GM Breweries Ltd - Stock Valuation and Financial Performance

BSE: 507488 | NSE: GMBREW | Breweries & Distilleries | Small Cap

GM Breweries Share Price

757.40 -2.20 -0.29%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on GM Breweries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

GM Breweries stock performance -

mw4me loader
P/E Ratio (SA):
11.14
Market Cap:
1,735.5 Cr.
52-wk low:
464.8
52-wk high:
1,048.9

Is GM Breweries Ltd an attractive stock to invest in?

1. Is GM Breweries Ltd a good quality company?

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

2. Is GM Breweries Ltd undervalued or overvalued?

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

3. Is GM Breweries Ltd a good buy now?

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

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.
GM Breweries 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 % 21.3%53%33.1%43.2%37.5%22.8%21.4%21.5%20.7%24.2%-
Value Creation
Index
0.52.81.42.11.70.60.50.50.50.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5166907489199829717101,0411,3581,4092,438
Sales YoY Gr.-33.6%8.4%22.9%6.9%-1.1%-26.9%46.7%30.4%3.8%-
Adj EPS 7.723.51931.235.8313338.94264.968.2
YoY Gr.-206.7%-19.1%64.4%14.7%-13.3%6.3%18%8.1%54.5%-
BVPS (₹) 55.279.298.3127.5160.6188.4221258.7298.4359.9374.7
Adj Net
Profit
17.553.643.371.381.770.875.388.896148156
Cash Flow from Ops. 19.859.952.962.961.378.81.497.59659.3-
Debt/CF from Ops. 1.6000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.8%7.5%25.7%3.8%
Adj EPS 26.8%12.7%25.4%54.5%
BVPS23.2%17.5%17.7%20.6%
Share Price 31% 18.5% 9.7% 41.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
14.534.921.427.624.817.816.116.215.119.718.6
Op. Profit
Mgn %
6.812.49.211.711.99.110.69.28.67.64.5
Net Profit
Mgn %
3.47.85.87.88.37.310.68.57.110.56.4
Debt to
Equity
0.30000000000
Working Cap
Days
17911131413262317189
Cash Conv.
Cycle
32101135412

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 18.60%

Sales growth is growing at healthy rate in last 3 years 25.69%

Net Profit is growing at healthy rate in last 3 years 25.35%

Sales growth is not so good in last 4 quarters at 2.17%

Latest Financials - GM Breweries Ltd.

Standalone Consolidated
TTM EPS (₹) 68.2 -
TTM Sales (₹ Cr.) 2,438 -
BVPS (₹.) 374.7 -
Reserves (₹ Cr.) 833 -
P/BV 2.03 -
PE 11.14 -
From the Market
52 Week Low / High (₹) 464.84 / 1048.85
All Time Low / High (₹) 0.82 / 1048.85
Market Cap (₹ Cr.) 1,735
Equity (₹ Cr.) 22.9
Face Value (₹) 10
Industry PE 77.1

Management X-Ray of GM Breweries:

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 GM Breweries

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
Sales5166907489199829717101,0411,3581,409
Operating Expenses 4816046798128658876359461,2421,302
Manufacturing Costs11111412012714914694148198202
Material Costs137124153159162197140184242265
Employee Cost 899101111981011
Other Costs 225357396516543533392606792824
Operating Profit 358669108117847596116107
Operating Profit Margin (%) 6.8%12.4%9.2%11.7%11.9%8.7%10.6%9.2%8.6%7.6%
Other Income 26410141430292180
Interest 4200000000
Depreciation 6566775666
Exceptional Items 0300000000
Profit Before Tax 28886711112391100118132181
Tax 10292338412320253230
Profit After Tax 1958447382688093100152
PAT Margin (%) 3.6%8.4%5.8%7.9%8.4%7.0%11.3%9.0%7.4%10.8%
Adjusted EPS (₹)8.225.519.131.936.029.735.140.943.766.3
Dividend Payout Ratio (%)16%5%10%6%7%8%9%10%11%8%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 126181225291367430505591682822
Share Capital 12121515181818181818
Reserves 114169210277349412487573663804
Minority Interest0000000000
Debt26000000000
Long Term Debt19000000000
Short Term Debt7000000000
Trade Payables445551133921
Others Liabilities 49465055524265747874
Total Liabilities 206231279351424484573668769917

Fixed Assets

Gross Block1311296876828283848890
Accumulated Depreciation4550510142025303539
Net Fixed Assets86796366676257535350
CWIP 1276644826202086
Investments 778846108163226287379446526
Inventories19131112182128323729
Trade Receivables0001211302
Cash Equivalents 10346101227272413
Others Assets14157691125127173155202291
Total Assets 206231279351424484573668769917

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2060536361791979659
PBT 28886711112391100118132181
Adjustment 7359009831,1761,2341,2118681,2971,7181,726
Changes in Working Capital 1-07-6-1412-562611-19
Tax Paid -745-927-1,005-1,218-1,282-1,234-910-1,344-1,764-1,829
Cash Flow From Investing Activity -13-4-50-61-57-7210-95-87-48
Capex 131-10-8-242272-37-53
Net Investments -28-10-44-63-47-84-47-119-71-76
Others 2641014930222080
Cash Flow From Financing Activity -3-32-4-5-5-7-6-7-9-11
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 4-1900000000
Interest Paid -4-200000000
Dividend Paid -2-3-3-4-4-5-5-7-9-11
Others 0-8-1-1-1-10000
Net Cash Flow 424-1-4-206-50-1
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)15.4837.9721.5228.2625.0117.0217.1217.0415.6920.15
ROCE (%)21.2652.9633.1443.1637.4622.7921.4121.5420.6924.15
Asset Turnover Ratio4.865.765.325.094.43.712.332.873.242.86
PAT to CFO Conversion(x)1.051.031.20.860.741.160.011.040.960.39
Working Capital Days
Receivable Days0000000000
Inventory Days6533347655
Payable Days111210111114186921

GM Breweries Ltd Stock News

GM Breweries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of GM Breweries on 21-Nov-2024 16:59 is ₹757.4.
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 GM Breweries stood at ₹1,735.5.
The latest P/E ratio of GM Breweries as of 21-Nov-2024 16:59 is 11.14.
The latest P/B ratio of GM Breweries as of 21-Nov-2024 16:59 is 2.03.
The 52-week high of GM Breweries is ₹1,048.9 and the 52-week low is ₹464.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GM Breweries is ₹2,438 ( Cr.) .

About GM Breweries Ltd

GM Breweries was incorporated in the year December 1981. The company is engaged in the manufacture of alcoholic liquor. It blends and bottles alcoholic liquor and concentrates more on country liquor. It has its manufacturing unit in Thane district of Maharashtra with installed capacities of 82.6 million bulk liters of country liquor and 12.4 million bulk liters of Indian made foreign liquor. The company markets its products brandy, rum and whiskey under brand names Pioneer Doctor Brandy, Pioneer Special Doctor Brandy, Hot Shot Rum and Reporter Choice Whiskey. The company has imported oakwood barrels to mature the whiskey in order to impart the liquor with the correct character, color, strength and distinctive taste.

The company has a major presence in Mumbai, Navi Mumbai and Thane and is the single largest manufacturer of country liquor in Maharashtra. The registered office of the company is located at Ganesh Niwas, S. Veer Savarkar Marg, Prabhadevi, Mumbai-400025.

Milestones:

  • 1981 - The company was incorporated in December.
  • 1993 - 23,24,900 equity held by promoters. - 14,27,100 equity shares of Rs 10 each for cash at a premium of Rs 5 per share allotted to promoters.  6,71,800 sequity shares of Rs 10 each at a premium of Rs 5 per share allotted to NRI's on preferential basis.  49,60,100 equity shares of Rs 10 each at a premium of Rs 5 per share allotted to the Indian public.
  • 1990- The company became public in August. It has substantial market share in the country liquor segment in Mumbai and Maharashtra.
  •  2010 - GM Breweries has informed that the Board of Directors of the Company at its meeting held on January 21, 2010, has appointed Paresh N. Trivedi as an Independent Non Executive additional Director.  - Gm Breweries has informed that the company has appointed Sandeep Kutchhi as a company secretary with effect from September 04, 2009.
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.