Gravity India

₹4.6 0.3 | 6.4%

WEBSITE BSE:532015 NSE : GRAVITY (I) 17 May, 10:15

Market Cap ₹4 Cr.

Stock P/E -1.8

P/B 0.5

Current Price ₹4.6

Book Value ₹ 8.7

Face Value 10

52W High ₹6

Dividend Yield 0%

52W Low ₹ 3.1

Edit Ratio

Gravity India Research see more...

Overview Inc. Year: 1987Industry: Textile

Gravity India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Gravity India Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	1	3	4	5	2	2	2	1	1	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	1	3	4	5	2	2	2	1	1	0
Total Expenditure	1	3	4	5	3	2	2	1	1	2
Operating Profit	-0	0	0	0	-0	0	-0	-0	-0	-2
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	-0	0	0	0	-0	-0	-0	-0	-0	-2
Provision for Tax	0	0	0	0	0	0	-0	0	0	0
Profit After Tax	-0	0	0	0	-0	-0	0	-0	-0	-2
Adjustments	0	0	0	0	0	0	-0	-0	0	0
Profit After Adjustments	-0	0	0	0	-0	-0	0	-0	-0	-2
Adjusted Earnings Per Share	-0.3	0.4	0.1	0	-0.4	-0.1	0.1	-0.3	-0.2	-2.2

Gravity India 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	33	28	28	20	24	21	12	17	2	13	10	4
Other Income	0	0	0	0	1	0	3	0	0	0	0	0
Total Income	33	28	28	20	25	21	15	17	2	13	10	4
Total Expenditure	32	27	28	20	25	21	13	17	3	13	11	6
Operating Profit	1	1	-0	-0	0	0	2	0	-0	0	-1	-2
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	1	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	-1	-1	0	0	2	-0	-0	0	-1	-2
Provision for Tax	0	0	-0	-0	0	1	1	-1	-0	0	0	0
Profit After Tax	-0	0	-1	-1	-0	-1	1	0	-0	0	-1	-2
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	0	-1	-1	-0	-1	1	0	-0	0	-1	-2
Adjusted Earnings Per Share	-0	0	-0.7	-0.6	-0	-0.8	1.1	0.4	-0.3	0.1	-1.1	-2.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-23%	-16%	-14%	-11%
Operating Profit CAGR	0%	0%	0%	NAN%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	32%	23%	21%	10%
ROE Average	-9%	-4%	0%	-1%
ROCE Average	-7%	-3%	1%	-0%

Gravity India 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	12	12	11	11	11	10	11	11	11	11	10
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	8	8	8	4	2	2	2	2	2	2	1
Other Non-Current Liabilities	-0	-0	-0	-1	-1	0	1	0	0	0	-0
Total Current Liabilities	9	3	1	4	2	10	4	9	3	3	5
Total Liabilities	29	23	20	18	14	21	18	22	16	15	17
Fixed Assets	5	5	4	3	2	2	2	2	2	2	2
Other Non-Current Assets	5	3	1	1	0	0	1	1	1	0	0
Total Current Assets	19	15	15	14	12	19	15	19	14	13	14
Total Assets	29	23	20	18	14	21	18	22	16	15	17

Gravity India 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	0	2	1	1	1	0	0	2	2	1	1
Cash Flow from Operating Activities	-1	-4	-2	4	-1	1	-1	0	-1	0	-1
Cash Flow from Investing Activities	-0	3	2	0	3	-0	3	-0	0	0	-0
Cash Flow from Financing Activities	2	-0	-0	-5	-2	-0	-0	-0	-0	0	1
Net Cash Inflow / Outflow	1	-1	-0	0	-0	0	1	-0	-1	0	-0
Closing Cash & Cash Equivalent	2	1	1	1	0	0	2	2	1	1	0

Gravity India 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)	-0.03	0.02	-0.71	-0.59	-0.04	-0.76	1.13	0.36	-0.32	0.09	-1.11
CEPS(Rs)	0.57	0.61	-0.13	-0.04	0.18	-0.59	1.3	0.52	-0.15	0.32	-0.88
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	13.28	13.31	12.6	12.01	11.97	11.21	12.34	12.7	12.38	12.47	11.37
Core EBITDA Margin(%)	1.74	1.96	-0.92	-2.58	-3.73	0.61	-7.39	-0.53	-12.36	1.3	-7.16
EBIT Margin(%)	0.3	0.21	-2.31	-3	0.07	0.31	14.45	-0.65	-13.18	0.92	-8.82
Pre Tax Margin(%)	0.28	0.14	-2.38	-3.07	0.04	0.16	14.35	-1.13	-16.06	0.89	-9.42
PAT Margin (%)	-0.09	0.08	-2.26	-2.7	-0.16	-3.2	8.52	1.9	-12.15	0.65	-9.72
Cash Profit Margin (%)	1.57	1.99	-0.41	-0.2	0.67	-2.5	9.77	2.79	-5.72	2.23	-7.71
ROA(%)	-0.09	0.09	-2.98	-2.81	-0.23	-3.86	5.21	1.61	-1.49	0.52	-6.23
ROE(%)	-0.24	0.19	-5.45	-4.8	-0.34	-6.57	9.62	2.84	-2.54	0.74	-9.27
ROCE(%)	0.49	0.3	-3.29	-3.5	0.12	0.56	14.24	-0.85	-2.42	0.92	-7.03
Receivable days	207.1	191.03	147.76	180.99	133.65	187.42	372.91	245.88	1636.12	226.94	276.35
Inventory Days	12.06	17.23	34.89	60.03	46.76	41.33	24.7	23.82	264.42	68.42	125.5
Payable days	81.28	35.6	8.86	31.58	34.23	103.28	198.55	121.33	979.61	86.3	120.38
PER(x)	0	98.38	0	0	0	0	1.52	3.34	0	62.08	0
Price/Book(x)	0.22	0.18	0.15	0.16	0.35	0.27	0.14	0.09	0.17	0.46	0.33
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.27	0.35	0.33	0.23	0.21	0.18	0.11	0.05	1.21	0.46	0.55
EV/Core EBITDA(x)	14.07	16.39	-71.87	-46.27	23.7	17.32	0.68	21.58	-17.93	18.48	-8.02
Net Sales Growth(%)	3.06	-15.76	1.19	-29.53	21.55	-10.76	-44	41.18	-86.04	440.62	-19.77
EBIT Growth(%)	12.72	-39.27	-1194.11	8.92	102.71	319.3	2472.07	-106.3	-185.09	137.84	-867.23
PAT Growth(%)	-149.24	178.76	-2959.77	16.26	93.01	-1740.95	248.84	-68.57	-189.47	128.73	-1307.78
EPS Growth(%)	-149.16	178.91	-2958.7	16.26	93	-1738.87	248.84	-68.57	-189.47	128.72	-1308.09
Debt/Equity(x)	0.67	0.67	0.71	0.33	0.14	0.15	0.14	0.14	0.14	0.14	0.26
Current Ratio(x)	1.97	5.2	15.17	3.35	5.27	1.98	3.51	2.14	3.93	5.1	2.59
Quick Ratio(x)	1.88	4.95	11.69	2.65	3.79	1.82	3.49	1.91	3.55	3.74	1.93
Interest Cover(x)	17.57	3	-34.83	-40.46	2.37	2	149.57	-1.34	-4.58	25.92	-14.83
Total Debt/Mcap(x)	3.04	3.69	4.66	2.05	0.41	0.58	1	1.45	0.83	0.3	0.79

Gravity India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	24.21	24.21	24.21	24.21	24.21	24.21	24.21	24.21	24.21	24.21
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	75.79	75.79	75.79	75.79	75.79	75.79	75.79	75.79	75.79	75.79
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.68	0.68	0.68	0.68	0.68	0.68	0.68	0.68	0.68	0.68
Others	0	0	0	0	0	0	0	0	0	0
Total	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9

Pros

Stock is trading at 0.5 times its book value
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 24.21%.
Company has a low return on equity of -4% over the last 3 years.
Debtor days have increased from 86.3 to 120.38days.

* 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.

Gravity India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 350/-

Ramaraju Surgical Cotton

IPO

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

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

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

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

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

Gravity India

Add Watchlist

Gravity India Research see more...

Overview Inc. Year: 1987Industry: Textile

Gravity India Share Price

Alert Data

Quarterly Price

Peer Comparison

Gravity India Quarterly Results

Gravity India Profit & Loss

Growth Rates

Gravity India Balance Sheet

Gravity India Cash Flow

Gravity India Ratios

Gravity India Shareholding Pattern

Gravity India News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!