Nifty

:

24056.00

Sensex

:

77100.47

34.35 (0.14%)
109.25 (0.14%)

Login

Nifty
Sensex

:
:

24056.00
77100.47

34.35 (0.14%)
109.25 (0.14%)

Shanthi Gears Ltd.

Auto Ancillary

Rating :

64/99

BSE: 522034 | NSE: SHANTIGEAR

Watchlist

NSE BSE

441.20

25-Jun-2026

Open
High
Low
Previous Close

445.8
452.95
440
445.80

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

20767
9195516.75
619.8
395

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,391.61
44.24
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,316.40
1.13%
7.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.88
22.91
10.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.45
37.72
7.45

PAT CAGR (%)

10 Years
5 Years
3 Years

18.40
36.63
12.72

P:E (Median)

8 Years
5 Years
3 Years

41.99
44.23
44.86

P:BV (Average)

8 Years
5 Years
3 Years

7.92
9.12
10.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.05
28.97
30.32

Earnings Forecasts:

(Updated: 27-06-2026)

Description 2026 2027 2028 2029
Adj EPS - - - -
P/E Ratio - - - -
Revenue - - - -
EBITDA - - - -
Net Income - - - -
ROA - - - -
P/B Ratio - - - -
ROE - - - -
FCFF - - - -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - -

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 135.10 153.21 -11.82% 116.82 157.51 -25.83% 131.91 155.08 -14.94% 134.89 138.82 -2.83%
Expenses 111.21 122.24 -9.02% 93.83 122.56 -23.44% 105.39 120.92 -12.84% 104.38 110.17 -5.26%
EBITDA 23.89 30.97 -22.86% 22.99 34.95 -34.22% 26.52 34.16 -22.37% 30.51 28.65 6.49%
EBIDTM 17.68% 20.21% 19.68% 22.19% 20.10% 22.03% 22.62% 20.64%
Other Income 5.85 4.01 45.89% 4.07 3.89 4.63% 5.94 3.37 76.26% 3.77 3.39 11.21%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 4.71 3.57 31.93% 3.91 3.41 14.66% 3.78 3.23 17.03% 3.66 3.09 18.45%
PBT 21.81 31.41 -30.56% 21.59 35.43 -39.06% 28.68 34.30 -16.38% 30.62 28.95 5.77%
Tax 5.54 8.95 -38.10% 5.40 9.15 -40.98% 7.17 8.67 -17.30% 7.93 7.29 8.78%
PAT 16.27 22.46 -27.56% 16.19 26.28 -38.39% 21.51 25.63 -16.07% 22.69 21.66 4.76%
PATM 12.04% 14.66% 13.86% 16.68% 16.31% 16.53% 16.82% 15.60%
EPS 2.12 2.93 -27.65% 2.11 3.43 -38.48% 2.80 3.34 -16.17% 2.96 2.82 4.96%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 518.72 604.62 536.05 445.65 337.07 215.53 242.29 241.68 214.12 183.95 164.79 Net Sales Growth -14.21% 12.79% 20.28% 32.21% 56.39% -11.04% 0.25% 12.87% 16.40% 11.63% Cost Of Goods Sold 244.66 284.30 256.63 214.29 166.59 103.53 115.79 107.88 90.29 69.06 60.45 Gross Profit 274.06 320.32 279.42 231.36 170.48 112.00 126.50 133.80 123.83 114.89 104.34 GP Margin 52.83% 52.98% 52.13% 51.92% 50.58% 51.96% 52.21% 55.36% 57.83% 62.46% 63.32% Total Expenditure 414.81 475.45 433.74 355.45 276.78 189.46 207.57 200.50 177.16 148.22 134.08 Power & Fuel Cost - 15.71 13.60 10.32 8.65 6.30 6.65 7.06 6.25 5.61 8.17 % Of Sales - 2.60% 2.54% 2.32% 2.57% 2.92% 2.74% 2.92% 2.92% 3.05% 4.96% Employee Cost - 81.69 76.83 71.15 56.91 46.14 48.23 45.40 41.72 38.86 35.76 % Of Sales - 13.51% 14.33% 15.97% 16.88% 21.41% 19.91% 18.79% 19.48% 21.13% 21.70% Manufacturing Exp. - 61.51 54.49 38.99 28.91 20.94 22.88 26.74 22.44 18.01 12.52 % Of Sales - 10.17% 10.17% 8.75% 8.58% 9.72% 9.44% 11.06% 10.48% 9.79% 7.60% General & Admin Exp. - 17.35 15.11 10.82 11.15 8.44 9.37 10.30 12.07 10.71 9.45 % Of Sales - 2.87% 2.82% 2.43% 3.31% 3.92% 3.87% 4.26% 5.64% 5.82% 5.73% Selling & Distn. Exp. - 10.18 8.85 7.03 3.80 3.36 3.89 2.42 2.89 5.06 5.48 % Of Sales - 1.68% 1.65% 1.58% 1.13% 1.56% 1.61% 1.00% 1.35% 2.75% 3.33% Miscellaneous Exp. - 4.71 8.23 2.85 0.77 0.75 0.76 0.70 1.50 0.91 5.48 % Of Sales - 0.78% 1.54% 0.64% 0.23% 0.35% 0.31% 0.29% 0.70% 0.49% 1.37% EBITDA 103.91 129.17 102.31 90.20 60.29 26.07 34.72 41.18 36.96 35.73 30.71 EBITDA Margin 20.03% 21.36% 19.09% 20.24% 17.89% 12.10% 14.33% 17.04% 17.26% 19.42% 18.64% Other Income 19.63 14.66 21.06 11.24 9.05 9.10 6.55 12.04 11.92 10.73 9.23 Interest 0.00 0.44 0.52 0.37 0.24 0.24 0.19 0.14 0.15 0.13 0.08 Depreciation 16.06 13.30 13.21 10.88 10.37 8.86 8.39 10.62 15.56 17.83 16.71 PBT 102.70 130.09 109.64 90.19 58.73 26.07 32.69 42.46 33.17 28.50 23.15 Tax 26.04 34.06 27.39 23.14 16.26 5.90 7.50 9.11 4.59 5.99 5.42 Tax Rate 25.36% 26.18% 24.98% 25.66% 27.69% 22.63% 22.94% 21.46% 13.84% 21.02% 23.41% PAT 76.66 96.03 82.25 67.05 42.47 20.17 25.19 33.35 28.58 22.51 17.73 PAT before Minority Interest 76.66 96.03 82.25 67.05 42.47 20.17 25.19 33.35 28.58 22.51 17.73 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 14.78% 15.88% 15.34% 15.05% 12.60% 9.36% 10.40% 13.80% 13.35% 12.24% 10.76% PAT Growth -20.17% 16.75% 22.67% 57.88% 110.56% -19.93% -24.47% 16.69% 26.97% 26.96% EPS 9.99 12.52 10.72 8.74 5.54 2.63 3.28 4.35 3.73 2.93 2.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 402.99 345.31 302.35 259.96 237.13 228.62 302.08 317.79 306.32 283.89 Share Capital 7.67 7.67 7.67 7.67 7.67 7.67 8.17 8.17 8.17 8.17 Total Reserves 395.32 337.64 294.68 252.29 229.46 220.95 293.91 309.62 298.15 275.72 Non-Current Liabilities -4.39 -4.89 -3.88 -0.76 0.01 -2.59 -4.80 -4.97 -2.84 25.90 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.39 0.01 0.07 0.16 0.16 0.16 0.16 0.10 0.10 27.30 Current Liabilities 100.46 97.00 97.01 95.22 90.22 52.87 50.38 41.29 40.47 33.75 Trade Payables 62.70 55.25 42.97 44.07 54.71 30.12 30.93 23.67 25.04 21.41 Other Current Liabilities 34.59 38.36 27.00 34.85 30.72 22.31 18.79 16.71 14.91 11.90 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 3.17 3.39 27.04 16.30 4.79 0.44 0.66 0.91 0.52 0.44 Total Liabilities 499.06 437.42 395.48 354.42 327.36 278.90 347.66 354.11 343.95 343.54 Net Block 71.63 64.61 63.11 58.71 66.51 52.51 51.54 49.70 58.12 65.95 Gross Block 168.48 148.85 148.26 134.52 133.96 112.75 106.30 94.17 90.77 82.56 Accumulated Depreciation 96.85 84.24 85.15 75.81 67.45 60.24 54.76 44.47 32.65 16.61 Non Current Assets 117.15 109.67 103.36 100.28 110.42 103.61 78.71 75.29 84.57 119.85 Capital Work in Progress 4.90 4.10 2.03 3.19 0.03 6.37 0.18 0.50 0.77 0.36 Non Current Investment 18.21 20.21 20.21 22.21 27.67 27.67 14.16 12.17 12.17 6.00 Long Term Loans & Adv. 12.88 10.21 10.78 7.89 7.67 9.80 5.66 5.81 6.31 40.27 Other Non Current Assets 2.10 3.00 0.10 1.03 1.03 0.00 0.08 0.00 0.00 0.00 Current Assets 381.91 327.75 292.12 254.14 216.94 175.29 268.95 278.82 259.38 223.69 Current Investments 70.28 25.10 37.10 27.92 19.18 51.65 109.69 101.40 57.60 49.64 Inventories 80.40 85.23 66.60 64.13 78.14 60.84 70.13 58.88 75.17 66.71 Sundry Debtors 137.20 117.96 68.12 72.27 47.32 38.19 56.51 55.48 45.93 38.59 Cash & Bank 64.76 7.91 90.08 67.36 56.26 1.99 19.74 1.48 2.48 1.71 Other Current Assets 29.27 5.65 4.43 3.50 16.04 22.62 12.88 61.58 78.20 67.04 Short Term Loans & Adv. 24.06 85.90 25.79 18.96 12.27 19.06 10.36 52.87 71.01 62.21 Net Current Assets 281.45 230.75 195.11 158.92 126.72 122.42 218.57 237.53 218.91 189.94 Total Assets 499.06 437.42 395.48 354.42 327.36 278.90 347.66 354.11 343.95 343.54

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 90.79 36.38 62.95 35.01 30.72 55.58 27.16 42.25 13.81 46.05 PBT 130.09 109.64 90.19 58.73 26.07 32.69 42.46 33.17 28.50 23.15 Adjustment 2.04 -1.69 5.96 4.55 2.27 4.37 -0.26 5.22 8.04 9.66 Changes in Working Capital -8.28 -45.48 -10.96 -13.34 6.88 26.26 -4.82 10.02 -16.90 22.26 Cash after chg. in Working capital 123.85 62.47 85.19 49.94 35.22 63.32 37.38 48.41 19.64 55.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -33.06 -26.09 -22.24 -14.93 -4.50 -7.74 -10.22 -6.16 -5.83 -9.02 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 -38.00 -12.30 -26.17 -16.48 -18.30 24.17 40.36 -26.15 -12.92 -42.95 Net Fixed Assets -20.43 -2.66 -12.58 -3.72 -14.87 -12.64 -11.81 -3.13 -8.62 288.21 Net Investments -43.18 12.00 -7.18 -3.28 32.47 44.53 -10.28 -43.80 -14.13 -40.10 Others 25.61 -21.64 -6.41 -9.48 -35.90 -7.72 62.45 20.78 9.83 -291.06 Cash from Financing Activity -38.44 -38.52 -23.01 -19.18 -11.51 -97.74 -49.26 -16.71 0.00 -4.92 Net Cash Inflow / Outflow 14.35 -14.44 13.77 -0.65 0.91 -17.99 18.26 -0.61 0.89 -1.82 Opening Cash & Equivalents 0.65 15.09 1.32 1.97 1.06 19.05 1.48 2.09 1.20 3.02 Closing Cash & Equivalent 15.00 0.65 15.09 1.32 1.97 1.06 19.74 1.48 2.09 1.20

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 52.54 45.02 39.42 33.89 30.92 29.81 36.97 38.90 37.49 34.75 ROA 20.51% 19.75% 17.88% 12.46% 6.65% 8.04% 9.50% 8.19% 6.55% 5.23% ROE 25.67% 25.40% 23.85% 17.09% 8.66% 9.49% 10.76% 9.16% 7.63% 6.39% ROCE 34.89% 34.02% 32.21% 23.73% 11.30% 12.39% 13.74% 10.68% 9.70% 8.38% Fixed Asset Turnover 3.81 3.61 3.15 2.51 1.75 2.21 2.41 2.37 2.35 0.81 Receivable days 77.02 63.35 57.49 64.75 72.41 71.33 84.57 84.30 75.68 75.78 Inventory Days 49.99 51.69 53.54 77.03 117.68 98.65 97.42 111.43 127.04 132.44 Payable days 75.72 69.85 74.13 108.21 149.54 53.89 49.47 49.78 54.47 58.58 Cash Conversion Cycle 51.30 45.19 36.90 33.57 40.55 116.09 132.52 145.95 148.25 149.65 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 296.66 211.85 244.76 245.71 109.63 173.05 304.29 222.13 220.23 290.38

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:

pacific asstes trust plc

nimesh sumatilal

investor education and protection fund (iepf)

Annual Reports:

News Update:

Shanthi Gears - Quarterly Results
6th May 2026, 00:00 AM

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