Nifty

:

14413.45

Sensex

:

49033.80

132.15 (0.93%)
469.53 (0.97%)

Login

Nifty
Sensex

:
:

14413.45
49033.80

132.15 (0.93%)
469.53 (0.97%)

Shanthi Gears Ltd.

Auto Ancillary

Rating :

55/99

BSE: 522034 | NSE: SHANTIGEAR

Watchlist

NSE BSE

122.85

18-Jan-2021

Open
High
Low
Previous Close

120.95
123.50
120.95
122.30

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

55918
68.21
136.00
55.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

942.07
90.32
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

940.08
1.63%
4.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.09
8.01
4.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.65
2.48
-1.24

PAT CAGR (%)

10 Years
5 Years
3 Years

-1.00
7.28
-4.12

P:E (Median)

8 Years
5 Years
3 Years

41.77
41.82
29.38

P:BV (Average)

8 Years
5 Years
3 Years

3.13
3.13
3.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.23
21.02
20.96

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 53.70 70.91 -24.27% 25.13 71.39 -64.80% 41.61 60.10 -30.77% 58.02 61.51 -5.67%
Expenses 45.12 58.76 -23.21% 29.39 57.99 -49.32% 40.84 52.82 -22.68% 49.79 50.00 -0.42%
EBITDA 8.58 12.15 -29.38% -4.26 13.40 - 0.77 7.28 -89.42% 8.23 11.51 -28.50%
EBIDTM 15.98% 17.13% -16.95% 18.77% -0.29% -0.29% 14.18% 18.71%
Other Income 1.72 1.88 -8.51% 1.80 1.28 40.62% 1.80 2.57 -29.96% 1.57 3.41 -53.96%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 2.12 2.14 -0.93% 2.08 2.07 0.48% 2.08 2.19 -5.02% 2.10 2.57 -18.29%
PBT 8.18 11.89 -31.20% -4.54 12.61 - 0.49 7.66 -93.60% 7.70 12.35 -37.65%
Tax 1.55 3.53 -56.09% -0.96 3.16 - -0.80 1.65 - 1.61 2.51 -35.86%
PAT 6.63 8.36 -20.69% -3.58 9.45 - 1.29 6.01 -78.54% 6.09 9.84 -38.11%
PATM 12.35% 11.79% -14.25% 13.24% 2.87% 2.87% 10.50% 16.00%
EPS 0.86 1.09 -21.10% -0.47 1.23 - 0.17 0.78 -78.21% 0.79 1.28 -38.28%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 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 178.46 242.29 241.68 214.12 183.95 164.79 155.19 155.76 146.53 172.99 162.35 Net Sales Growth -32.38% 0.25% 12.87% 16.40% 11.63% 6.19% -0.37% 6.30% -15.30% 6.55% Cost Of Goods Sold 563.88 115.79 107.88 90.29 69.06 60.45 64.38 52.54 50.26 51.98 52.46 Gross Profit -385.42 126.50 133.80 123.83 114.89 104.34 90.81 103.22 96.27 121.01 109.89 GP Margin -215.97% 52.21% 55.36% 57.83% 62.46% 63.32% 58.52% 66.27% 65.70% 69.95% 67.69% Total Expenditure 165.14 207.57 200.50 177.16 148.22 134.08 136.87 113.60 102.92 108.22 93.22 Power & Fuel Cost - 6.65 7.06 6.25 5.61 8.17 4.62 6.82 8.45 8.30 5.28 % Of Sales - 2.74% 2.92% 2.92% 3.05% 4.96% 2.98% 4.38% 5.77% 4.80% 3.25% Employee Cost - 48.23 45.40 41.72 38.86 35.76 36.52 31.51 25.09 23.47 16.25 % Of Sales - 19.91% 18.79% 19.48% 21.13% 21.70% 23.53% 20.23% 17.12% 13.57% 10.01% Manufacturing Exp. - 22.88 26.74 22.44 18.01 12.52 12.13 9.05 10.30 13.42 10.64 % Of Sales - 9.44% 11.06% 10.48% 9.79% 7.60% 7.82% 5.81% 7.03% 7.76% 6.55% General & Admin Exp. - 9.37 10.30 12.07 10.71 9.45 10.51 9.12 5.52 5.89 6.00 % Of Sales - 3.87% 4.26% 5.64% 5.82% 5.73% 6.77% 5.86% 3.77% 3.40% 3.70% Selling & Distn. Exp. - 3.89 2.42 2.89 5.06 5.48 4.10 3.82 3.01 4.07 2.17 % Of Sales - 1.61% 1.00% 1.35% 2.75% 3.33% 2.64% 2.45% 2.05% 2.35% 1.34% Miscellaneous Exp. - 0.76 0.70 1.50 0.91 2.25 4.61 0.74 0.29 1.09 2.17 % Of Sales - 0.31% 0.29% 0.70% 0.49% 1.37% 2.97% 0.48% 0.20% 0.63% 0.26% EBITDA 13.32 34.72 41.18 36.96 35.73 30.71 18.32 42.16 43.61 64.77 69.13 EBITDA Margin 7.46% 14.33% 17.04% 17.26% 19.42% 18.64% 11.80% 27.07% 29.76% 37.44% 42.58% Other Income 6.89 6.55 12.04 11.92 10.73 9.23 11.65 9.88 7.63 4.94 2.86 Interest 0.00 0.19 0.14 0.15 0.13 0.08 0.11 0.50 0.61 1.01 1.38 Depreciation 8.38 8.39 10.62 15.56 17.83 16.71 16.75 25.61 28.56 27.10 26.85 PBT 11.83 32.69 42.46 33.17 28.50 23.15 13.11 25.93 22.07 41.60 43.76 Tax 1.40 7.50 9.11 4.59 5.99 5.42 3.79 7.55 6.60 13.47 15.90 Tax Rate 11.83% 22.94% 21.46% 13.84% 21.02% 23.41% 28.91% 29.12% 29.90% 32.38% 36.33% PAT 10.43 25.19 33.35 28.58 22.51 17.73 9.32 18.38 15.47 28.13 27.86 PAT before Minority Interest 10.43 25.19 33.35 28.58 22.51 17.73 9.32 18.38 15.47 28.13 27.86 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 5.84% 10.40% 13.80% 13.35% 12.24% 10.76% 6.01% 11.80% 10.56% 16.26% 17.16% PAT Growth -69.01% -24.47% 16.69% 26.97% 26.96% 90.24% -49.29% 18.81% -45.01% 0.97% EPS 1.36 3.28 4.35 3.73 2.93 2.31 1.22 2.40 2.02 3.67 3.63

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 228.62 302.08 317.79 306.32 283.89 270.74 266.40 257.58 247.84 229.21 Share Capital 7.67 8.17 8.17 8.17 8.17 8.17 8.17 8.17 8.17 8.17 Total Reserves 220.95 293.91 309.62 298.15 275.72 262.57 258.23 249.41 239.67 221.04 Non-Current Liabilities -2.59 -4.80 -4.97 -2.84 25.90 29.50 60.53 9.54 11.12 20.74 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.86 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.16 0.16 0.10 0.10 27.30 28.55 57.92 2.58 0.30 0.30 Current Liabilities 52.87 50.38 41.29 40.47 33.75 34.50 28.66 22.49 30.23 38.78 Trade Payables 30.12 30.93 23.67 25.04 21.41 23.55 19.01 3.37 1.56 3.97 Other Current Liabilities 22.31 18.79 16.71 14.91 11.90 10.81 9.49 13.24 18.30 23.02 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.44 0.66 0.91 0.52 0.44 0.14 0.16 5.88 10.37 11.78 Total Liabilities 278.90 347.66 354.11 343.95 343.54 334.74 355.59 289.61 289.19 288.73 Net Block 52.51 51.54 49.70 58.12 65.95 81.65 95.02 115.75 138.21 157.92 Gross Block 112.75 106.30 94.17 90.77 82.56 367.52 364.27 361.09 360.22 353.46 Accumulated Depreciation 60.24 54.76 44.47 32.65 16.61 285.87 269.25 245.34 222.01 195.54 Non Current Assets 103.61 78.71 75.29 84.57 119.85 119.54 159.86 123.62 146.17 167.85 Capital Work in Progress 6.37 0.18 0.50 0.77 0.36 3.61 3.60 3.62 5.59 7.54 Non Current Investment 34.93 21.25 19.28 19.37 13.27 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 9.80 5.66 5.81 6.31 40.27 34.28 61.24 4.25 2.37 2.39 Other Non Current Assets 0.00 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 175.29 268.95 278.82 259.38 223.69 215.20 195.73 165.99 143.02 120.88 Current Investments 51.65 109.69 101.40 57.60 49.64 15.54 50.16 37.99 0.00 0.00 Inventories 60.84 70.13 58.88 75.17 66.71 65.45 48.24 42.03 57.00 43.54 Sundry Debtors 38.19 56.51 55.48 45.93 38.59 37.03 27.08 25.16 23.87 25.87 Cash & Bank 1.99 19.74 1.48 2.48 1.71 89.09 59.78 53.31 55.93 47.56 Other Current Assets 22.62 2.52 8.71 7.19 67.04 8.09 10.47 7.50 6.22 3.92 Short Term Loans & Adv. 19.06 10.36 52.87 71.01 64.51 2.72 4.41 1.99 3.37 3.23 Net Current Assets 122.42 218.57 237.53 218.91 189.94 180.70 167.07 143.50 112.79 82.11 Total Assets 278.90 347.66 354.11 343.95 343.54 334.74 355.59 289.61 289.19 288.73

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 55.82 27.16 42.25 13.81 46.05 -6.11 29.13 49.17 28.28 54.48 PBT 32.69 42.46 33.17 28.50 23.15 13.11 25.93 22.07 41.60 43.76 Adjustment 4.37 -0.26 5.22 8.04 9.66 9.71 16.30 21.61 23.20 25.20 Changes in Working Capital 26.50 -4.82 10.02 -16.90 22.26 -21.54 -0.13 16.72 -17.35 4.66 Cash after chg. in Working capital 63.56 37.38 48.41 19.64 55.07 1.28 42.10 60.40 47.45 73.61 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.74 -10.22 -6.16 -5.83 -9.02 -7.39 -12.97 -11.23 -19.17 -19.14 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 24.17 40.36 -26.15 -12.92 -42.95 9.99 -11.50 -67.11 -4.05 -9.52 Net Fixed Assets -12.64 -11.81 -3.13 -8.62 288.21 -3.26 -3.16 1.10 -4.81 -11.70 Net Investments 44.36 -10.26 -43.71 -14.06 -47.37 34.62 -12.17 -37.99 0.00 0.00 Others -7.55 62.43 20.69 9.76 -283.79 -21.37 3.83 -30.22 0.76 2.18 Cash from Financing Activity -97.74 -49.26 -16.71 0.00 -4.92 -4.99 -15.32 -13.75 -15.86 -26.40 Net Cash Inflow / Outflow -17.75 18.26 -0.61 0.89 -1.82 -1.11 2.31 -31.69 8.37 18.55 Opening Cash & Equivalents 19.74 1.48 2.09 1.20 3.02 4.13 1.82 33.51 47.56 29.01 Closing Cash & Equivalent 1.99 19.74 1.48 2.09 1.20 3.02 4.13 1.82 55.93 47.56

Financial Ratios

Standalone /

Consolidated

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.) 29.81 36.97 38.90 37.49 34.75 33.14 32.61 31.53 30.34 28.05 ROA 8.04% 9.50% 8.19% 6.55% 5.23% 2.70% 5.70% 5.35% 9.73% 9.85% ROE 9.49% 10.76% 9.16% 7.63% 6.39% 3.47% 7.02% 6.12% 11.79% 12.66% ROCE 12.39% 13.74% 10.68% 9.70% 8.38% 4.92% 10.09% 8.90% 17.36% 18.99% Fixed Asset Turnover 2.21 2.41 2.37 2.35 0.81 0.46 0.47 0.45 0.52 0.50 Receivable days 71.33 84.57 84.30 75.68 75.78 69.55 55.53 55.30 48.45 42.37 Inventory Days 98.65 97.42 111.43 127.04 132.44 123.34 95.96 111.69 97.95 93.23 Payable days 53.89 49.47 49.78 54.47 58.58 55.88 31.56 7.21 7.64 18.13 Cash Conversion Cycle 116.09 132.52 145.95 148.25 149.65 137.01 119.93 159.77 138.76 117.48 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.04 Interest Cover 173.05 304.29 222.13 220.23 290.38 120.18 52.86 37.18 42.19 32.65

Description Mar 04 Mar 03 Mar 02
Book Value (Rs.) 7.11 6.29 5.77 ROA 12.68% 7.84% 8.19% ROE 25.65% 14.18% 14.54% ROCE 24.34% 17.19% 18.83% Fixed Asset Turnover 0.94 0.67 0.69 Receivable days 47.27 71.34 80.05 Inventory Days 85.13 105.22 109.07 Payable days 37.94 41.55 42.27 Cash Conversion Cycle 94.46 135.01 146.84 Total Debt/Equity 0.82 0.53 0.48 Interest Cover 9.94 7.96 5.61

Top Investors:

sundaram alternative opportunities fund

first state investments icvc- stewart

pacific assets trust plc

nimesh sumatilal

Annual Reports:

News Update:

Shanthi Gears - Quarterly Results
21st Oct 2020, 13:39 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