.34 133.29 135.96 356.67 320.09 207.43 217.48 218.03 248.79 241.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 1.84 -5.45 -9.51 -45.42 -62.17 0.80 -9.85 -15.76 -31.83 -34.37 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 9.36 19.07 -44.39 -188.79 -486.92 -34.31 -17.82 -0.42 -188.15 -306.06 Net Fixed Assets 26.18 16.02 -58.85 -132.93 352.77 -21.45 -32.41 -2.39 -216.07 -274.51 Net Investments 0.00 15.72 15.56 -23.24 -1.04 -7.00 0.00 0.00 0.00 0.00 Others -16.82 -12.67 -1.10 -32.62 -838.65 -5.86 14.59 1.97 27.92 -31.55 Cash from Financing Activity -173.68 -145.15 -81.93 -123.49 204.60 -150.58 -204.06 -189.35 -28.17 100.63 Net Cash Inflow / Outflow -1.14 1.77 0.12 -1.04 -24.41 23.33 -14.24 12.50 0.64 1.77 Opening Cash & Equivalents 4.28 2.51 2.39 3.43 27.84 4.50 18.74 6.24 5.61 3.84 Closing Cash & Equivalent 3.14 4.28 2.51 2.39 3.43 27.84 4.50 18.74 6.24 5.61

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 167.81 169.37 182.26 198.98 174.51 151.17 149.91 153.26 144.96 124.94 ROA -0.57% -4.32% -3.85% 7.18% 8.24% 0.70% -1.12% 2.89% 7.37% 7.23% ROE -0.90% -7.63% -6.97% 13.51% 15.17% 1.24% -2.21% 6.34% 17.42% 17.08% ROCE 1.78% -3.09% -2.43% 16.41% 19.37% 6.27% 1.96% 9.44% 18.12% 16.49% Fixed Asset Turnover 0.21 0.18 0.15 0.38 0.34 0.18 0.14 0.20 0.29 0.27 Receivable days 76.58 134.29 239.98 105.87 95.78 161.26 278.51 230.68 137.58 134.23 Inventory Days 12.66 15.61 20.96 8.06 7.15 12.10 15.51 10.18 5.96 4.67 Payable days 24.49 22.26 26.65 22.54 20.45 17.82 18.77 20.14 22.85 20.01 Cash Conversion Cycle 64.75 127.64 234.29 91.39 82.49 155.54 275.25 220.72 120.69 118.89 Total Debt/Equity 0.43 0.61 0.68 0.62 0.80 0.51 0.72 0.89 1.12 1.18 Interest Cover 0.48 -0.81 -0.60 3.49 4.10 1.54 0.50 1.92 2.95 3.56

Top Investors:

kedar dattatraya borgaonkar

girish gulati huf

sanghvi erectors pvt. ltd.

anil kumar goel

Annual Reports:

News Update:

Sanghvi Movers receives order in excess of Rs 20 crore
8th Jul 2021, 09:30 AM

The duration of this contract is between 4-8 months with further possible extensions
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