WEBSITE BSE:544455 NSE: EBGNG Inc. Year: 2006 Industry: Trading My Bucket: Add Stock
Last updated: 15:59
GNG Electronics Ltd is a dominant player in the refurbished ICT (information and communications technology) devices sector under the brand of Electronics Bazaar. The company refurbishes electronics including laptops, desktops, and other devices, and provides end-to-end services including sourcing, repairs, resale, warranty, and e-waste management. Based in Mumbai and established in 2006, GNG have built a significant global presence - operating in India, USA, Europe, Africa, and UAE. The company\'s value-added options include IT asset dispositio...Read More
GNG Electronics Ltd is a dominant player in the refurbished ICT (information and communications technology) devices sector under the brand of Electronics Bazaar. The company refurbishes electronics including laptops, desktops, and other devices, and provides end-to-end services including sourcing, repairs, resale, warranty, and e-waste management. Based in Mumbai and established in 2006, GNG have built a significant global presence - operating in India, USA, Europe, Africa, and UAE. The company\'s value-added options include IT asset disposition (ITAD), guaranteed buyback programs, doorstep service options, flexible payment options and onsite installations. Financially, GNG is growing at a rapid pace; FY25 showed total revenue of ~₹1,420 crore and PAT of ~₹69 crore while preparing for expansion through a ₹460 crore IPO. Built on sustainability and circular economy principles, GNG are well positioned to cater to the growing demand for affordable, dependable and environmentally-friendly electronics. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹4381 Cr.
Stock P/E 63.5
P/B 6.2
Current Price ₹384.3
Book Value ₹ 62
Face Value 2
52W High ₹438.6
Dividend Yield 0%
52W Low ₹ 239
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|
| Net Sales | 255 | 353 | 347 | 312 | 440 | 487 |
| Other Income | 2 | 3 | 1 | 3 | 0 | 1 |
| Total Income | 257 | 356 | 349 | 315 | 440 | 488 |
| Total Expenditure | 230 | 320 | 317 | 280 | 393 | 433 |
| Operating Profit | 27 | 36 | 32 | 35 | 47 | 55 |
| Interest | 10 | 10 | 9 | 11 | 8 | 9 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 16 | 24 | 21 | 22 | 36 | 43 |
| Provision for Tax | 4 | 1 | 2 | 4 | 3 | 4 |
| Profit After Tax | 12 | 23 | 19 | 19 | 33 | 39 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 23 | 19 | 19 | 33 | 39 |
| Adjusted Earnings Per Share | 1.2 | 0.5 | 2 | 1.9 | 2.9 | 3.4 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 520 | 660 | 1138 | 1411 | 1586 |
| Other Income | 1 | 3 | 6 | 9 | 5 |
| Total Income | 522 | 663 | 1144 | 1420 | 1592 |
| Total Expenditure | 487 | 613 | 1059 | 1294 | 1423 |
| Operating Profit | 35 | 50 | 85 | 126 | 169 |
| Interest | 8 | 12 | 24 | 38 | 37 |
| Depreciation | 2 | 3 | 4 | 9 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 24 | 35 | 57 | 78 | 122 |
| Provision for Tax | 2 | 3 | 5 | 9 | 13 |
| Profit After Tax | 22 | 32 | 52 | 69 | 110 |
| Adjustments | -0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 22 | 32 | 52 | 69 | 110 |
| Adjusted Earnings Per Share | 2.2 | 3.3 | 5.3 | 7.1 | 10.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 24% | 39% | 0% | 0% |
| Operating Profit CAGR | 48% | 53% | 0% | 0% |
| PAT CAGR | 33% | 46% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 35% | 36% | 34% | 34% |
| ROCE Average | 20% | 21% | 20% | 20% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 79 | 112 | 163 | 226 |
| Minority's Interest | 0 | 0 | 0 | 1 |
| Borrowings | 16 | 13 | 8 | 73 |
| Other Non-Current Liabilities | 1 | 6 | 8 | 6 |
| Total Current Liabilities | 98 | 154 | 406 | 414 |
| Total Liabilities | 195 | 285 | 586 | 719 |
| Fixed Assets | 9 | 17 | 41 | 41 |
| Other Non-Current Assets | 1 | 4 | 8 | 3 |
| Total Current Assets | 184 | 265 | 537 | 675 |
| Total Assets | 195 | 285 | 586 | 719 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 21 | 27 | 68 |
| Cash Flow from Operating Activities | -4 | 25 | 97 | 25 |
| Cash Flow from Investing Activities | -0 | -1 | -28 | 3 |
| Cash Flow from Financing Activities | 5 | -18 | -29 | -34 |
| Net Cash Inflow / Outflow | 1 | 6 | 40 | -7 |
| Closing Cash & Cash Equivalent | 21 | 27 | 68 | 61 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.22 | 3.31 | 5.34 | 7.09 |
| CEPS(Rs) | 2.45 | 3.6 | 0 | 8.08 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 8.12 | 11.42 | 16.7 | 23.31 |
| Core EBITDA Margin(%) | 6.39 | 7.1 | 6.96 | 8.28 |
| EBIT Margin(%) | 6.24 | 7.17 | 7.14 | 8.27 |
| Pre Tax Margin(%) | 4.66 | 5.37 | 5.04 | 5.55 |
| PAT Margin (%) | 4.18 | 4.92 | 4.6 | 4.89 |
| Cash Profit Margin (%) | 4.61 | 5.34 | 4.92 | 5.56 |
| ROA(%) | 11.19 | 13.52 | 12.01 | 10.58 |
| ROE(%) | 27.43 | 33.96 | 38.08 | 35.44 |
| ROCE(%) | 18.07 | 21.32 | 21.69 | 20.14 |
| Receivable days | 29.58 | 36.89 | 33.36 | 23.86 |
| Inventory Days | 79.06 | 68.55 | 72.04 | 103.57 |
| Payable days | 9.05 | 7.12 | 17.28 | 17.46 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.15 | 0.19 | 0.22 | 0.29 |
| EV/Core EBITDA(x) | 2.28 | 2.49 | 3 | 3.22 |
| Net Sales Growth(%) | 0 | 26.71 | 72.56 | 23.98 |
| EBIT Growth(%) | 0 | 45.57 | 71.92 | 43.62 |
| PAT Growth(%) | 0 | 48.96 | 61.3 | 31.98 |
| EPS Growth(%) | 0 | 48.89 | 61.28 | 32.78 |
| Debt/Equity(x) | 1.26 | 1.36 | 1.98 | 1.97 |
| Current Ratio(x) | 1.88 | 1.72 | 1.32 | 1.63 |
| Quick Ratio(x) | 0.73 | 0.84 | 0.55 | 0.46 |
| Interest Cover(x) | 3.95 | 3.99 | 3.4 | 3.04 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 78.71 | 78.71 | 78.71 | 78.71 | 78.71 |
| FII | 2.48 | 2.48 | 3.42 | 2.41 | 2.78 |
| DII | 5.06 | 5.06 | 4.62 | 4.67 | 5.2 |
| Public | 13.76 | 13.76 | 13.26 | 14.21 | 13.31 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 |
| FII | 0.28 | 0.28 | 0.39 | 0.27 | 0.32 |
| DII | 0.58 | 0.58 | 0.53 | 0.53 | 0.59 |
| Public | 1.57 | 1.57 | 1.51 | 1.62 | 1.52 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
