Garware Marine Industries Ltd - Stock Valuation and Financial Performance

BSE: 509563 | NSE: | Textile | Small Cap

Garware Marine Inds. Share Price

36.22 -0.73 -1.98%
as on 21-Nov'24 15:31

DeciZen - make an informed investing decision on Garware Marine Inds.

M-Cap below 100cr DeciZen not available

Garware Marine Industries stock performance -

mw4me loader
P/E Ratio (SA):
100.50
Market Cap:
21.3 Cr.
52-wk low:
8.2
52-wk high:
57

Is Garware Marine Industries Ltd an attractive stock to invest in?

1. Is Garware Marine Industries Ltd a good quality company?

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

2. Is Garware Marine Industries Ltd undervalued or overvalued?

The key valuation ratios of Garware Marine Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Garware Marine Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Garware Marine Industries 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 Garware Marine Inds.:

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.
Garware Marine Industries 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 % -9.8%1.4%-6%3.7%3.5%1.8%3%0.2%1.2%-0.7%-
Value Creation
Index
-1.7-0.9-1.4-0.7-0.8-0.9-0.8-1.0-0.9-1.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1.21.20.91.21.31.11.31.61.20.71
Sales YoY Gr.--6.5%-24.1%30.7%8.7%-10.4%16.1%21.5%-22.8%-45.9%-
Adj EPS -1.6-0.7-1.1-0.10.40.10.300.2-0.10.4
YoY Gr.-NANANANA-63.2%78.6%-92%900%-160%-
BVPS (₹) 139.818.41310.98.81019.413.719.229
Adj Net
Profit
-0.9-0.4-0.6-0.10.20.10.100.1-0.10
Cash Flow from Ops. -0.7-0.4-0.4-0.20.300.20.1-0.10-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -6.8%-12%-20.2%-45.9%
Adj EPS NA-179.4%-178.3%-160%
BVPS4.4%12%24.3%39.7%
Share Price -1.3% 65.7% 67% 308.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-11.7-7.5-7.6-0.73.21.42.60.21.2-0.71.5
Op. Profit
Mgn %
-83.5-63.2-54.91718.27.911.30.99.7-1722.1
Net Profit
Mgn %
-75.4-36.4-69.8-5.117.57.110.90.99.5-10.321.4
Debt to
Equity
00000000000
Working Cap
Days
2,1911,5621,9771,5711,4721,6021,3731,1091,4672,8081,172
Cash Conv.
Cycle
1,4631,2641,6141,2671,2431,4411,2319821,2892,4781,076

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 1.50%

Sales growth is good in last 4 quarters at 27.02%

Sales growth has been subdued in last 3 years -20.22%

Net Profit has been subdued in last 3 years -178.30%

Latest Financials - Garware Marine Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 -
TTM Sales (₹ Cr.) 1 -
BVPS (₹.) 29 -
Reserves (₹ Cr.) 11 -
P/BV 1.28 -
PE 100.50 -
From the Market
52 Week Low / High (₹) 8.23 / 57.01
All Time Low / High (₹) 0.60 / 67.85
Market Cap (₹ Cr.) 21.3
Equity (₹ Cr.) 5.8
Face Value (₹) 10
Industry PE 26.9

Management X-Ray of Garware Marine Inds.:

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 Garware Marine Inds.

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
Sales0.931.160.881.151.251.121.301.581.220.66
Operating Expenses 1.801.911.360.961.021.031.151.571.110.77
Manufacturing Costs0.080.140.100.090.030.030.030.030.030.03
Material Costs000.300000000
Employee Cost 0.330.450.400.580.560.630.640.610.560.41
Other Costs 1.391.320.570.290.430.370.490.930.520.33
Operating Profit -0.87-0.75-0.480.200.230.090.150.010.12-0.11
Operating Profit Margin (%) -93.4%-64.8%-54.9%17.0%18.2%7.9%11.3%0.9%9.7%-17.0%
Other Income 0.290.8300.020.020.020.010.0100.05
Interest 0.040.060.050.030.020.010.01000
Depreciation 0.01000000000
Exceptional Items 0000.12000000
Profit Before Tax -0.630.02-0.530.300.220.090.150.020.12-0.07
Tax 0.140.020.080.280.010.010.01000
Profit After Tax -0.760-0.610.030.220.080.140.010.12-0.07
PAT Margin (%) -82.0%0.0%-69.8%2.2%17.5%7.1%10.9%0.9%9.5%-10.3%
Adjusted EPS (₹)-1.30.0-1.10.00.40.10.30.00.2-0.1
Dividend Payout Ratio (%)0%0%0%0%0%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 5.645.6410.617.496.275.055.7511.197.9111.05
Share Capital 5.775.775.775.775.775.775.775.775.775.77
Reserves -0.13-0.134.841.730.50-0.72-0.025.422.145.28
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables0.100.020.060.050.030.040.040.050.080.10
Others Liabilities 0.570.420.490.880.730.560.560.250.100.34
Total Liabilities 6.316.0811.168.437.035.656.3411.488.1011.49

Fixed Assets

Gross Block0.320.320.320.330.330.330.330.340.340.34
Accumulated Depreciation0.300.300.310.310.310.320.320.320.320.32
Net Fixed Assets0.020.020.010.020.020.010.010.020.020.01
CWIP 0000000000
Investments 0.900.896.333.091.640.380.936.542.956.32
Inventories0.980.3000000000
Trade Receivables3.343.613.984.204.464.494.414.314.594.64
Cash Equivalents 0.230.390.070.160.470.340.550.140.060.04
Others Assets0.830.870.770.960.440.430.440.470.480.48
Total Assets 6.316.0811.168.437.035.656.3411.488.1011.49

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -0.49-0.43-0.42-0.180.26-0.010.220.10-0.08-0.02
PBT -0.630.02-0.530.300.220.090.150.020.12-0.07
Adjustment 0.920.080.160.02000.180.560.160.01
Changes in Working Capital -0.78-0.53-0.04-0.460.02-0.05-0.08-0.44-0.330.05
Tax Paid 00-0.01-0.040.01-0.04-0.02-0.03-0.02-0.01
Cash Flow From Investing Activity 0.010.650.150.040.200.020.01000
Capex 0.010.010.150.020.1800-0.0100
Net Investments 00.6400000000
Others 0000.020.020.020.010.0100
Cash Flow From Financing Activity 0.10-0.07-0.050.23-0.14-0.14-0.02-0.5000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.04-0.06-0.05-0.03-0.02-0.01-0.01000
Dividend Paid -0.04-0.02-0.02-0.02-0.0200000
Others 0.180.010.010.27-0.10-0.13-0.01-0.5000
Net Cash Flow -0.380.16-0.320.090.32-0.140.21-0.41-0.08-0.03
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-12.670.01-7.560.283.171.42.630.171.21-0.72
ROCE (%)-9.781.43-5.953.673.511.822.960.231.23-0.68
Asset Turnover Ratio0.130.190.10.120.160.180.220.180.130.07
PAT to CFO Conversion(x)N/AN/AN/A-61.18-0.131.5710-0.67N/A
Working Capital Days
Receivable Days1,2901,0941,5761,2961,2681,4601,2501,0051,3262,545
Inventory Days38620100000000
Payable Days00480000000

Garware Marine Industries Ltd Stock News

Garware Marine Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Garware Marine Inds. on 21-Nov-2024 15:31 is ₹36.22.
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 15:31 the market cap of Garware Marine Inds. stood at ₹21.31.
The latest P/E ratio of Garware Marine Inds. as of 21-Nov-2024 15:31 is 100.5.
The latest P/B ratio of Garware Marine Inds. as of 21-Nov-2024 15:31 is 1.28.
The 52-week high of Garware Marine Inds. is ₹57.01 and the 52-week low is ₹8.23.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Garware Marine Inds. is ₹1.00 ( Cr.) .

About Garware Marine Industries Ltd

Garware Marine Industries was promoted by the Late Padma Bhushan B D Garware, founder of the Garware Group of Companies.

Garware Marine Industries (GMIL) is a public limited company incorporated in 1975 as Modern Nets Ltd. The name was subsequently changed to Garware Marine Industries Ltd. in 1981. The shares of the company are listed on the Bombay Stock Exchange Limited.

The company has been engaged in the manufacture and marketing of fishing nets for over 3 decades and is catering to the needs of large number of fishermen throughout the Indian sub-continent.

The company has an extremely sound marketing network for its products.The company's factory is located at Ahmednagar in Maharashtra. The products manufactured by the company are well accepted in Indian markets and Internationaly and even command a premium over other manufacturers products in view of the exceptional quality and services.

There are 24 net making machines made by world famous companies - Toyo and Amita, Japan; in the state-of-the art factory at Ahmednagar. GMIL has its own Twisting Division in the same factory to produce Twine for captive consumption. The company, at present is producing 30 tonnes of nets per month. Total turnover of the company for the year is over Rs 100 million.

The company also has Ship Repair Division which employs 5 qualified Engineers / Fitters.

The company is registered with Director General of Foreign Trade and has been exporting its products for the last few years. The company's products have been accepted in the international market.  

Products offered by the company:

The company is involved in the manufacture and marketing of fishing nets made from nylon yarn. The company’s range of manufacture stretches from 210 Denier / 2 ply to 36 ply / from a minimum 10 mm to 400 mm Mesh sizes and upto maximum 600 MD Mesh Depth. Single Knot and Double Knot can be provided on order for certain construction sizes.

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.