Guj. Craft Inds

₹107.8 0 | 0%

WEBSITE BSE:526965 NSE : GUJ.CRAFT IN 17 May, 10:15

Market Cap ₹53 Cr.

Stock P/E 16.4

P/B 1.4

Current Price ₹107.8

Book Value ₹ 79.4

Face Value 10

52W High ₹181

Dividend Yield 0.93%

52W Low ₹ 68

Edit Ratio

Guj. Craft Inds Research see more...

Overview Inc. Year: 1984Industry: Plastic Products

Guj. Craft Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Guj. Craft Inds 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	44	35	48	44	42	32	47	37	39	46
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	44	35	48	44	42	32	47	37	39	46
Total Expenditure	40	31	44	42	40	29	44	35	36	43
Operating Profit	4	4	4	2	2	2	3	2	3	3
Interest	1	1	1	1	1	1	1	1	1	1
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	3	3	1	1	1	1	1	1	1
Provision for Tax	1	1	1	0	0	0	0	0	0	0
Profit After Tax	2	2	2	1	1	1	1	1	1	1
Adjustments	0	0	0	-0	-0	0	0	0	0	0
Profit After Adjustments	2	2	2	1	1	1	1	1	1	1
Adjusted Earnings Per Share	4.6	4.4	4.9	1.6	1.8	1.6	1.9	1.6	2	1

Guj. Craft Inds 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	65	91	91	115	97	130	140	143	148	171	164	169
Other Income	1	0	1	0	1	0	0	0	-0	1	0	0
Total Income	66	91	92	116	98	130	140	143	148	171	165	169
Total Expenditure	61	85	85	108	91	122	132	135	139	157	155	158
Operating Profit	5	6	7	8	7	8	8	8	9	15	9	11
Interest	2	3	4	4	4	4	4	3	2	2	3	4
Depreciation	1	1	2	2	2	2	2	2	2	2	2	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	2	1	2	2	2	2	3	5	10	5	4
Provision for Tax	1	1	1	1	0	0	0	1	1	3	1	0
Profit After Tax	1	1	1	1	1	2	1	2	4	8	3	4
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	1	1	1	2	1	2	4	8	3	4
Adjusted Earnings Per Share	3.1	2.8	1.7	2.7	2.5	3.5	2.5	4.4	7.2	15.5	7.1	6.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-4%	5%	5%	10%
Operating Profit CAGR	-40%	4%	2%	6%
PAT CAGR	-63%	14%	8%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	40%	36%	34%	23%
ROE Average	10%	15%	11%	10%
ROCE Average	10%	13%	12%	11%

Guj. Craft Inds 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	14	15	16	32	34	35	37	41	55	58
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	15	28	32	21	18	16	12	11	15	16	15
Other Non-Current Liabilities	1	2	3	3	6	6	6	6	5	7	7
Total Current Liabilities	23	41	38	40	45	47	46	36	33	32	32
Total Liabilities	51	84	87	80	101	104	99	90	94	109	111
Fixed Assets	15	24	23	21	39	37	37	36	38	49	47
Other Non-Current Assets	3	2	1	1	1	1	0	1	3	0	2
Total Current Assets	33	58	63	58	62	66	62	53	53	60	62
Total Assets	51	84	87	80	101	104	99	90	94	109	111

Guj. Craft Inds 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	1	1	1	0	1	0	0	0	0	0
Cash Flow from Operating Activities	-1	-10	0	15	7	2	11	10	2	4	9
Cash Flow from Investing Activities	-3	-8	-0	-0	-1	-0	-1	-1	-6	-4	-2
Cash Flow from Financing Activities	5	19	0	-15	-6	-2	-9	-9	4	-0	-7
Net Cash Inflow / Outflow	0	0	0	0	0	-1	0	-0	0	0	0
Closing Cash & Cash Equivalent	1	1	1	1	1	0	0	0	0	0	1

Guj. Craft Inds 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)	3.12	2.85	1.71	2.74	2.5	3.49	2.51	4.39	7.23	15.51	7.1
CEPS(Rs)	6.67	6.06	5.5	6.29	6.03	7.02	6.14	8.68	11.6	20.02	11.59
DPS(Rs)	0	0	0	0	0	0	0	0	0	1	1
Book NAV/Share(Rs)	25.31	28.39	29.69	32.43	66.1	69.61	72.18	76.59	54.08	69.61	75.74
Core EBITDA Margin(%)	5.86	6.01	5.63	6.33	6.58	6.1	5.39	5.49	6.11	8.35	5.53
EBIT Margin(%)	5.61	4.74	5.16	5.19	5.4	4.89	4.2	4.29	4.61	7.43	4.41
Pre Tax Margin(%)	2.31	1.84	1.46	1.71	1.66	1.49	1.21	1.95	3.19	6	2.79
PAT Margin (%)	1.58	1.2	0.86	1.1	1.2	1.31	0.88	1.5	2.4	4.44	2.11
Cash Profit Margin (%)	3.38	2.56	2.76	2.54	2.9	2.63	2.15	2.97	3.84	5.73	3.45
ROA(%)	2.52	1.72	0.97	1.6	1.35	1.67	1.21	2.28	3.86	7.47	3.15
ROE(%)	14.12	11.34	6.39	8.82	5.08	5.15	3.54	5.9	11.07	25.07	9.78
ROCE(%)	12.16	9.54	8.1	10.53	8.86	9.06	8.29	9.16	10.8	19.35	10.33
Receivable days	67.34	79.2	101.92	91.28	116.89	87.11	74.23	67.26	60.02	49.72	49.65
Inventory Days	57.72	75.3	104.74	71.3	72.41	65.41	64.82	58.71	56.6	60.9	71.88
Payable days	61.44	82.11	100.56	65.51	81.08	69.69	59.63	48.49	40.6	27.25	28.18
PER(x)	2.86	2.87	8.86	5.19	9.98	11.76	12.48	6.06	4.98	9.45	10.76
Price/Book(x)	0.35	0.29	0.51	0.44	0.38	0.59	0.43	0.35	0.67	2.1	1.01
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0.68	1.31
EV/Net Sales(x)	0.42	0.53	0.61	0.39	0.48	0.45	0.34	0.28	0.35	0.62	0.41
EV/Core EBITDA(x)	5.29	8.23	8.12	5.64	6.5	7.16	6.24	4.88	5.71	7.14	7.19
Net Sales Growth(%)	26.69	39.8	-0.36	26.84	-15.55	33.67	7.15	2.56	3.15	15.73	-3.79
EBIT Growth(%)	46.85	17.1	9.05	25.45	-12.82	16.36	-8.22	4.77	10.87	86.6	-42.86
PAT Growth(%)	65.62	5.73	-28.49	60.03	-8.54	39.43	-28.05	74.79	64.74	114.33	-54.18
EPS Growth(%)	45.52	-8.81	-39.9	60.03	-8.54	39.43	-28.05	74.79	64.74	114.33	-54.18
Debt/Equity(x)	2.76	3.95	3.41	2.5	1.11	1.13	0.95	0.75	1.3	1.07	0.89
Current Ratio(x)	1.45	1.43	1.64	1.42	1.38	1.38	1.36	1.47	1.61	1.88	1.94
Quick Ratio(x)	0.84	0.8	0.87	0.99	0.87	0.88	0.79	0.9	0.84	0.89	0.91
Interest Cover(x)	1.7	1.63	1.4	1.49	1.44	1.44	1.41	1.84	3.25	5.2	2.72
Total Debt/Mcap(x)	7.83	13.75	6.67	5.72	2.95	1.92	2.18	2.15	1.95	0.51	0.88

Guj. Craft Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73.83	73.83	73.83	73.83	73.83	73.83	73.83	73.83	73.83	73.83
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	26.17	26.17	26.17	26.17	26.17	26.17	26.17	26.17	26.17	26.17
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	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13
Others	0	0	0	0	0	0	0	0	0	0
Total	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49

Pros

Company has reduced debt.

Cons

Debtor days have increased from 27.25 to 28.18days.
The company has delivered a poor profit growth of 8% 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.

Guj. Craft Inds News

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

Guj. Craft Inds

Add Watchlist

Guj. Craft Inds Research see more...

Overview Inc. Year: 1984Industry: Plastic Products

Guj. Craft Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Guj. Craft Inds Quarterly Results

Guj. Craft Inds Profit & Loss

Growth Rates

Guj. Craft Inds Balance Sheet

Guj. Craft Inds Cash Flow

Guj. Craft Inds Ratios

Guj. Craft Inds Shareholding Pattern

Guj. Craft Inds News

IPO

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

Please Login!

Error!