Gulshan Polyols Ltd - Stock Valuation and Financial Performance

BSE: 532457 | NSE: GULPOLY | Consumer Food | Small Cap

Gulshan Polyols Share Price

176.75 -4.10 -2.27%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Gulshan Polyols

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Gulshan Polyols stock performance -

mw4me loader
P/E Ratio (SA):
51.26
Market Cap:
1,128 Cr.
52-wk low:
158.1
52-wk high:
263

Is Gulshan Polyols Ltd an attractive stock to invest in?

1. Is Gulshan Polyols Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Gulshan Polyols Ltd is a below average quality company.

2. Is Gulshan Polyols Ltd undervalued or overvalued?

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

3. Is Gulshan Polyols Ltd a good buy now?

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

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.
Gulshan Polyols Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 12.4%12.2%9.2%7.9%9.3%9.2%25.3%23.2%9.1%4.3%-
Value Creation
Index
-0.1-0.1-0.3-0.4-0.3-0.30.80.7-0.4-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4024414936246746217661,1011,1801,3781,672
Sales YoY Gr.-9.7%11.7%26.6%8%-7.9%23.4%43.7%7.2%16.8%-
Adj EPS 4.75.54.633.73.710.313.571.83.5
YoY Gr.-17.1%-15.4%-34.8%23.2%-1.6%182.2%31.1%-48.5%-74.5%-
BVPS (₹) 37.441.74648.551.654.263.385.892.294.796.6
Adj Net
Profit
24.930.426.11720.920.661.584.543.511.122
Cash Flow from Ops. 49.855.48142.187.144.197.560.915.666.3-
Debt/CF from Ops. 1.82.524.31.72.30.11.815.95.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.7%15.4%21.6%16.8%
Adj EPS -10.2%-13.7%-44.4%-74.5%
BVPS10.9%12.9%14.4%2.7%
Share Price 16.2% 40.8% -7.3% -15.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
12.713.310.46.47.46.91818.57.81.93.7
Op. Profit
Mgn %
13.413.812.311.112.411.11713.67.54.24.2
Net Profit
Mgn %
6.26.95.32.73.13.387.73.70.81.3
Debt to
Equity
0.40.60.60.70.50.300.20.40.60.3
Working Cap
Days
1061031171171031081038810811049
Cash Conv.
Cycle
7067728077796147595412

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 21.62%

Sales growth is good in last 4 quarters at 36.10%

Return on Equity has declined versus last 3 years average to 3.70%

Net Profit has been subdued in last 3 years -44.35%

Latest Financials - Gulshan Polyols Ltd.

Standalone Consolidated
TTM EPS (₹) 3.5 3.6
TTM Sales (₹ Cr.) 1,672 1,672
BVPS (₹.) 96.6 96.5
Reserves (₹ Cr.) 596 596
P/BV 1.87 1.87
PE 51.26 51.00
From the Market
52 Week Low / High (₹) 158.05 / 262.95
All Time Low / High (₹) 0.17 / 357.50
Market Cap (₹ Cr.) 1,128
Equity (₹ Cr.) 6.2
Face Value (₹) 1
Industry PE 64.4

Management X-Ray of Gulshan Polyols:

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 Gulshan Polyols

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
Sales4024414936246746217661,1011,1801,378
Operating Expenses 3483804325555905526369511,0921,320
Manufacturing Costs105107116150157131178266288323
Material Costs168201249330361354372573699884
Employee Cost 12172022222229363332
Other Costs 63564753504657747282
Operating Profit 5461606984691301508858
Operating Profit Margin (%) 13.4%13.8%12.3%11.1%12.4%11.1%17.0%13.6%7.5%4.2%
Other Income 45522132712
Interest 34711141175610
Depreciation 23242836443133322932
Exceptional Items 0000000000
Profit Before Tax 323830242727941156028
Tax 67356732301510
Profit After Tax 25302718212162854518
PAT Margin (%) 6.3%6.9%5.5%2.9%3.2%3.3%8.1%7.7%3.8%1.3%
Adjusted EPS (₹)4.65.34.93.23.83.710.413.77.32.8
Dividend Payout Ratio (%)13%11%12%18%15%16%8%12%6%11%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 210242259273291305376535575590
Share Capital 151555555556
Reserves 195227254268286301372530570584
Minority Interest0000000000
Debt761151341451158111109205293
Long Term Debt3386757041211147128228
Short Term Debt4329597575600617865
Trade Payables172246332129565880127
Others Liabilities 4657626054426472127146
Total Liabilities 3484365025114814575077749881,157

Fixed Assets

Gross Block265292225362382399412441507781
Accumulated Depreciation1241472865108139171203231263
Net Fixed Assets142145197298273260241237276518
CWIP 79797153391278182
Investments 5786001262315
Inventories40427974538790108157150
Trade Receivables6474891161008298120142167
Cash Equivalents 69454326220123610
Others Assets2226281323225369106114
Total Assets 3484365025114814575077749881,157

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 50558142874498611666
PBT 323830242727941156028
Adjustment 22243046574138353130
Changes in Working Capital 2126-2410-19-18-60-5915
Tax Paid -7-7-5-3-7-6-16-30-17-6
Cash Flow From Investing Activity -11-116-81-37-17-16-5-136-247-158
Capex -22-118-84-40-23-17-15-113-254-179
Net Investments 8-203600-24620
Others 34301111111
Cash Flow From Financing Activity -236-1-4-48-51-7717012488
Net Proceeds from Shares 80000007600
Net Proceeds from Borrowing -1154-22-5-29-19-103780101
Interest Paid -3-4-6-11-14-11-7-5-6-10
Dividend Paid -5-6-4-3-3-5-1-3-5-3
Others 10-83015-1-16-6064550
Net Cash Flow 37-25-2222-231695-108-4
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)13.7514.1511.156.867.66.9118.2218.78.173.03
ROCE (%)12.4112.249.247.939.279.2225.3423.169.054.29
Asset Turnover Ratio1.291.211.121.231.361.331.591.721.341.29
PAT to CFO Conversion(x)21.8332.334.142.11.580.720.363.67
Working Capital Days
Receivable Days52535660595443364041
Inventory Days35324245354142334141
Payable Days37355044272642363643

Gulshan Polyols Ltd Stock News

Gulshan Polyols Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gulshan Polyols on 21-Nov-2024 16:59 is ₹176.8.
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 Gulshan Polyols stood at ₹1,128.
The latest P/E ratio of Gulshan Polyols as of 21-Nov-2024 16:59 is 51.26.
The latest P/B ratio of Gulshan Polyols as of 21-Nov-2024 16:59 is 1.87.
The 52-week high of Gulshan Polyols is ₹262.9 and the 52-week low is ₹158.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gulshan Polyols is ₹1,672 ( Cr.) .

About Gulshan Polyols Ltd

Gulshan Polyols Ltd. (GPL) was incorporated, to take over the Sorbitol project from Gulshan Sugars & Chemicals Ltd.(GSCL) in terms of scheme of Arrangement/ demerger.

The plant was set-up in 1996 in the State of Gujarat in the parent company i.e. Gulshan Sugars & Chemicals .The plant is equipped with International Quality Equipment and Technology having the largest capacity in India.

The plant is capable to produce Crystalline and Non–crystalline grade of Sorbitol which is a unique feature as compared to other domestic plants. The present installed capacity is 30000 Tones of Sorbitol.

Gulshan Group has diversified interests and is engaged in manufacture of various Industrial Chemicals for Multiple Applications in several companies. The Group was initially engaged in sugar business, which later diversified into the field of Industrial Chemicals. The Group set up its first Indigenous plant to produce ‘Synthetic Fillers’ popularly known as ‘Calcium Carbonate (Caco3) ‘Precipitated and Activated’ in the State of Uttar Pradesh where the high quality Limestone is available in plenty in nearby area.

The Board of Directors of the Gulshan Sugars & Chemicals and Gulshan Polyols at its meeting held on February 14, 2008, has considered the proposal for corporate restructuring involving merger / amalgamation and other related matters. The Board of Directors unanimously approved a proposal for amalgamation / merger of Gulshan Sugars & Chemicals Ltd with Gulshan Polyols Ltd subject to the approval of shareholders, High Court, Stock Exchange and other Regulatory Authorities and compliance of other applicable regulations.

Gulshan Polyols Ltd and Gulshan Sugars & Chemicals Ltd both jointly appointed Price Waterhouse Coopers (PWC) to carry out the valuation exercise and to suggest entitlement ratio upon amalgamation / merger of Gulshan Sugars & Chemicals Ltd with Gulshan Polyols Ltd. PWC have submitted their report to the Board of Directors and recommended the entitlement ratio as under:

The entitlement ratio for Issue of equity shares of Gulshan Polyols Ltd to the shareholders of Gulshan Sugars & Chemicals Ltd as 6:1 i.e. One (Rupees 5/- fully paid up) equity share of Gulshan Polyols Ltd for Six (Rupees 8/- fully paid up) equity shares of Gulshan Sugars & Chemicals Ltd.

The Board of Gulshan Polyols Ltd have accepted and approved the above entitlement ratio subject to the approval of shareholders, Stock Exchange, High Court and compliance of other regulatory and applicable provisions etc.

Product manufactured by the company include:

The Company is engaged in manufacturing of ‘Sorbitol-70%’. Sorbitol, a starch derivative, sweet in taste,  finds wide range application, the major uses in dentrifice, cosmetic, Pharma, Vitamin-C, food products etc.

Achievements/ recognition:

GPL has an accreditation as ISO 9001:2000 certification.

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.