Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

35/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

171.75

20-May-2022

Open
High
Low
Previous Close

174.80
175.15
170.05
169.55

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

25597
44.41
262.70
161.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

743.47
39.91
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

938.77
N/A
1.04

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-6.75
-16.55
-7.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-12.05
-24.94
-0.45

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-27.18

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.83
0.83
0.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.02
7.24
7.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 79.34 54.83 44.70% 70.54 51.38 37.29% 76.45 36.41 109.97% 81.27 75.80 7.22%
Expenses 43.66 43.43 0.53% 34.76 30.42 14.27% 45.31 21.58 109.96% 41.14 41.84 -1.67%
EBITDA 35.68 11.40 212.98% 35.78 20.96 70.71% 31.14 14.82 110.12% 40.13 33.96 18.17%
EBIDTM 44.97% 20.79% 50.73% 40.79% 40.73% 40.72% 49.37% 44.80%
Other Income 7.87 5.03 56.46% 6.46 11.19 -42.27% 0.18 4.41 -95.92% 8.50 0.24 3,441.67%
Interest 4.62 6.12 -24.51% 4.32 7.37 -41.38% 4.23 7.64 -44.63% 5.17 8.90 -41.91%
Depreciation 29.05 30.93 -6.08% 29.77 30.87 -3.56% 30.45 28.80 5.73% 31.50 33.53 -6.05%
PBT 9.89 -20.63 - 8.15 -6.09 - -3.36 -17.20 - 11.96 -8.25 -
Tax 1.08 -7.58 - 3.62 -1.77 - -0.85 -4.33 - 4.16 -6.72 -
PAT 8.81 -13.04 - 4.53 -4.31 - -2.51 -12.87 - 7.80 -1.52 -
PATM 11.11% -23.79% 6.42% -8.39% -3.29% -35.36% 9.60% -2.01%
EPS 2.04 -3.01 - 1.05 -1.00 - -0.58 -2.97 - 1.80 -0.35 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 79.34 54.83 44.70% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 43.66 43.43 0.53% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 35.68 11.40 212.98% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 44.97% 20.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 7.87 5.03 56.46% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 4.62 6.12 -24.51% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 29.05 30.93 -6.08% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 9.89 -20.63 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 1.08 -7.58 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 8.81 -13.04 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 11.10% -23.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 2.03 -3.01 - 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 307.60 223.89 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 Net Sales Growth 40.83% -30.66% 14.33% 23.64% -58.71% 4.20% 72.22% 26.13% -27.95% -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 307.60 223.89 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 164.87 136.58 166.14 193.11 144.84 186.66 202.31 129.74 107.90 107.46 135.05 Power & Fuel Cost - 9.99 17.85 21.17 14.90 19.85 18.21 15.54 11.92 10.08 9.32 % Of Sales - 4.46% 5.53% 7.50% 6.52% 3.59% 3.43% 5.04% 4.88% 2.97% 2.07% Employee Cost - 19.91 20.09 19.37 15.44 21.88 21.85 16.41 13.60 15.96 17.86 % Of Sales - 8.89% 6.22% 6.86% 6.76% 3.96% 4.12% 5.32% 5.57% 4.71% 3.96% Manufacturing Exp. - 77.27 93.58 92.37 68.73 110.27 106.06 66.83 50.62 49.91 63.69 % Of Sales - 34.51% 28.98% 32.71% 30.09% 19.94% 19.98% 21.68% 20.71% 14.71% 14.14% General & Admin Exp. - 13.43 17.73 18.23 14.89 18.25 16.98 12.44 13.00 13.87 15.15 % Of Sales - 6.00% 5.49% 6.46% 6.52% 3.30% 3.20% 4.04% 5.32% 4.09% 3.36% 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. - 15.98 16.90 41.97 30.88 16.41 39.21 18.51 18.77 17.64 0.00 % Of Sales - 7.14% 5.23% 14.86% 13.52% 2.97% 7.39% 6.01% 7.68% 5.20% 6.44% EBITDA 142.73 87.31 156.73 89.29 83.56 366.48 328.51 178.49 136.47 231.73 315.42 EBITDA Margin 46.40% 39.00% 48.54% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% 70.02% Other Income 23.01 29.14 3.33 12.86 20.05 9.75 24.98 7.39 5.37 8.22 20.99 Interest 18.34 26.30 41.03 47.59 54.75 64.74 55.40 42.67 46.21 63.37 77.09 Depreciation 120.77 122.10 140.38 140.82 136.73 149.98 126.32 120.02 118.59 118.10 110.60 PBT 26.64 -31.95 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 148.72 Tax 8.01 -9.53 -14.75 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 48.36 Tax Rate 30.07% 29.83% 69.05% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% 32.21% PAT 18.63 -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 PAT before Minority Interest 18.63 -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 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 6.06% -10.01% -2.04% -20.56% -25.17% 19.74% 20.15% 2.61% -5.93% 12.07% 22.59% PAT Growth 158.70% - - - - 2.08% 1,227.05% - - -59.78% EPS 4.30 -5.18 -1.52 -13.41 -13.27 25.21 24.70 1.86 -3.35 9.45 23.50

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 709.00 726.42 733.18 788.96 861.36 755.43 654.37 648.92 663.42 627.52 Share Capital 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 8.66 Total Reserves 700.34 717.77 724.53 780.30 852.70 746.77 645.71 640.26 654.76 618.86 Non-Current Liabilities 157.91 224.91 359.10 519.25 502.05 554.25 357.32 348.48 477.01 400.59 Secured Loans 129.80 187.98 309.37 442.00 407.77 459.84 251.64 243.32 365.48 309.66 Unsecured Loans 19.11 20.33 18.17 16.89 2.14 2.14 19.45 19.62 17.21 0.00 Long Term Provisions 0.00 0.00 0.00 2.01 2.86 1.99 0.00 0.00 0.00 0.00 Current Liabilities 90.71 141.03 151.44 137.20 179.73 186.61 88.70 219.27 235.13 432.53 Trade Payables 16.44 20.56 16.85 17.46 17.91 20.24 10.91 10.94 9.60 12.40 Other Current Liabilities 68.84 108.60 104.55 107.54 110.20 163.78 68.44 202.87 217.80 360.74 Short Term Borrowings 5.17 10.51 26.11 11.61 44.02 1.42 0.00 5.16 0.79 42.65 Short Term Provisions 0.26 1.35 3.93 0.58 7.61 1.17 9.35 0.30 6.93 16.73 Total Liabilities 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 1,460.64 Net Block 832.53 961.41 1,107.91 1,237.84 1,274.50 1,251.06 891.29 1,004.83 1,090.21 1,185.99 Gross Block 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 1,664.42 Accumulated Depreciation 684.79 569.93 449.60 331.84 239.71 126.16 825.74 707.99 590.31 478.43 Non Current Assets 846.50 982.76 1,126.44 1,272.20 1,325.40 1,292.81 930.05 1,030.75 1,101.66 1,206.38 Capital Work in Progress 0.00 0.00 0.00 3.86 0.49 4.54 17.50 0.25 0.16 13.86 Non Current Investment 0.00 0.00 0.00 15.72 16.28 8.04 7.00 0.00 0.00 0.00 Long Term Loans & Adv. 13.97 21.35 11.38 10.39 34.12 28.30 10.84 25.66 11.30 6.52 Other Non Current Assets 0.00 0.00 7.14 4.40 0.02 0.88 3.42 0.00 0.00 0.00 Current Assets 111.12 109.59 117.30 173.21 217.74 203.48 170.34 185.92 273.89 254.27 Current Investments 12.24 0.00 0.00 0.00 15.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.06 10.63 11.77 12.39 13.83 10.59 10.22 10.22 10.55 8.37 Sundry Debtors 56.58 62.21 73.28 134.52 165.81 155.07 123.53 148.83 224.09 204.64 Cash & Bank 1.57 3.36 4.49 2.84 2.63 4.05 28.10 18.59 29.07 15.33 Other Current Assets 33.66 6.21 21.62 13.90 20.46 33.77 8.50 8.27 10.19 25.93 Short Term Loans & Adv. 28.00 27.19 6.14 9.57 2.80 1.84 1.36 1.76 0.63 18.72 Net Current Assets 20.41 -31.43 -34.15 36.01 38.01 16.87 81.64 -33.35 38.76 -178.26 Total Assets 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 1,460.65

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 118.90 163.18 127.85 126.45 311.25 257.91 208.23 207.63 202.27 216.96 PBT -31.95 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 150.13 Adjustment 130.53 178.17 176.74 172.84 207.19 188.50 160.20 162.58 175.36 172.97 Changes in Working Capital 12.01 4.53 42.81 50.98 -12.03 -40.20 24.03 77.86 -15.81 -74.31 Cash after chg. in Working capital 110.58 161.34 133.29 135.96 356.67 320.09 207.43 217.48 218.03 248.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 8.32 1.84 -5.45 -9.51 -45.42 -62.17 0.80 -9.85 -15.76 -31.83 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 20.62 9.36 19.07 -44.39 -188.79 -486.92 -34.31 -17.82 -0.42 -188.15 Net Fixed Assets 14.03 26.18 16.02 -58.85 -132.93 352.77 -21.45 -32.41 -2.39 -216.07 Net Investments -12.24 0.00 15.72 15.56 -23.24 -1.04 -7.00 0.00 0.00 0.00 Others 18.83 -16.82 -12.67 -1.10 -32.62 -838.65 -5.86 14.59 1.97 27.92 Cash from Financing Activity -141.31 -173.68 -145.15 -81.93 -123.49 204.60 -150.58 -204.06 -189.35 -28.17 Net Cash Inflow / Outflow -1.79 -1.14 1.77 0.12 -1.04 -24.41 23.33 -14.24 12.50 0.64 Opening Cash & Equivalents 3.14 4.28 2.51 2.39 3.43 27.84 4.50 18.74 6.24 5.61 Closing Cash & Equivalent 1.35 3.14 4.28 2.51 2.39 3.43 27.84 4.50 18.74 6.24

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 163.79 167.81 169.37 182.26 198.98 174.51 151.17 149.91 153.26 144.96 ROA -2.19% -0.57% -4.32% -3.85% 7.18% 8.24% 0.70% -1.12% 2.89% 7.37% ROE -3.12% -0.90% -7.63% -6.97% 13.51% 15.17% 1.24% -2.21% 6.34% 17.42% ROCE -0.58% 1.78% -3.09% -2.43% 16.41% 19.37% 6.27% 1.96% 9.44% 18.12% Fixed Asset Turnover 0.15 0.21 0.18 0.15 0.38 0.34 0.18 0.14 0.20 0.29 Receivable days 96.83 76.58 134.29 239.98 105.87 95.78 161.26 278.51 230.68 137.58 Inventory Days 14.42 12.66 15.61 20.96 8.06 7.15 12.10 15.51 10.18 5.96 Payable days 0.00 24.49 22.26 26.65 22.54 20.45 17.82 18.77 20.14 22.85 Cash Conversion Cycle 111.25 64.75 127.64 234.29 91.39 82.49 155.54 275.25 220.72 120.69 Total Debt/Equity 0.28 0.43 0.61 0.68 0.62 0.80 0.51 0.72 0.89 1.12 Interest Cover -0.22 0.48 -0.81 -0.60 3.49 4.10 1.54 0.50 1.92 2.95

Top Investors:

kedar dattatraya borgaonkar

girish gulati huf

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