Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

57/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

443.80

31-May-2023

Day's Open
Day's High
Day's Low
Previous Close

411.00
449.15
407.85
409.40

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

942530
4105.62
449.15
177.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,921.12
17.14
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,077.80
0.90%
2.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.12
7.98
1.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-5.06
10.54
-2.52

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.24
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
19.78
19.78

P:BV (Average)

8 Years
5 Years
3 Years

0.66
1.72
1.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.60
6.79
6.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 126.83 109.32 16.02% 122.48 79.34 54.37% 109.24 70.54 54.86% 97.24 76.45 27.19%
Expenses 50.24 73.60 -31.74% 47.26 43.66 8.25% 52.15 34.76 50.03% 49.29 45.31 8.78%
EBITDA 76.59 35.71 114.48% 75.21 35.68 110.79% 57.08 35.78 59.53% 47.95 31.14 53.98%
EBIDTM 60.39% 32.67% 61.41% 44.97% 52.26% 50.73% 49.32% 40.73%
Other Income 4.70 22.08 -78.71% 6.49 7.87 -17.53% 14.91 6.46 130.80% 3.67 0.18 1,938.89%
Interest 5.05 4.14 21.98% 4.24 4.62 -8.23% 3.92 4.32 -9.26% 3.43 4.23 -18.91%
Depreciation 30.68 28.84 6.38% 31.05 29.05 6.88% 30.51 29.77 2.49% 28.83 30.45 -5.32%
PBT 45.55 24.81 83.60% 46.40 9.89 369.16% 37.57 8.15 360.98% 19.37 -3.36 -
Tax 11.63 6.21 87.28% 11.68 1.08 981.48% 8.68 3.62 139.78% 4.88 -0.85 -
PAT 33.93 18.60 82.42% 34.72 8.81 294.10% 28.89 4.53 537.75% 14.49 -2.51 -
PATM 26.75% 17.01% 28.35% 11.11% 26.45% 6.42% 14.90% -3.29%
EPS 7.84 4.30 82.33% 8.02 2.04 293.14% 6.67 1.05 535.24% 3.35 -0.58 -

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 126.83 109.32 16.02% 122.48 79.34 54.37% 109.24 70.54 54.86% 97.24 76.45 27.19%
Expenses 50.24 73.62 -31.76% 47.23 43.66 8.18% 52.15 34.76 50.03% 49.29 45.31 8.78%
EBITDA 76.58 35.70 114.51% 75.24 35.68 110.87% 57.08 35.78 59.53% 47.95 31.14 53.98%
EBIDTM 60.38% 32.65% 61.43% 44.97% 52.26% 50.73% 49.31% 40.73%
Other Income 4.70 22.08 -78.71% 6.49 7.87 -17.53% 14.91 6.46 130.80% 3.67 0.18 1,938.89%
Interest 5.05 4.15 21.69% 4.24 4.62 -8.23% 3.92 4.32 -9.26% 3.43 4.23 -18.91%
Depreciation 30.68 28.84 6.38% 31.05 29.05 6.88% 30.51 29.77 2.49% 28.83 30.45 -5.32%
PBT 45.55 24.79 83.74% 46.43 9.89 369.46% 37.57 8.15 360.98% 19.36 -3.36 -
Tax 11.63 6.21 87.28% 11.68 1.08 981.48% 8.68 3.62 139.78% 4.88 -0.85 -
PAT 33.92 18.58 82.56% 34.75 8.81 294.44% 28.89 4.53 537.75% 14.49 -2.51 -
PATM 26.75% 17.00% 28.37% 11.10% 26.45% 6.42% 14.90% -3.29%
EPS 7.84 4.29 82.75% 8.03 2.03 295.57% 6.67 1.05 535.24% 3.35 -0.58 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 455.79 335.26 223.74 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 Net Sales Growth 35.79% 49.84% -30.70% 14.33% 23.64% -58.71% 4.20% 72.22% 26.13% -27.95% 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 455.78 335.26 223.74 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 198.94 197.33 136.58 166.14 193.11 144.84 186.66 202.31 129.74 107.90 107.46 Power & Fuel Cost - 16.62 9.99 17.85 21.17 14.90 19.85 18.21 15.54 11.92 10.08 % Of Sales - 4.96% 4.47% 5.53% 7.50% 6.52% 3.59% 3.43% 5.04% 4.88% 2.97% Employee Cost - 24.52 19.91 20.09 19.37 15.44 21.88 21.85 16.41 13.60 15.96 % Of Sales - 7.31% 8.90% 6.22% 6.86% 6.76% 3.96% 4.12% 5.32% 5.57% 4.71% Manufacturing Exp. - 109.29 77.27 93.58 92.37 68.73 110.27 106.06 66.83 50.62 49.91 % Of Sales - 32.60% 34.54% 28.98% 32.71% 30.09% 19.94% 19.98% 21.68% 20.71% 14.71% General & Admin Exp. - 19.51 16.27 17.73 18.23 14.89 18.25 16.98 12.44 13.00 13.87 % Of Sales - 5.82% 7.27% 5.49% 6.46% 6.52% 3.30% 3.20% 4.04% 5.32% 4.09% 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. - 27.40 13.15 16.90 41.97 30.88 16.41 39.21 18.51 18.77 0.00 % Of Sales - 8.17% 5.88% 5.23% 14.86% 13.52% 2.97% 7.39% 6.01% 7.68% 5.20% EBITDA 256.83 137.93 87.16 156.73 89.29 83.56 366.48 328.51 178.49 136.47 231.73 EBITDA Margin 56.35% 41.14% 38.96% 48.54% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% Other Income 29.77 36.99 29.29 3.33 12.86 20.05 9.75 24.98 7.39 5.37 8.22 Interest 16.64 17.31 26.30 41.03 47.59 54.75 64.74 55.40 42.67 46.21 63.37 Depreciation 121.07 118.11 122.10 140.38 140.82 136.73 149.98 126.32 120.02 118.59 118.10 PBT 148.89 39.49 -31.95 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 Tax 36.87 10.07 -9.53 -14.75 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 Tax Rate 24.76% 25.50% 29.83% 69.05% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% PAT 112.03 29.43 -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 PAT before Minority Interest 112.03 29.43 -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 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 24.58% 8.78% -10.02% -2.04% -20.56% -25.17% 19.74% 20.15% 2.61% -5.93% 12.07% PAT Growth 280.67% - - - - - 2.08% 1,227.05% - - EPS 25.87 6.80 -5.18 -1.52 -13.41 -13.27 25.21 24.70 1.86 -3.35 9.45

Description TTM Mar 22
Net Sales 455.79 335.26 Net Sales Growth 35.79% Cost Of Goods Sold 0.01 0.00 Gross Profit 455.78 335.26 GP Margin 100.00% 100% Total Expenditure 198.91 197.35 Power & Fuel Cost - 16.62 % Of Sales - 4.96% Employee Cost - 24.52 % Of Sales - 7.31% Manufacturing Exp. - 109.29 % Of Sales - 32.60% General & Admin Exp. - 19.51 % Of Sales - 5.82% Selling & Distn. Exp. - 0.00 % Of Sales - 0% Miscellaneous Exp. - 27.42 % Of Sales - 8.18% EBITDA 256.85 137.91 EBITDA Margin 56.35% 41.14% Other Income 29.77 36.99 Interest 16.64 17.31 Depreciation 121.07 118.11 PBT 148.91 39.47 Tax 36.87 10.07 Tax Rate 24.76% 25.51% PAT 112.05 29.40 PAT before Minority Interest 112.05 29.40 Minority Interest 0.00 0.00 PAT Margin 24.58% 8.77% PAT Growth 280.99% EPS 25.88 6.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 733.95 709.00 726.42 733.18 788.96 861.36 755.43 654.37 648.92 663.42 Share Capital 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 Total Reserves 725.29 700.34 717.77 724.53 780.30 852.70 746.77 645.71 640.26 654.76 Non-Current Liabilities 136.96 157.91 224.91 359.10 519.25 502.05 554.25 357.32 348.48 477.01 Secured Loans 108.54 129.80 187.98 309.37 442.00 407.77 459.84 251.64 243.32 365.48 Unsecured Loans 11.02 19.11 20.33 18.17 16.89 2.14 2.14 19.45 19.62 17.21 Long Term Provisions 0.00 0.00 0.00 0.00 2.01 2.86 1.99 0.00 0.00 0.00 Current Liabilities 93.29 90.71 141.03 151.44 137.20 179.73 186.61 88.70 219.27 235.13 Trade Payables 20.73 16.44 20.56 16.85 17.46 17.91 20.24 10.91 10.94 9.60 Other Current Liabilities 71.19 68.84 108.60 104.55 107.54 110.20 163.78 68.44 202.87 217.80 Short Term Borrowings 0.19 5.17 10.51 26.11 11.61 44.02 1.42 0.00 5.16 0.79 Short Term Provisions 1.18 0.26 1.35 3.93 0.58 7.61 1.17 9.35 0.30 6.93 Total Liabilities 964.20 957.62 1,092.36 1,243.72 1,445.41 1,543.14 1,496.29 1,100.39 1,216.67 1,375.56 Net Block 766.09 832.53 961.41 1,107.91 1,237.84 1,274.50 1,251.06 891.29 1,004.83 1,090.21 Gross Block 1,562.95 1,517.31 1,531.34 1,557.52 1,569.68 1,514.20 1,377.22 1,717.03 1,712.83 1,680.51 Accumulated Depreciation 796.87 684.79 569.93 449.60 331.84 239.71 126.16 825.74 707.99 590.31 Non Current Assets 785.99 846.50 982.76 1,126.44 1,272.20 1,325.40 1,292.81 930.05 1,030.75 1,101.66 Capital Work in Progress 0.00 0.00 0.00 0.00 3.86 0.49 4.54 17.50 0.25 0.16 Non Current Investment 3.46 0.00 0.00 0.00 15.72 16.28 8.04 7.00 0.00 0.00 Long Term Loans & Adv. 14.29 13.97 21.35 11.38 10.39 34.12 28.30 10.84 25.66 11.30 Other Non Current Assets 2.15 0.00 0.00 7.14 4.40 0.02 0.88 3.42 0.00 0.00 Current Assets 178.22 111.12 109.59 117.30 173.21 217.74 203.48 170.34 185.92 273.89 Current Investments 30.04 12.24 0.00 0.00 0.00 15.00 0.00 0.00 0.00 0.00 Inventories 4.82 7.06 10.63 11.77 12.39 13.83 10.59 10.22 10.22 10.55 Sundry Debtors 121.10 81.47 62.21 73.28 134.52 165.81 155.07 123.53 148.83 224.09 Cash & Bank 9.71 1.57 3.36 4.49 2.84 2.63 4.05 28.10 18.59 29.07 Other Current Assets 12.54 5.66 6.21 21.62 23.47 20.46 33.77 8.50 8.27 10.19 Short Term Loans & Adv. 6.83 3.11 27.19 6.14 9.57 2.80 1.84 1.36 1.76 0.63 Net Current Assets 84.92 20.41 -31.43 -34.15 36.01 38.01 16.87 81.64 -33.35 38.76 Total Assets 964.21 957.62 1,092.35 1,243.74 1,445.41 1,543.14 1,496.29 1,100.39 1,216.67 1,375.55

Description Mar 22
Shareholder's Funds 733.93 Share Capital 8.66 Total Reserves 725.27 Non-Current Liabilities 136.96 Secured Loans 108.54 Unsecured Loans 11.02 Long Term Provisions 0.00 Current Liabilities 93.31 Trade Payables 20.75 Other Current Liabilities 71.19 Short Term Borrowings 0.19 Short Term Provisions 1.18 Total Liabilities 964.20 Net Block 766.09 Gross Block 1,562.95 Accumulated Depreciation 796.87 Non Current Assets 785.72 Capital Work in Progress 0.00 Non Current Investment 3.19 Long Term Loans & Adv. 14.29 Other Non Current Assets 2.15 Current Assets 178.48 Current Investments 30.04 Inventories 4.82 Sundry Debtors 121.10 Cash & Bank 9.98 Other Current Assets 12.54 Short Term Loans & Adv. 6.83 Net Current Assets 85.17 Total Assets 964.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 129.91 118.90 163.18 127.85 126.45 311.25 257.91 208.23 207.63 202.27 PBT 39.49 -31.95 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 Adjustment 120.08 130.53 178.17 176.74 172.84 207.19 188.50 160.20 162.58 175.36 Changes in Working Capital -29.78 12.01 4.53 42.81 50.98 -12.03 -40.20 24.03 77.86 -15.81 Cash after chg. in Working capital 129.80 110.58 161.34 133.29 135.96 356.67 320.09 207.43 217.48 218.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.11 8.32 1.84 -5.45 -9.51 -45.42 -62.17 0.80 -9.85 -15.76 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 -81.14 20.62 9.36 19.07 -44.39 -188.79 -486.92 -34.31 -17.82 -0.42 Net Fixed Assets -45.64 14.03 26.18 16.02 -58.85 -132.93 352.77 -21.45 -32.41 -2.39 Net Investments -21.26 -12.24 0.00 15.72 15.56 -23.24 -1.04 -7.00 0.00 0.00 Others -14.24 18.83 -16.82 -12.67 -1.10 -32.62 -838.65 -5.86 14.59 1.97 Cash from Financing Activity -48.12 -141.31 -173.68 -145.15 -81.93 -123.49 204.60 -150.58 -204.06 -189.35 Net Cash Inflow / Outflow 0.66 -1.79 -1.14 1.77 0.12 -1.04 -24.41 23.33 -14.24 12.50 Opening Cash & Equivalents 1.35 3.14 4.28 2.51 2.39 3.43 27.84 4.50 18.74 6.24 Closing Cash & Equivalent 2.01 1.35 3.14 4.28 2.51 2.39 3.43 27.84 4.50 18.74

Description Mar 22
Cash From Operating Activity 129.91 PBT 39.47 Adjustment 120.08 Changes in Working Capital -29.76 Cash after chg. in Working capital 129.80 Interest Paid 0.00 Tax Paid 0.11 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -80.87 Net Fixed Assets Net Investments Others Cash from Financing Activity -48.12 Net Cash Inflow / Outflow 0.92 Opening Cash & Equivalents 1.35 Closing Cash & Equivalent 2.27

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 169.55 163.79 167.81 169.37 182.26 198.98 174.51 151.17 149.91 153.26 ROA 3.06% -2.19% -0.57% -4.32% -3.85% 7.18% 8.24% 0.70% -1.12% 2.89% ROE 4.08% -3.12% -0.90% -7.63% -6.97% 13.51% 15.17% 1.24% -2.21% 6.34% ROCE 6.29% -0.58% 1.78% -3.09% -2.43% 16.41% 19.37% 6.27% 1.96% 9.44% Fixed Asset Turnover 0.22 0.15 0.21 0.18 0.15 0.38 0.34 0.18 0.14 0.20 Receivable days 110.27 117.20 76.58 134.29 239.98 105.87 95.78 161.26 278.51 230.68 Inventory Days 6.47 14.43 12.66 15.61 20.96 8.06 7.15 12.10 15.51 10.18 Payable days 0.00 0.00 24.49 22.26 26.65 22.54 20.45 17.82 18.77 20.14 Cash Conversion Cycle 116.74 131.63 64.75 127.64 234.29 91.39 82.49 155.54 275.25 220.72 Total Debt/Equity 0.23 0.28 0.43 0.61 0.68 0.62 0.80 0.51 0.72 0.89 Interest Cover 3.28 -0.22 0.48 -0.81 -0.60 3.49 4.10 1.54 0.50 1.92

Description Mar 22
Book Value (Rs.) 169.55 ROA 3.05% ROE 4.01% ROCE 6.31% Fixed Asset Turnover 0.21 Receivable days 131.85 Inventory Days 5.25 Payable days 0.00 Cash Conversion Cycle 137.10 Total Debt/Equity 0.23 Interest Cover 3.28

Top Investors:

kedar dattatraya borgaonkar

girish gulati huf .

aequitas equity scheme i

anil kumar goel

investor education and protection fund (iepf)

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