Globus Spirits Ltd - Stock Valuation and Financial Performance

BSE: 533104 | NSE: GLOBUSSPR | Breweries & Distilleries | Small Cap

Globus Spirits Share Price

811.95 -19.75 -2.37%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Globus Spirits

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Globus Spirits stock performance -

mw4me loader
P/E Ratio (SA):
38.28
Market Cap:
2,406.9 Cr.
52-wk low:
656.1
52-wk high:
1,373.4

Is Globus Spirits Ltd an attractive stock to invest in?

1. Is Globus Spirits Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Globus Spirits Ltd is a average quality company.

2. Is Globus Spirits Ltd undervalued or overvalued?

The key valuation ratios of Globus Spirits Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Globus Spirits Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Globus Spirits 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 Globus Spirits:

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.
Globus Spirits Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 5.1%5.7%5.3%6.1%10.4%15.6%31.2%34.1%18.7%9.7%-
Value Creation
Index
-0.6-0.6-0.6-0.6-0.30.11.21.40.3-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5867077748559841,1631,2311,5792,1092,4153,417
Sales YoY Gr.-20.7%9.6%10.4%15.1%18.2%5.8%28.3%33.6%14.5%-
Adj EPS 2.34.25.42.210.620.649.964.942.333.421.7
YoY Gr.-85.2%26.7%-58.3%371.9%94.5%142.9%30%-34.9%-21.1%-
BVPS (₹) 123.3126.2129.3131.7142.4162.8205.1268.1307.5335.6339.3
Adj Net
Profit
6.612.215.56.530.559.214418712296.263
Cash Flow from Ops. 60.675.371.455.861.3154142219102172-
Debt/CF from Ops. 2.43.43.84.53.81.21.30.82.71.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 17.1%19.7%25.2%14.5%
Adj EPS 34.7%25.8%-12.6%-21.1%
BVPS11.8%18.7%17.8%9.1%
Share Price 27.2% 41.9% -12.7% -4.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
1.93.44.21.77.713.527.127.414.710.46.4
Op. Profit
Mgn %
8.49.97.28.19.611.420.720.811.67.14.1
Net Profit
Mgn %
1.11.720.83.15.111.711.85.841.8
Debt to
Equity
0.40.70.70.70.60.40.30.20.30.30.1
Working Cap
Days
7973688269555761717737
Cash Conv.
Cycle
-16-12-15-412-7-5561

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 25.19%

Sales growth is good in last 4 quarters at 14.13%

Return on Equity has declined versus last 3 years average to 6.40%

Net Profit has been subdued in last 3 years -12.58%

Latest Financials - Globus Spirits Ltd.

Standalone Consolidated
TTM EPS (₹) 21.7 21.4
TTM Sales (₹ Cr.) 3,417 3,418
BVPS (₹.) 339.3 339
Reserves (₹ Cr.) 953 952
P/BV 2.45 2.45
PE 38.28 38.90
From the Market
52 Week Low / High (₹) 656.10 / 1373.35
All Time Low / High (₹) 39.25 / 1760.00
Market Cap (₹ Cr.) 2,407
Equity (₹ Cr.) 28.9
Face Value (₹) 10
Industry PE 77.1

Management X-Ray of Globus Spirits:

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 Globus Spirits

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
Sales5867077748559841,1631,2311,5792,1092,415
Operating Expenses 5376377197868901,0309761,2511,8632,244
Manufacturing Costs229276149192212232215280419381
Material Costs2382714685195967156608341,2671,649
Employee Cost 14161723263138506579
Other Costs 5674855256526287112136
Operating Profit 4970566994133255329246171
Operating Profit Margin (%) 8.3%9.9%7.2%8.1%9.6%11.4%20.7%20.8%11.6%7.1%
Other Income 44568577814
Interest 14171827262419111727
Depreciation 29422736363841435666
Exceptional Items 0000000000
Profit Before Tax 10151612407720228118092
Tax 3205917589458-5
Profit After Tax 713167315914418712297
PAT Margin (%) 1.2%1.8%2.1%0.8%3.1%5.1%11.7%11.9%5.8%4.0%
Adjusted EPS (₹)1.94.45.62.410.620.650.065.042.433.6
Dividend Payout Ratio (%)0%0%0%0%0%5%4%5%14%10%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 355364372379410469591772886967
Share Capital 29292929292929292929
Reserves 326335343351381440562744857938
Minority Interest0000000000
Debt123230249222201137134159233259
Long Term Debt5015917514316913310710911192
Short Term Debt737074793142750122167
Trade Payables78721039693106119138207314
Others Liabilities 13413312112985119183218291253
Total Liabilities 6907998468277888311,0271,2871,6171,793

Fixed Assets

Gross Block5986206596716727057558891,1021,298
Accumulated Depreciation138186276399136177219276341
Net Fixed Assets460434632609574569579670826956
CWIP 3113100123048989990
Investments 00555270004
Inventories504168607198102108158189
Trade Receivables38373548482988118210276
Cash Equivalents 6272222059763577
Others Assets1041271041027758150217289202
Total Assets 6907998468277888311,0271,2871,6171,793

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 6175715661154142219102172
PBT 10151612407720228118092
Adjustment 41604362626057486789
Changes in Working Capital 10215-15-3229-83-60-11429
Tax Paid 0-1-3-3-9-12-34-50-31-38
Cash Flow From Investing Activity -95-166-77-10-14-59-98-218-211-166
Capex -97-149-74-19-30-39-89-173-220-175
Net Investments 00-500-23-11-4847
Others 2-17291622452
Cash Flow From Financing Activity 34930-47-47-77-15-2485-6
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 3711119-20-22-24-22-2755-28
Interest Paid -14-16-19-26-26-24-18-11-18-28
Dividend Paid -200000-3-6-9-17
Others 13-2000-2828215767
Net Cash Flow 03-5-101829-23-24-1
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)2.233.494.391.877.7413.527.1827.4814.7410.44
ROCE (%)5.125.665.316.0710.415.5531.2334.1218.699.66
Asset Turnover Ratio1.331.331.351.111.331.551.82.031.941.85
PAT to CFO Conversion(x)8.715.774.4481.972.610.991.170.841.77
Working Capital Days
Receivable Days18141216161113162128
Inventory Days20171825222522161720
Payable Days1211016970585162565058

Globus Spirits Ltd Stock News

Globus Spirits Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Globus Spirits on 21-Nov-2024 16:59 is ₹812.0.
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 21-Nov-2024 16:59 the market cap of Globus Spirits stood at ₹2,406.9.
The latest P/E ratio of Globus Spirits as of 21-Nov-2024 16:59 is 38.28.
The latest P/B ratio of Globus Spirits as of 21-Nov-2024 16:59 is 2.45.
The 52-week high of Globus Spirits is ₹1,373.4 and the 52-week low is ₹656.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Globus Spirits is ₹3,417 ( Cr.) .

About Globus Spirits Ltd

Globus Spirits (GSL) was originally incorporated as Globus Agronics Limited on February 16, 1993 with the Registrar of Companies, Delhi & Haryana, and obtained the Certificate of Commencement of Business on March 19, 1993. The name of the Company was subsequently changed to Globus Spirits Limited vide a fresh Certificate of Incorporation obtained on January 23, 2007 from the Registrar of Companies, Delhi and Haryana at New Delhi.

The company’s product excellence has ENAbled it to pioneer branding in the IMIL space with launch of India’s 1st ENA based country liquor brand- Nimboo. As a first for the industry, the company gave the bottom of the pyramid consumer a better tasting product, along with superior packaging that the consumers otherwise expect from other FMCG lines. This has led to a higher value perception of its brands. Little wonder then, that every day it is redefining ‘country liquor’ in India.

The company’s manufacturing facilities are ENAbling excellence by maximising yields from raw material. Its fully operational production units allow it to maximise alcohol yield while maximising production of by products leading to complete utilisation of the raw material. These facilities are also ENAbling a clean environment with a zero pollution footprint and cogeneration of power using renewable biomass as fuel.  

Business area of the company

Globus Spirits Limited (the Group) is primarily engaged in the business of manufacture and sale of Indian Made Indian Liquor (IMIL), Indian Made Foreign Liquor (IMFL), Bulk Alcohol hand sanitizer and Franchise Bottling.

Product range of the company includes:

IMFL

  • White Lace Gin White Lace Dry Gin
  • White Lace Duet Gin GR 8 Times Dry Gin Samurai Gold Extra Rich Blend Whisky
  • Samurai Premium Whisky 20-20 Premium Whisky
  • 20-20 Superior Whisky 
  • GR 8 Times Whisky
  • GR 8 Times XXX Rum
  • Hannibal Legendry RumHannibal Legendry XXX Rum 
  • Samurai XXX Rum
  • Samurai Grape Brandy
  • Samurai Superior Grape Brandy 
  • Samurai Superior Whisky 
  • Academy Deluxe XXX Rum
  • Academy Deluxe Brandy

Country Liquor

  • Rana
  • Rajasthan No.-1
  • Ghoomar
  • Samalkha No.-1
  • Samalkha Ki Saunfi
  • Kinnu
  • Commander

History and milestones

1994-95

  • First Distillery set up; commenced production of Ethyl Alcohol in April 1994 at Samalkha Unit, Haryana. Unit was set up with an installed capacity of 144 lakh BL per annum.
  • Purchase of land at Village Shyampur, Tehsil Behror, District Alwar, Rajasthan for setting up a Distillery unit for manufacturing 40,000 Bulk Litres of Rectified Spirit and 20,000 Bulk Litres of Extra Neutral Alcohol per day.
  • The company acquired 18 acres of land in village Shyampur in Behror, Rajasthan.

1995-96

  • Sets up second Distillery unit at Behror, Rajasthan; Unit commissioned.
  • Authorised Share Capital increased from Rs. 5 crores to Rs. 10 crores.
  • Bonus issue to existing shareholders in the ratio of 12 equity shares for every 10 equity shares held.
  • Enters into agreement with International Distilleries (India) Ltd. - a subsidiary of International Distillers and Ventures, UK, to bottle IMFL products under the brand name of ‘IDI’.

1996-97

  • During the year Behror Unit also started production. The sale was Rs. 5092.12 lakhs with a profit after tax of Rs. 278.42 lakhs. The Company has also exported alcohol to the tune of Rs. 4221.54 lakhs during the year.

1998-99 

  • Takes up work at Samalkha unit for conversion of molasses supplied by Panipat Co-operative Sugar Mills.
  • The company has started production of IMFL at its Behror unit under the brand name of Rajputana.

1999-2000

  • Commenced bottling of IMFL at Behror Unit in August, 1999; and Country Liquor at Samalkha Unit in December, 1999.

2000-01

  • Haryana State Pollution Control Board on 29.8.2000 orders closure of distillery unit at Samalkha for alleged non-compliance of pollution requirements.

2001-02

  • Haryana Pollution Control Board orders start of Bottling of Country Liquor at Samlakha unit on 17.8.2001.
  • Bottling at Samlakha Unit starts w.e.f 23.3.2002 after clearance by Hon’ble High Court of Punjab & Haryana on issues raised by State Excise Department.

2003-04

  • Enters into agreement on 26.7.2002 with Hi-Life Impex Pvt Ltd (Hi-Life) for use of Trademarks in respect of Ready to Drink Beverages (RTDB) and manufactures the same under technical know-how from Hi-Life.
  • Commercial production of RTDB starts from 27.9.2003.

2004-05

  • Sets up Effluent Treatment and Environment friendly Bio-Composite Plant and entire plant and machinery repaired in order to start the Distillation plant at Samalkha Unit.

2005-06

  • Distillation Plant commences operation at Samalkha Unit in April, 2005.

2006-07

  • Authorised Share Capital increased from Rs. 10 crores to Rs. 15 crores.
  • Name of the Company changed from Globus Agronics Limited to Globus Spirits Limited with effect from 23.1.2007.

2007-08

  • Authorised Share Capital increased from Rs. 15 crores to Rs. 25 crores.

2008-09

  • Launched Hannibal Legendary, one of its core brands, in the rum segment  

 2009-10

  • Launched Initial Public Offer and listed on stock exchanges (BSE & NSE). 

2010-11

  • Completed capacity expansion at Samalkha & Behror plants, increasing capacity from 28.8 million bulk litre to 70.0 million bulk litres p.a.
  • Launched flagship whisky brand, County Club, in six states across India.
  • Entered into a tie-up with Jagatjit Industries for bottling of their popular brands at Samalkha, Haryana.

2011-12

  • Merged Associated Distillers Limited (ADL) with GSL, thereby, increasing total capacities to 84.4 million bulk litres p.a. Launched brand Nimboo in the IMIL segment in Haryana, which became an immediate success.

2012-13

  • IMIL brand Nimboo launched in Rajasthan in 2012.
  • White Lace becomes 3rd largest selling gin in its category in Rajasthan

2013-14

  • Hannibal Rum brand approved for CSD, sales commenced in FY 2014.

2014-15

  • Ghoomer, largest selling IMIL brand by a private player in Rajasthan, with 15% market share.

2015-16

  • Scaled up contracts with United Spirits and ABD.

2016-17

  • Launched Goldee as an umbrella brand with multiple flavor variants in West Bengal.

2017-18

  • Entered attractive West Bengal IMIL market backed by the 360° mode.
  • Unibev, premium IMFL venture, launched its first brand in Pondicherry.

2018-19

  • Unibev, premium IMFL venture, entered 4 more markets with a portfolio of 3 brands.

2019-20

  • 145 million litres of production with zero discharge.
  • End to end production of 15 million cases of bottled beverages.
  • 91% utilization of operating capacity, 34% used in-house for value added products.

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.