Gayatri Sugars Ltd - Stock Valuation and Financial Performance

BSE: 532183 | NSE: | Sugar | Small Cap

Gayatri Sugars Share Price

17.53 1.42 8.81%
as on 22-Nov'24 16:59

DeciZen - make an informed investing decision on Gayatri Sugars

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Gayatri Sugars stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
118.1 Cr.
52-wk low:
15.1
52-wk high:
29.4

Is Gayatri Sugars Ltd an attractive stock to invest in?

1. Is Gayatri Sugars Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Gayatri Sugars Ltd is a good quality company.

2. Is Gayatri Sugars Ltd undervalued or overvalued?

The key valuation ratios of Gayatri Sugars Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Gayatri Sugars Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Gayatri Sugars Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Gayatri Sugars:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Gayatri Sugars Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -29.8%8.9%25.6%29%4.8%-4.1%-3%28.8%164.1%93.3%-
Value Creation
Index
NANA0.81.1NANANANA10.75.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 231241242251312282248361388377332
Sales YoY Gr.-4.4%0.2%3.8%24.2%-9.6%-12%45.5%7.7%-2.9%-
Adj EPS -12.1-3.52.23-4.5-6.3-6.5-1.93.71.1-0.6
YoY Gr.-NANA35.2%-250.7%NANANANA-70.6%-
BVPS (₹) -18.2-21.3-18.8-16-21.7-28.2-35-37.1-28.4-15.1-20
Adj Net
Profit
-52.8-15.19.613-19.5-27.7-28.5-8.416.27-4
Cash Flow from Ops. 9.2-6.936.137.433.825.614.855.243.423.6-
Debt/CF from Ops. 16.1-24.85.74.64.89.115.43.73.55.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.6%3.9%15%-2.9%
Adj EPS NANANA-70.6%
BVPSNANANANA
Share Price 18.5% 81.5% 65.9% -33%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
286.133.5-14.3-1723.625.520.65.3-11.3-6.53.5
Op. Profit
Mgn %
-6.8716.417.14.52.337.510.2108.9
Net Profit
Mgn %
-22.9-6.345.2-6.3-9.8-11.5-2.34.21.9-1.2
Debt to
Equity
-3.8-3.3-2.5-2.5-1.7-1.9-1.5-1.3-1.2-1.3-
Working Cap
Days
22020615713916617014310610296127
Cash Conv.
Cycle
5035-979561012-14-27-28-214

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.50%

Sales growth is growing at healthy rate in last 3 years 15.01%

Sales growth is not so good in last 4 quarters at -32.32%

Latest Financials - Gayatri Sugars Ltd.

Standalone Consolidated
TTM EPS (₹) -0.6 -
TTM Sales (₹ Cr.) 332 -
BVPS (₹.) -20 -
Reserves (₹ Cr.) -202 -
P/BV -0.88 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 15.10 / 29.39
All Time Low / High (₹) 0.41 / 30.45
Market Cap (₹ Cr.) 118
Equity (₹ Cr.) 67.4
Face Value (₹) 10
Industry PE 26.4

Management X-Ray of Gayatri Sugars:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *36.2033.0957.8557.8557.8539.6039.6039.6039.6039.60
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gayatri Sugars

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales231241242251312282248361388377
Operating Expenses 247225202208298275241334349340
Manufacturing Costs22332328352623423431
Material Costs208171160160239221189257279271
Employee Cost 13161617181919202224
Other Costs 45346910151414
Operating Profit -161740431477274038
Operating Profit Margin (%) -6.8%7.0%16.4%17.1%4.5%2.3%3.0%7.4%10.2%9.9%
Other Income 1100000010
Interest 22242120242426252424
Depreciation 111010101010101087
Exceptional Items -142200000260
Profit Before Tax -62-141113-19-28-28-8347
Tax 0000000000
Profit After Tax -62-141113-19-28-28-8347
PAT Margin (%) -27.0%-5.6%4.4%5.2%-6.2%-9.8%-11.5%-2.3%8.8%1.9%
Adjusted EPS (₹)-14.3-3.12.43.0-4.5-6.3-6.5-1.97.91.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund -38-52-82-70-95-123-153-162-124-98
Share Capital 85854444444444444465
Reserves -123-137-126-114-138-167-197-206-168-163
Minority Interest0000000000
Debt129139168154152148188182152121
Long Term Debt647510384837876749295
Short Term Debt6664666969701131076026
Trade Payables122871043121657412210872
Others Liabilities 771011031219510774656195
Total Liabilities 289276199247273197183206197190

Fixed Assets

Gross Block271274263265268268269282295299
Accumulated Depreciation128144141152162172182193201207
Net Fixed Assets1431301211141079686909492
CWIP 0002001000
Investments 0000000000
Inventories12513241931207658617350
Trade Receivables115169281322391417
Cash Equivalents 91910421211
Others Assets171320141115141530
Total Assets 289276199247273197183206197190

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 9-73637342615554324
PBT -62-141113-19-28-28-8347
Adjustment 4733313034343636631
Changes in Working Capital 25-27-5-620197283-14
Tax Paid 0000000000
Cash Flow From Investing Activity 0-3-1-4-31-1-15-11-4
Capex 0-3-1-4-10-1-13-13-4
Net Investments 0000000-220
Others 0000-110000
Cash Flow From Financing Activity -82-28-32-39-27-15-41-33-19
Net Proceeds from Shares 00000000016
Net Proceeds from Borrowing 824-6-18-11-77-14-320
Interest Paid -21-21-23-17-28-21-20-20-27-21
Dividend Paid 0000000000
Others 5-11301-1-7-2-34
Net Cash Flow 1-871-80-1-100
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.80.91.041.131.21.21.31.851.931.95
PAT to CFO Conversion(x)N/AN/A3.272.85N/AN/AN/AN/A1.263.43
Working Capital Days
Receivable Days12121618222626312515
Inventory Days1971841279712512798606360
Payable Days19222311161125153134139151122

Gayatri Sugars Ltd Stock News

Gayatri Sugars Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gayatri Sugars on 22-Nov-2024 16:59 is ₹17.53.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 22-Nov-2024 16:59 the market cap of Gayatri Sugars stood at ₹118.1.
The latest P/E ratio of Gayatri Sugars as of 22-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Gayatri Sugars as of 22-Nov-2024 16:59 is -0.88.
The 52-week high of Gayatri Sugars is ₹29.39 and the 52-week low is ₹15.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gayatri Sugars is ₹331.7 ( Cr.) .

About Gayatri Sugars Ltd

Gayatri Sugars engages in the manufacturing and sale of sugar and distillery products in India. The company offers cane sugar, rectified spirits, and molasses. It also generates and sells power. The company was formerly known as NCS Gayatri Sugars Limited and changed its name to Gayatri Sugars Limited in August 2003. Gayatri Sugars Limited is based in Hyderabad, India.

On October 27, 2006, the board of directors of Gayatri Sugars approved the appointment of T Sarita Reddy as the executive director of the company with effect from October 27, 2006, subject to requisite approvals.

In 2010 Gayatri Sugars  received 1st in Medium Recovery Zone (A.P) for the year 2009-10 Crushing Season, Award given by M/s. SISTA.

In 2012 the Company received Best Performance Award.

Products:

  • Sugar
  • Distillery
  • Power
  • Molasses
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.