Gujarat Organics Ltd - Stock Valuation and Financial Performance

BSE: 501368 | NSE: | Chemicals | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Gujarat Organics

M-Cap below 100cr DeciZen not available

Gujarat Organics stock performance -

mw4me loader
P/E Ratio (SA):
0.01
Market Cap:
0.2 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Gujarat Organics:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 20.4%22.3%20.9%19.7%22.6%23.3%21.3%23.2%23.1%14%-
Value Creation
Index
0.50.60.50.40.60.70.50.70.70-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 35.73941.445.553.154.847.849.556.384.985
Sales YoY Gr.-9.4%6.2%9.9%16.8%3.1%-12.7%3.5%13.7%50.8%-
Adj EPS 238.2314.2396.2453.2606.5735.3682.1877.41,189.7907.81,115.9
YoY Gr.-31.9%26.1%14.4%33.8%21.2%-7.2%28.6%35.6%-23.7%-
BVPS (₹) 971.91,288.91,692.22,152.52,774.13,503.34,285.85,3036,622.47,738.3295.8
Adj Net
Profit
4.86.389.112.214.813.717.72418.322
Cash Flow from Ops. -0.7-0.1-1.21.32.1-0.3-1.46.9-7.76.6-
Debt/CF from Ops. -17.4-135.7-11.711.46.8-29.1-3.41-1.37.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.1%9.8%21.1%50.8%
Adj EPS 16%8.4%10%-23.7%
BVPS25.9%22.8%21.8%16.9%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
25.225.624.92324.623.417.518.32012.627.8
Op. Profit
Mgn %
6.27.45.93.75.95.13.96.77.97.17.9
Net Profit
Mgn %
13.516.219.320.1232728.735.742.621.626.3
Debt to
Equity
0.50.50.40.30.30.10.10.10.10.30.1
Working Cap
Days
18218118718214514819218722622685
Cash Conv.
Cycle
8188999879778383907354

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Gujarat Organics Ltd.

Standalone Consolidated
TTM EPS (₹) 1,115.9 478.9
TTM Sales (₹ Cr.) 84.9 41.5
BVPS (₹.) 295.8 1,690.7
Reserves (₹ Cr.) 6 34
P/BV 0.04 0.01
PE 0.01 0.03
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 12.00 / 12.00
Market Cap (₹ Cr.) 0.2
Equity (₹ Cr.) 0.2
Face Value (₹) 10
Industry PE 55.9

Management X-Ray of Gujarat Organics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gujarat Organics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales35.6539.0141.4145.4953.1454.8147.8449.5356.2984.86
Operating Expenses 33.4836.1438.9643.8149.9951.9945.9946.2351.8378.85
Manufacturing Costs6.386.138.1411.1010.3811.5011.6812.7514.2017.71
Material Costs21.9124.2924.3925.6129.4731.1624.3023.5726.1647.11
Employee Cost 2.312.763.223.743.574.164.534.895.445.49
Other Costs 2.882.973.213.366.575.175.485.016.038.55
Operating Profit 2.172.872.441.683.162.821.853.304.466.01
Operating Profit Margin (%) 6.1%7.4%5.9%3.7%5.9%5.1%3.9%6.7%7.9%7.1%
Other Income 5.756.788.6110.6913.2316.9418.2622.5127.6327.06
Interest 1.351.671.441.581.611.740.580.520.942.94
Depreciation 1.421.461.561.781.912.422.052.102.398.56
Exceptional Items 0000000000
Profit Before Tax 5.156.528.059.0112.8715.6017.4823.1928.7721.57
Tax 0.280.04-0.06-0.330.350.041.722.702.19-0.91
Profit After Tax 4.876.478.119.3412.5215.5615.7620.4926.5822.48
PAT Margin (%) 13.7%16.6%19.6%20.5%23.6%28.4%32.9%41.4%47.2%26.5%
Adjusted EPS (₹)241.7321.3402.6463.5621.6772.4782.61,017.11,319.51,115.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund 21.5827.9636.0943.3655.8870.5786.33106.82133.40155.87
Share Capital 2.202.202.200.200.200.200.200.200.200.20
Reserves 19.3825.7633.8843.1655.6870.3686.13106.62133.19155.67
Minority Interest0000000000
Debt11.3612.591414.3014.348.174.836.6010.1239.28
Long Term Debt11.363.252.934.090.16000025.23
Short Term Debt09.3411.0710.2114.188.174.836.6010.1214.06
Trade Payables4.953.284.673.682.513.964.624.107.3214.72
Others Liabilities -1.48-1.44-0.57-0.76-0.65-0.840.613.999.3220.16
Total Liabilities 36.4142.3954.1960.5772.0881.8796.39121.51160.16230.04

Fixed Assets

Gross Block25.3627.4230.9834.1537.3132.6735.6050.9952.64126.29
Accumulated Depreciation11.9713.4114.9416.7018.6115.6117.6419.6221.8830.44
Net Fixed Assets13.3814.0116.0417.4418.7017.0617.9631.3630.7695.85
CWIP 0.2200.321.0800.8800.5434.2126.27
Investments 1.287.6712.0418.2130.3237.7049.0659.8848.3346.32
Inventories10.879.5111.5210.099.399.067.5910.6114.6318.14
Trade Receivables4.145.196.546.975.588.178.417.416.7016.54
Cash Equivalents 0.910.350.680.491.220.740.504.262.500.70
Others Assets5.615.667.046.296.868.2612.877.4523.0226.21
Total Assets 36.4142.3954.1960.5772.0881.8796.39121.51160.16230.04

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity -0.65-0.09-1.201.252.11-0.28-1.446.92-7.746.62
PBT 6.347.959.4910.5912.8715.6017.4823.7128.7721.57
Adjustment -4.33-6.62-8.28-10.23-10.86-13.45-15.99-20.37-21.50-12.48
Changes in Working Capital -2.73-1.3-2.380.9-0.03-2.37-2.484.47-11.143.59
Tax Paid 0.06-0.13-0.0300.13-0.05-0.45-0.90-0.73-0.98
Cash Flow From Investing Activity 4.57-1.700.13-1.75-1.425.974.55-4.932.45-40.88
Capex -0.90-1.87-3.91-3.95-2.08-2.53-2.07-16.05-36.04-69
Net Investments 0.83-6.39-4.37-6.17-12.10-7.38-8.71-7.3100
Others 4.646.568.428.3712.7615.8715.3318.4338.5028.12
Cash Flow From Financing Activity -3.051.231.400.300.04-6.17-3.341.773.5232.46
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others -3.051.231.400.300.04-6.17-3.341.773.5232.46
Net Cash Flow 0.87-0.560.34-0.200.73-0.48-0.243.76-1.76-1.80
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)28.6128.4327.0124.1125.2424.6120.0921.2122.1315.54
ROCE (%)20.3722.2920.9419.6522.6423.2821.2723.1823.1214.01
Asset Turnover Ratio1.11.050.920.850.860.760.580.490.40.43
PAT to CFO Conversion(x)-0.13-0.01-0.150.130.17-0.02-0.090.34-0.290.29
Working Capital Days
Receivable Days45414851404359554650
Inventory Days89908781625859638270
Payable Days86625960383864688085

Gujarat Organics Ltd Stock News

Gujarat Organics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gujarat Organics on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Gujarat Organics stood at ₹0.24.
The latest P/E ratio of Gujarat Organics as of 01-Jan-1970 05:30 is 0.01.
The latest P/B ratio of Gujarat Organics as of 01-Jan-1970 05:30 is 0.04.
The 52-week high of Gujarat Organics is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gujarat Organics is ₹84.86 ( Cr.) .

About Gujarat Organics Ltd

No data to display
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.