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

Join Channel
Consolidated Standalone

GKW

₹2281 0 | 0%

Market Cap ₹1361 Cr.

Stock P/E 75.9

P/B -91.2

Current Price ₹2281

Book Value ₹ -25

Face Value 10

52W High ₹2768

Dividend Yield 0%

52W Low ₹ 524.1

Edit Ratio

GKW Research see more...

Overview Inc. Year: 1931Industry: Logistics

GKW Ltd is an India-based enterprise engaged in supplying moderate metal components, warehousing offerings, and funding and treasury services. The Company's segments include Warehousing, Investment, Auto components, and Treasury, and Others. The Auto components phase consists of mild metal pressed components. The Warehousing segment includes lease rental. The Investment and Treasury section includes investment in equity, govt securities, bonds, mutual funds and fixed deposits with banks. The Company is engaged in business warehousing at Howrah, Kolkata and treasury operations on an all India basis. The Company's subsidiary is GKW (Overseas Trading) Ltd.

Read More..

GKW Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

GKW Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 10 4 4 0 11 6 3 9 11 10
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 10 4 4 0 12 6 3 9 12 10
Total Expenditure 1 1 2 2 1 2 2 4 2 2
Operating Profit 8 3 3 -1 10 4 1 5 10 8
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 8 2 2 -1 10 4 1 5 9 8
Provision for Tax 2 1 0 0 2 1 1 1 2 1
Profit After Tax 6 2 2 -2 7 3 0 4 7 6
Adjustments 0 0 0 0 0 0 -0 0 0 0
Profit After Adjustments 6 2 2 -2 7 3 0 4 7 6
Adjusted Earnings Per Share 10.8 2.7 3.2 -3 12.3 5 0.3 7.1 11.9 10.7

GKW Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 37 17 15 14 17 20 31 32 39 24 20 33
Other Income 11 7 8 0 0 1 0 1 2 0 0 0
Total Income 48 24 24 14 17 20 31 33 41 24 21 34
Total Expenditure 31 19 22 11 10 11 10 30 8 6 7 10
Operating Profit 17 5 2 3 8 9 21 3 33 18 14 24
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 0 0 0 0 1 1 1 1 1 0
Exceptional Income / Expenses 0 0 0 13 0 0 0 0 0 0 0 0
Profit Before Tax 16 4 2 15 8 9 20 2 32 17 13 23
Provision for Tax 3 1 1 4 1 0 0 -1 4 4 4 5
Profit After Tax 12 4 1 11 6 8 20 3 27 13 9 17
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 12 4 1 11 6 8 20 3 27 13 9 17
Adjusted Earnings Per Share 20.6 6.2 1.8 18.6 10.5 13.9 33.3 4.4 45.7 22.5 14.7 30

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -17% -15% 0% -6%
Operating Profit CAGR -22% 67% 9% -2%
PAT CAGR -31% 44% 2% -3%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 330% 63% 27% 19%
ROE Average 3% 6% 5% 6%
ROCE Average 4% 7% 6% 7%

GKW Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 87 90 91 102 125 379 286 160 342 2294 2207
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 1 2 3 3 -8 -8 -9 -3 -6 585 589
Total Current Liabilities 11 10 9 13 15 16 16 23 25 28 29
Total Liabilities 100 102 102 118 133 387 294 180 360 2907 2825
Fixed Assets 6 7 6 7 9 12 13 16 16 2550 2552
Other Non-Current Assets 53 42 47 61 75 293 182 62 214 210 134
Total Current Assets 40 54 49 51 48 83 98 102 130 147 139
Total Assets 100 102 102 118 133 387 294 180 360 2907 2825

GKW Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 5 18 9 10 2 1 2 1 3 2 2
Cash Flow from Operating Activities 13 -3 -4 6 0 1 -11 -9 2 0 2
Cash Flow from Investing Activities 0 -7 5 -7 -2 -0 10 11 -2 -1 -3
Cash Flow from Financing Activities 0 0 0 0 0 0 0 -0 -0 -0 -0
Net Cash Inflow / Outflow 13 -9 1 -1 -2 1 -1 2 -0 -1 -1
Closing Cash & Cash Equivalent 18 9 10 9 1 2 1 3 2 2 1

GKW Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 20.56 6.21 1.78 18.63 10.53 13.89 33.32 4.39 45.71 22.46 14.71
CEPS(Rs) 22.04 7.58 2.26 19.08 11.15 14.7 34.26 6.22 47.42 23.99 16.37
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 145.46 151.68 151.86 170.5 210.17 635.46 479.93 268.86 572.71 589.16 442.46
Core EBITDA Margin(%) 13.49 -10.08 -41.64 17.03 43.73 43.83 66.4 7.19 79.95 73.88 66.72
EBIT Margin(%) 39.83 23.48 10.89 110.68 44.47 44.74 65.6 5.42 81.16 71.66 63.61
Pre Tax Margin(%) 39.83 23.48 10.89 110.68 44.47 44.74 65.6 4.8 80.93 71.6 63.55
PAT Margin (%) 31.25 20.09 6.89 81.45 37 42.32 64.09 8.18 69.74 55.93 43.16
Cash Profit Margin (%) 33.5 24.5 8.76 83.4 39.18 44.78 65.9 11.6 72.37 59.75 48.06
ROA(%) 13.35 3.68 1.04 10.08 5 3.19 5.84 1.1 10.1 0.82 0.31
ROE(%) 15.21 4.18 1.17 11.56 5.53 3.29 5.97 1.17 10.86 3.87 2.85
ROCE(%) 19.39 4.89 1.85 15.71 6.65 3.47 6.12 0.78 12.64 4.95 4.2
Receivable days 32.32 31.71 39.02 31.76 4.58 2.04 1.93 0 1.05 0.87 0.02
Inventory Days 18.18 20.72 17.75 0 0 0 0 0 0 0 0
Payable days 50.6 55.08 30.58 69.72 0 0 0 0 0 0 0
PER(x) 19.94 64.36 286.46 31.28 41.11 40.31 23.44 105.02 11.01 24.01 33.95
Price/Book(x) 2.82 2.64 3.36 3.42 2.06 0.88 1.63 1.71 0.88 0.92 1.13
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 6.04 11.7 17.87 23.82 14.59 16.03 14.95 8.15 6.14 11.33 12.6
EV/Core EBITDA(x) 13.38 38.8 140.15 121.1 31.28 33.95 22.18 92.29 7.33 15.01 18.39
Net Sales Growth(%) 11.21 -53.37 -9.6 -11.52 24.36 15.39 58.38 3.18 22.17 -38.73 -15.15
EBIT Growth(%) 11.32 -72.29 -61.24 799.49 -50.04 16.11 132.2 -91.47 1729.26 -45.9 -24.69
PAT Growth(%) -10.72 -69.77 -71.32 945.2 -43.5 31.96 139.86 -86.83 941.22 -50.86 -34.52
EPS Growth(%) -10.72 -69.77 -71.32 945.2 -43.5 31.96 139.86 -86.83 941.21 -50.86 -34.52
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 3.52 5.57 5.4 3.85 3.13 5.2 6.15 4.47 5.28 5.29 4.79
Quick Ratio(x) 3.41 5.48 5.33 3.85 3.13 5.2 6.15 4.47 5.28 5.29 4.79
Interest Cover(x) 0 0 0 0 0 0 0 8.78 343.46 1122.08 1134.18
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

GKW Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 75 75 75 75 75 75 75 75 75 75
FII 3.07 3.07 3.07 3.07 3.07 3.07 3.07 3.07 3.07 3.07
DII 1.83 1.83 1.83 1.83 1.83 1.83 1.29 1.29 1.29 1.29
Public 20.09 20.1 20.1 20.1 20.1 20.1 20.64 20.64 20.64 20.64
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 -91.2 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 6% over the last 3 years.
  • The company has delivered a poor profit growth of 2% over past five 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.

GKW 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!