Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Gillanders Arbuthnot
Join Channel
Consolidated Standalone

Gillanders Arbuthnot

₹83.1 3.1 | 3.9%

Market Cap ₹177 Cr.

Stock P/E -3.6

P/B 0.8

Current Price ₹83.1

Book Value ₹ 101.9

Face Value 10

52W High ₹158.7

Dividend Yield 0%

52W Low ₹ 60.5

Edit Ratio

Gillanders Arbuthnot Research see more...

Overview Inc. Year: 1935Industry: Diversified

Gillanders Arbuthnot & Company Ltd is a diversified Indian conglomerate with a rich history and a strong presence in various industries. The company has successfully navigated through economic landscapes, evolving to become a prominent player in sectors such as tea, engineering, and infrastructure. Known for its commitment to quality, sustainability, and innovation, Gillanders Arbuthnot has established itself as a trusted name in the business world. With a focus on responsible business practices, the company continues to adapt and thrive in the ever-changing market, contributing significantly to India's economic growth while maintaining its core values of integrity and excellence.

Read More..

Gillanders Arbuthnot Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Gillanders Arbuthnot Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 114 92 125 144 103 77 88 105 101 69
Other Income 6 2 2 4 6 8 5 2 8 -1
Total Income 119 94 127 147 109 85 92 107 110 68
Total Expenditure 102 99 122 119 102 94 90 96 126 84
Operating Profit 17 -5 5 28 7 -9 2 11 -16 -17
Interest 6 5 5 4 4 4 4 4 4 3
Depreciation 3 3 3 3 3 3 3 3 3 3
Exceptional Income / Expenses 0 0 11 0 0 0 0 0 0 0
Profit Before Tax 8 -12 7 21 0 -16 -5 4 -23 -22
Provision for Tax 1 -7 1 2 -0 -5 0 1 -1 2
Profit After Tax 8 -5 7 18 1 -11 -5 4 -22 -25
Adjustments 0 -0 -0 -0 -0 0 0 -0 0 0
Profit After Adjustments 8 -5 7 18 1 -11 -5 4 -22 -25
Adjusted Earnings Per Share 3.5 -2.5 3.2 8.5 0.3 -5.1 -2.5 1.7 -10.5 -11.6

Gillanders Arbuthnot Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 875 820 681 665 751 660 431 406 449 363
Other Income 9 11 12 21 12 17 9 17 20 14
Total Income 884 830 693 685 763 677 440 424 469 377
Total Expenditure 833 813 658 615 686 632 400 377 437 396
Operating Profit 51 17 35 70 77 45 40 47 32 -20
Interest 42 51 54 50 50 48 37 23 18 15
Depreciation 21 19 22 24 20 20 16 12 12 12
Exceptional Income / Expenses 0 0 22 0 0 10 -2 0 11 0
Profit Before Tax -12 -53 -18 -4 7 -12 -15 11 12 -46
Provision for Tax -3 2 1 5 6 3 0 -5 -3 2
Profit After Tax -9 -55 -19 -9 0 -15 -16 16 15 -48
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -9 -55 -19 -9 0 -15 -16 16 15 -48
Adjusted Earnings Per Share -4.2 -25.9 -8.8 -4 0.2 -7.1 -7.3 7.7 6.9 -22.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 11% -12% -8% 0%
Operating Profit CAGR -32% -11% -14% 0%
PAT CAGR -6% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 26% 26% 12% 2%
ROE Average 5% 2% 0% -5%
ROCE Average 7% 6% 6% 6%

Gillanders Arbuthnot Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 290 178 284 292 289 276 253 270 277
Minority's Interest 0 0 0 0 0 0 0 0 0
Borrowings 160 216 196 166 151 113 77 69 38
Other Non-Current Liabilities 61 24 22 18 27 29 24 19 15
Total Current Liabilities 474 447 444 476 468 449 281 249 228
Total Liabilities 985 865 945 952 935 867 634 607 558
Fixed Assets 421 310 441 432 427 421 315 312 298
Other Non-Current Assets 134 101 61 78 73 53 38 38 30
Total Current Assets 431 454 443 442 435 393 281 258 230
Total Assets 985 865 945 952 935 867 634 607 558

Gillanders Arbuthnot Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 8 21 23 22 2 3 4 2 1
Cash Flow from Operating Activities 38 40 47 69 102 73 68 69 48
Cash Flow from Investing Activities -44 -8 41 -14 -18 1 108 -2 11
Cash Flow from Financing Activities 18 -30 -83 -74 -82 -73 -178 -68 -57
Net Cash Inflow / Outflow 13 3 5 -20 1 1 -2 -1 2
Closing Cash & Cash Equivalent 21 24 28 2 3 4 2 1 3

Gillanders Arbuthnot Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -4.16 -25.94 -8.83 -4.01 0.15 -7.13 -7.32 7.66 6.95
CEPS(Rs) 5.71 -17.07 1.51 7.34 9.63 2.08 0.19 13.49 12.55
DPS(Rs) 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 97.94 82.49 132.98 136.8 135.46 129.3 118.37 126.44 129.69
Core EBITDA Margin(%) 4.79 0.8 3.44 7.47 8.7 4.31 7.09 7.31 2.65
EBIT Margin(%) 3.38 -0.2 5.19 6.92 7.62 5.34 5.02 8.53 6.7
Pre Tax Margin(%) -1.38 -6.42 -2.66 -0.61 0.9 -1.89 -3.54 2.82 2.7
PAT Margin (%) -1 -6.7 -2.77 -1.29 0.04 -2.31 -3.63 4.01 3.29
Cash Profit Margin (%) 1.38 -4.41 0.47 2.36 2.74 0.67 0.1 7.07 5.94
ROA(%) -1.4 -5.98 -2.08 -0.9 0.03 -1.69 -2.08 2.63 2.54
ROE(%) -5.44 -28.75 -8.2 -2.98 0.11 -5.39 -5.91 6.25 5.42
ROCE(%) 6.84 -0.25 5.1 6.35 8.19 5.33 3.86 7.46 6.92
Receivable days 32.63 57.66 61.64 54.52 47.27 49.54 61.5 46.26 26.63
Inventory Days 46.04 71.21 86.43 94.9 90.47 95.6 108.81 98.85 92.62
Payable days 52.6 89.27 138.19 168.95 159.99 174.63 234.56 217.28 157.47
PER(x) 0 0 0 0 322.58 0 0 8.52 8.93
Price/Book(x) 0.54 0.74 0.49 0.45 0.36 0.15 0.37 0.52 0.48
Dividend Yield(%) 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.64 0.74 0.85 0.82 0.65 0.58 0.72 0.78 0.61
EV/Core EBITDA(x) 11.07 35.15 16.36 7.79 6.29 8.41 7.82 6.74 8.67
Net Sales Growth(%) 151.07 -6.37 -16.91 -2.38 12.99 -12.13 -34.74 -5.65 10.49
EBIT Growth(%) 24.6 -105.64 2203.91 30 24.39 -38.44 -38.59 60.69 -13.04
PAT Growth(%) -178.23 -523.59 65.94 54.56 103.78 -4795.96 -2.66 204.58 -9.29
EPS Growth(%) -162.28 -523.6 65.94 54.56 103.78 -4794.67 -2.66 204.58 -9.29
Debt/Equity(x) 2.15 2.68 1.58 1.45 1.35 1.33 0.9 0.68 0.52
Current Ratio(x) 0.91 1.02 1 0.93 0.93 0.88 1 1.03 1.01
Quick Ratio(x) 0.57 0.65 0.64 0.54 0.53 0.52 0.65 0.54 0.54
Interest Cover(x) 0.71 -0.03 0.66 0.92 1.13 0.74 0.59 1.49 1.68
Total Debt/Mcap(x) 4.04 3.65 3.24 3.22 3.74 9.04 2.44 1.32 1.09

Gillanders Arbuthnot Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 69.08 69.08 69.08 69.08 69.08 69.08 69.08 69.08 69.08 69.08
FII 0 0 0 0 0 0 0 0.01 0.1 0
DII 1.72 1.39 1.36 0.85 0.67 0.35 0.35 0.35 0.35 0.35
Public 29.19 29.53 29.56 30.07 30.25 30.57 30.57 30.56 30.47 30.57
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.8 times its book value
  • Debtor days have improved from 217.28 to 157.47days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of 2% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Gillanders Arbuthnot News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!