Nifty

:

17843.15

Sensex

:

60614.72

121.65 (0.69%)
328.68 (0.55%)

Login

Nifty
Sensex

:
:

17843.15
60614.72

121.65 (0.69%)
328.68 (0.55%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

54/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

340.25

08-Feb-2023

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

351.05
357.90
336.00
349.35

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

102628
355.85
358.00
169.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,470.49
21.41
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,627.17
0.29%
1.96

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

-
32.57
32.57

P:BV (Average)

8 Years
5 Years
3 Years

0.39
1.56
1.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1.68
6.82
6.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 109.24 70.54 54.86% 97.24 76.45 27.19% 109.32 81.27 34.51% 79.34 54.83 44.70%
Expenses 52.15 34.76 50.03% 49.29 45.31 8.78% 73.60 41.14 78.90% 43.66 43.43 0.53%
EBITDA 57.08 35.78 59.53% 47.95 31.14 53.98% 35.71 40.12 -10.99% 35.68 11.40 212.98%
EBIDTM 52.26% 50.73% 49.32% 40.73% 32.67% 49.37% 44.97% 20.79%
Other Income 14.91 6.46 130.80% 3.67 0.18 1,938.89% 22.08 8.50 159.76% 7.87 5.03 56.46%
Interest 3.92 4.32 -9.26% 3.43 4.23 -18.91% 4.14 5.17 -19.92% 4.62 6.12 -24.51%
Depreciation 30.51 29.77 2.49% 28.83 30.45 -5.32% 28.84 31.50 -8.44% 29.05 30.93 -6.08%
PBT 37.57 8.15 360.98% 19.37 -3.36 - 24.81 11.96 107.44% 9.89 -20.63 -
Tax 8.68 3.62 139.78% 4.88 -0.85 - 6.21 4.16 49.28% 1.08 -7.58 -
PAT 28.89 4.53 537.75% 14.49 -2.51 - 18.60 7.80 138.46% 8.81 -13.04 -
PATM 26.45% 6.42% 14.90% -3.29% 17.01% 9.60% 11.11% -23.79%
EPS 6.67 1.05 535.24% 3.35 -0.58 - 4.30 1.80 138.89% 2.04 -3.01 -

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 109.24 70.54 54.86% 97.24 76.45 27.19% 109.32 81.27 34.51% 79.34 54.83 44.70%
Expenses 52.15 34.76 50.03% 49.29 45.31 8.78% 73.62 41.14 78.95% 43.66 43.43 0.53%
EBITDA 57.08 35.78 59.53% 47.95 31.14 53.98% 35.70 40.12 -11.02% 35.68 11.40 212.98%
EBIDTM 52.26% 50.73% 49.31% 40.73% 32.65% 49.37% 44.97% 20.79%
Other Income 14.91 6.46 130.80% 3.67 0.18 1,938.89% 22.08 8.50 159.76% 7.87 5.03 56.46%
Interest 3.92 4.32 -9.26% 3.43 4.23 -18.91% 4.15 5.17 -19.73% 4.62 6.12 -24.51%
Depreciation 30.51 29.77 2.49% 28.83 30.45 -5.32% 28.84 31.50 -8.44% 29.05 30.93 -6.08%
PBT 37.57 8.15 360.98% 19.36 -3.36 - 24.79 11.96 107.27% 9.89 -20.63 -
Tax 8.68 3.62 139.78% 4.88 -0.85 - 6.21 4.16 49.28% 1.08 -7.58 -
PAT 28.89 4.53 537.75% 14.49 -2.51 - 18.58 7.80 138.21% 8.81 -13.04 -
PATM 26.45% 6.42% 14.90% -3.29% 17.00% 9.60% 11.10% -23.79%
EPS 6.67 1.05 535.24% 3.35 -0.58 - 4.29 1.80 138.33% 2.03 -3.01 -

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 395.14 335.26 223.74 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 Net Sales Growth 39.58% 49.84% -30.70% 14.33% 23.64% -58.71% 4.20% 72.22% 26.13% -27.95% 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 395.14 335.26 223.74 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 218.70 197.33 136.58 166.14 193.11 144.84 186.66 202.31 129.74 107.90 107.46 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 176.42 137.93 87.16 156.73 89.29 83.56 366.48 328.51 178.49 136.47 231.73 EBITDA Margin 44.65% 41.14% 38.96% 48.54% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% Other Income 48.53 36.99 29.29 3.33 12.86 20.05 9.75 24.98 7.39 5.37 8.22 Interest 16.11 17.31 26.30 41.03 47.59 54.75 64.74 55.40 42.67 46.21 63.37 Depreciation 117.23 118.11 122.10 140.38 140.82 136.73 149.98 126.32 120.02 118.59 118.10 PBT 91.64 39.49 -31.95 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 Tax 20.85 10.07 -9.53 -14.75 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 Tax Rate 22.75% 25.50% 29.83% 69.05% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% PAT 70.79 29.43 -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 PAT before Minority Interest 70.79 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 17.92% 8.78% -10.02% -2.04% -20.56% -25.17% 19.74% 20.15% 2.61% -5.93% 12.07% PAT Growth 2,298.45% - - - - - 2.08% 1,227.05% - - EPS 16.35 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 395.14 335.26 Net Sales Growth 39.58% Cost Of Goods Sold 0.00 0.00 Gross Profit 395.14 335.26 GP Margin 100.00% 100% Total Expenditure 218.72 197.35 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 176.41 137.91 EBITDA Margin 44.64% 41.14% Other Income 48.53 36.99 Interest 16.12 17.31 Depreciation 117.23 118.11 PBT 91.61 39.47 Tax 20.85 10.07 Tax Rate 22.76% 25.51% PAT 70.77 29.40 PAT before Minority Interest 70.77 29.40 Minority Interest 0.00 0.00 PAT Margin 17.91% 8.77% PAT Growth 2,297.83% EPS 16.34 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 .

sanghvi erectors pvt ltd

aequitas equity scheme i

anil kumar goel

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sanghvi Movers bags order worth Rs 35 crore
26th Dec 2022, 14:18 PM

The company has secured an order for deployment of various capacity cranes
Read More
Sanghvi Movers - Quarterly Results
10th Nov 2022, 14:39 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