Nifty

:

18114.90

Sensex

:

60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Login

Nifty
Sensex

:
:

18114.90
60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

50/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

190.20

22-Oct-2021

Open
High
Low
Previous Close

197.00
198.00
184.95
188.35

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

73646
139.43
230.00
75.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

824.20
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,019.50
N/A
1.15

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

0.69
0.69
0.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.85
6.91
7.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 76.45 36.41 109.97% 81.27 75.80 7.22% 54.83 83.01 -33.95% 51.38 80.79 -36.40%
Expenses 45.31 21.58 109.96% 41.14 41.84 -1.67% 43.43 40.58 7.02% 30.42 41.41 -26.54%
EBITDA 31.14 14.82 110.12% 40.13 33.96 18.17% 11.40 42.43 -73.13% 20.96 39.38 -46.78%
EBIDTM 40.73% 40.72% 49.37% 44.80% 20.79% 51.11% 40.79% 48.75%
Other Income 0.18 4.41 -95.92% 8.50 0.24 3,441.67% 5.03 0.06 8,283.33% 11.19 0.58 1,829.31%
Interest 4.23 7.64 -44.63% 5.17 8.90 -41.91% 6.12 9.94 -38.43% 7.37 10.78 -31.63%
Depreciation 30.45 28.80 5.73% 31.50 33.53 -6.05% 30.93 34.84 -11.22% 30.87 35.69 -13.51%
PBT -3.36 -17.20 - 11.96 -8.25 - -20.63 -2.29 - -6.09 -6.52 -
Tax -0.85 -4.33 - 4.16 -6.72 - -7.58 -1.18 - -1.77 -5.67 -
PAT -2.51 -12.87 - 7.80 -1.52 - -13.04 -1.11 - -4.31 -0.84 -
PATM -3.29% -35.36% 9.60% -2.01% -23.79% -1.34% -8.39% -1.04%
EPS -0.58 -2.97 - 1.80 -0.35 - -3.01 -0.26 - -1.00 -0.19 -

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 263.93 223.89 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 Net Sales Growth -4.38% -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 263.93 223.89 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 160.30 136.58 166.14 193.11 144.84 186.66 202.31 129.74 107.90 107.46 135.05 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 103.63 87.31 156.73 89.29 83.56 366.48 328.51 178.49 136.47 231.73 315.42 EBITDA Margin 39.26% 39.00% 48.54% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% 70.02% Other Income 24.90 29.14 3.33 12.86 20.05 9.75 24.98 7.39 5.37 8.22 20.99 Interest 22.89 26.30 41.03 47.59 54.75 64.74 55.40 42.67 46.21 63.37 77.09 Depreciation 123.75 122.10 140.38 140.82 136.73 149.98 126.32 120.02 118.59 118.10 110.60 PBT -18.12 -31.95 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 148.72 Tax -6.04 -9.53 -14.75 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 48.36 Tax Rate 33.33% 29.83% 69.05% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% 32.21% PAT -12.06 -22.42 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 PAT before Minority Interest -12.06 -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 -4.57% -10.01% -2.04% -20.56% -25.17% 19.74% 20.15% 2.61% -5.93% 12.07% 22.59% PAT Growth 0.00% - - - - 2.08% 1,227.05% - - -59.78% EPS -2.79 -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 28.74 24.49 22.26 26.65 22.54 20.45 17.82 18.77 20.14 22.85 Cash Conversion Cycle 82.51 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:

Sanghvi Movers incorporates wholly owned Subsidiary company
23rd Sep 2021, 11:42 AM

The company has incorporated wholly owned Subsidiary company namely ‘Sanghvi Movers Vietnam’
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