PN Gadgil & Sons Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on PN Gadgil & Sons

DeciZen not available for IPO

10 Year X-Ray of PN Gadgil & Sons:

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 40%33.4%35.5%30.3%27.1%21.6%32.1%21.8%19.5%19.7%-
Value Creation
Index
1.91.41.51.20.90.51.30.60.40.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,4821,6541,5341,8452,0052,0732,1605,65010,1148,4445,650
Sales YoY Gr.-11.6%-7.2%20.2%8.7%3.4%4.2%161.6%79%-16.5%-
Adj EPS 12.911.315.216.918.919.340.230.432.940.130.4
YoY Gr.--12.2%33.6%11.4%11.9%2.1%108.3%-24.4%8.4%21.9%-
BVPS (₹) 20.227.939.336.354.168.9108.7139.5173214139.5
Adj Net
Profit
38.834.145.657.163.865.11361031111360
Cash Flow from Ops. 8.158.220.7-15.363.718.946.6-12120768.3-
Debt/CF from Ops. 20.62.59.1-18.64.118.97.5-3.126-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 21.3%33.3%57.5%-16.5%
Adj EPS 13.4%16.3%-0%21.9%
BVPS30%31.6%25.3%23.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
83.747.145.147.441.631.245.224.521.120.717.2
Op. Profit
Mgn %
5.54.76.26.16.16.110.13.11.82.5NAN
Net Profit
Mgn %
2.62.133.13.23.16.31.81.11.60
Debt to
Equity
2.81.71.62.31.41.510.80.70.6-
Working Cap
Days
36395570841061336642550
Cash Conv.
Cycle
3035465867831025133420

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - PN Gadgil & Sons Ltd.

Standalone Consolidated
TTM EPS (₹) 30.4 -
TTM Sales (₹ Cr.) 5,650 -
BVPS (₹.) 139.5 -
Reserves (₹ Cr.) 437 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 62.3

Management X-Ray of PN Gadgil & Sons:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of PN Gadgil & Sons

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
Sales1,482.031,653.991,534.331,844.582,004.832,072.842,159.765,649.9410,113.898,443.58
Operating Expenses 1,400.361,576.061,439.411,731.531,882.361,947.741,942.375,472.459,929.898,232.53
Manufacturing Costs1.812.102.288.293.383.712.983.294.635.13
Material Costs1,344.571,513.021,3731,636.461,781.321,843.651,858.495,369.189,785.858,069.71
Employee Cost 27.6429.9130.3634.9841.5341.6037.8638.4145.5050.14
Other Costs 26.3431.0333.7751.8156.1358.7843.0361.5793.91107.56
Operating Profit 81.6777.9394.92113.04122.48125.10217.39177.49183.99211.05
Operating Profit Margin (%) 5.5%4.7%6.2%6.1%6.1%6.0%10.1%3.1%1.8%2.5%
Other Income 1.352.905.861.640.953.567.267.9211.0614.71
Interest 21.3624.9024.7627.5125.5924.6527.8230.5628.3624.79
Depreciation 3.434.345.336.578.0316.8415.4415.5415.8916.58
Exceptional Items 0000000000
Profit Before Tax 58.2451.5970.7080.5989.8187.16181.38139.31150.80184.39
Tax 19.3916.4222.4623.0425.9822.7445.7036.5639.2148.77
Profit After Tax 38.8535.1748.2457.5663.8364.42135.69102.75111.59135.61
PAT Margin (%) 2.6%2.1%3.1%3.1%3.2%3.1%6.3%1.8%1.1%1.6%
Adjusted EPS (₹)12.911.716.017.018.919.140.230.433.040.2
Dividend Payout Ratio (%)26%34%29%14%13%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 60.7484.01118.08122.90182.80232.55367.04471.23584.21722.55
Share Capital 18.0118.0118.0120.2633.7733.7733.7733.7733.7733.77
Reserves 42.7366100.08102.64149.03198.78333.27437.46550.44688.78
Minority Interest0000000000
Debt166.88146.27186.70280.99241.79356.71340.12369.54410.68411.36
Long Term Debt0022.7843.6510.608.9013.7492.9050.0727.43
Short Term Debt166.88146.27163.93237.34231.19347.82326.38276.64360.60383.93
Trade Payables8.918.5936.7331.3920.6727.5620.4146.0261.1650.39
Others Liabilities 39.9643.4564.31103.01173.55193.52361.93406.24331.41376.26
Total Liabilities 276.48282.32405.82538.30618.80810.341,089.501,293.021,387.471,560.56

Fixed Assets

Gross Block42.7570.3498.23104.52114.10146.36130.64130.59169.73203.88
Accumulated Depreciation6.5310.8715.9721.2729.2245.8045.1252.1659.0965.64
Net Fixed Assets36.2259.4782.2683.2584.87100.5685.5378.43110.64138.24
CWIP 17.090.140.280004.010.0103.59
Investments 10.7710.0210.764.134.130.759.2015.9913.8412.01
Inventories162.38167.57265.25382408.53571.74678.74927.45916.371,073.70
Trade Receivables2.062.322.461.648.531.283.0532.9274.9515.10
Cash Equivalents 39.4130.7726.7627.4221.9414.26107.3342.7966.8460.37
Others Assets8.5612.0418.0539.8790.81121.75201.65195.42204.83257.56
Total Assets 276.48282.32405.82538.30618.80810.341,089.501,293.021,387.471,560.56

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 8.1158.1520.70-15.2663.6618.9346.56-120.50207.2268.31
PBT 58.2451.5970.7080.5989.8187.16181.38139.31150.80184.35
Adjustment 24.3328.7529.6432.7334.1625.5525.0430.5140.8230.32
Changes in Working Capital -55.01-5.02-58.02-105.75-31.82-70.98-114.76-253.6955.62-94.38
Tax Paid -19.45-17.17-21.62-22.84-28.49-22.81-45.09-36.62-40.01-51.98
Cash Flow From Investing Activity -24.68-11.57-25.781.92-12.54-89.62-115.4461.01-22.97-41.86
Capex -23.01-10.65-28.36-10.03-9.72-0.76-4.25-4.36-26.17-21.94
Net Investments -1.18-2.202.9410-2.91-91.65-31.821.03-6.51-29.02
Others -0.481.28-0.361.950.092.78-79.3864.339.719.09
Cash Flow From Financing Activity -2.70-57.424.0215.87-56.5362.6776.0951.51-169.43-31.84
Net Proceeds from Shares 00078.95000000
Net Proceeds from Borrowing -5.88025.1220.87-33.05-1.714.8579.16-42.830
Interest Paid -21.31-24.88-24.61-26.70-25.58-21.92-25.96-29.20-27.71-21.58
Dividend Paid -10.09-11.94-14.15-131.58-3.55-10.170000
Others 34.59-20.6017.6574.335.6596.4797.201.55-98.89-10.25
Net Cash Flow -19.27-10.84-1.062.54-5.41-8.037.21-7.9814.82-5.39
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)83.7148.5947.7447.7741.7631.0245.2624.5221.1520.76
ROCE (%)40.0133.4135.5230.2627.0621.5932.0521.7519.4619.65
Asset Turnover Ratio5.995.944.523.923.512.912.284.757.555.73
PAT to CFO Conversion(x)0.211.650.43-0.2710.290.34-1.171.860.5
Working Capital Days
Receivable Days1010110122
Inventory Days323651647186106523343
Payable Days4268555223

PN Gadgil & Sons Ltd Stock News

PN Gadgil & Sons Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of PN Gadgil & Sons 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 PN Gadgil & Sons stood at ₹0.00.
The latest P/E ratio of PN Gadgil & Sons as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of PN Gadgil & Sons as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of PN Gadgil & Sons is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of PN Gadgil & Sons is ₹5,650 ( Cr.) .

About PN Gadgil & Sons 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.