Nifty

:

13258.55

Sensex

:

45079.55

124.65 (0.95%)
446.90 (1.00%)

Login

Nifty
Sensex

:
:

13258.55
45079.55

124.65 (0.95%)
446.90 (1.00%)

Sanghvi Movers Ltd.

Engineering - Industrial Equipments

Rating :

62/99

BSE: 530073 | NSE: SANGHVIMOV

Watchlist

NSE BSE

110.05

04-Dec-2020

Open
High
Low
Previous Close

107.75
114.00
103.20
107.75

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

171031
186.56
119.50
42.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

476.17
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

784.80
N/A
0.67

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

0.43
0.43
0.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.26
6.36
7.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 51.38 80.79 -36.40% 36.41 83.28 -56.28% 75.80 86.82 -12.69% 83.01 66.48 24.86%
Expenses 30.42 41.41 -26.54% 21.58 42.32 -49.01% 41.84 79.96 -47.67% 40.58 42.08 -3.56%
EBITDA 20.96 39.38 -46.78% 14.82 40.96 -63.82% 33.96 6.86 395.04% 42.43 24.40 73.89%
EBIDTM 40.79% 48.75% 40.72% 49.19% 44.80% 7.90% 51.11% 36.70%
Other Income 11.19 0.58 1,829.31% 4.41 2.46 79.27% 0.24 2.22 -89.19% 0.06 8.32 -99.28%
Interest 7.37 10.78 -31.63% 7.64 11.41 -33.04% 8.90 11.92 -25.34% 9.94 11.45 -13.19%
Depreciation 30.87 35.69 -13.51% 28.79 36.31 -20.71% 33.53 30.79 8.90% 34.84 36.92 -5.63%
PBT -6.09 -6.52 - -17.20 -4.30 - -8.25 -33.63 - -2.29 -15.65 -
Tax -1.77 -5.67 - -4.33 -1.17 - -6.73 -9.57 - -1.18 -5.47 -
PAT -4.31 -0.84 - -12.87 -3.13 - -1.52 -24.06 - -1.11 -10.18 -
PATM -8.39% -1.04% -35.35% -3.76% -2.01% -27.71% -1.34% -15.32%
EPS -1.00 -0.19 - -2.97 -0.72 - -0.35 -5.56 - -0.26 -2.35 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 246.60 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 361.25 Net Sales Growth -22.30% 14.33% 23.64% -58.71% 4.20% 72.22% 26.13% -27.95% -24.70% 24.70% 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 246.59 322.87 282.40 228.40 553.14 530.82 308.23 244.37 339.19 450.47 361.25 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 134.42 166.14 193.11 144.84 186.66 202.31 129.74 107.90 107.46 135.05 105.45 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 112.17 156.73 89.29 83.56 366.48 328.51 178.49 136.47 231.73 315.42 255.80 EBITDA Margin 45.49% 48.54% 31.62% 36.58% 66.25% 61.89% 57.91% 55.85% 68.32% 70.02% 70.81% Other Income 15.90 3.33 12.86 20.05 9.75 24.98 7.39 5.37 8.22 20.99 12.28 Interest 33.85 41.03 47.59 54.75 64.74 55.40 42.67 46.21 63.37 77.09 49.20 Depreciation 128.03 140.38 140.82 136.73 149.98 126.32 120.02 118.59 118.10 110.60 92.88 PBT -33.83 -21.36 -86.26 -87.87 161.50 171.79 23.20 -22.96 58.48 148.72 125.99 Tax -14.01 -14.75 -28.19 -30.39 52.32 64.83 15.14 -8.46 17.55 48.36 39.68 Tax Rate 41.41% 69.05% 32.68% 34.59% 32.40% 37.74% 65.26% 36.85% 30.01% 32.21% 31.49% PAT -19.81 -6.60 -58.06 -57.48 109.18 106.96 8.06 -14.50 40.93 101.77 86.31 PAT before Minority Interest -19.81 -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 -8.03% -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 -4.58 -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

reliance capital trustee co ltd-a/c nippon india - india opportunities fund - series a

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