WEBSITE BSE:532160 NSE : GUJ.STAT.FIN 18 May, 12:50
Market Cap ₹249 Cr.
Stock P/E -2.1
P/B -0.1
Current Price ₹27.9
Book Value ₹ -326.3
Face Value 10
52W High ₹40
Dividend Yield 0%
52W Low ₹ 5.9
Gujarat State Financial Corporation Limited (GSFC) is a financial institution established by the State Government of Gujarat in 1961 under the State Financial Corporations Act, 1951. Company was founded by Shri Chandulal Jethalal Jaiswal, who is also the promoter of the company. The current chairman of the corporation is Shri Manoj Kumar Das, IAS, and the current managing director is Dr. Rahul B Gupta, IAS. The corporation has a board of directors consisting of seven members, including nominees of the state government and SIDBI. The corporation’s portfolio includes various sectors such as agro and food processing, engineering, chemicals, textiles, pharmaceuticals, plastics, etc. The corporation has financed 47,331 units and disbursed Rs. 3,300 crore, generating employment for over 6,00,000 persons. Many financed units have also graduated from small to medium and large scale.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 0 |
Other Income | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Total Income | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 6 | 4 | 3 |
Total Expenditure | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | -1 |
Operating Profit | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | 2 | 4 |
Interest Expense | 33 | 34 | 34 | 33 | 34 | 34 | 34 | 34 | 35 | 35 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -31 | -33 | -32 | -32 | -32 | -33 | -29 | -28 | -31 | -30 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -31 | -33 | -32 | -32 | -32 | -33 | -29 | -28 | -31 | -30 |
Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -31 | -33 | -32 | -32 | -32 | -33 | -29 | -28 | -31 | -30 |
Adjusted Earnings Per Share | -3.5 | -3.7 | -3.6 | -3.6 | -3.6 | -3.7 | -3.3 | -3.2 | -3.5 | -3.4 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 25 | 18 | 41 | 34 | 17 | 18 | 21 | 19 | 14 | 11 | 14 | 4 |
Other Income | 6 | 7 | 0 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 12 |
Total Income | 31 | 25 | 42 | 35 | 18 | 18 | 22 | 19 | 14 | 11 | 14 | 16 |
Total Expenditure | 32 | 19 | 18 | 19 | 11 | 7 | 8 | 7 | 5 | 5 | 4 | 4 |
Operating Profit | -0 | 6 | 24 | 17 | 7 | 11 | 14 | 13 | 9 | 6 | 11 | 13 |
Interest Expense | 146 | 115 | 118 | 121 | 124 | 126 | 128 | 130 | 132 | 134 | 136 | 138 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -113 | -113 | -95 | -105 | -117 | -116 | -115 | -117 | -123 | -128 | -125 | -118 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -113 | -113 | -95 | -105 | -117 | -116 | -115 | -117 | -123 | -128 | -125 | -118 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -113 | -113 | -95 | -105 | -117 | -116 | -115 | -117 | -123 | -128 | -125 | -118 |
Adjusted Earnings Per Share | -12.7 | -12.7 | -10.6 | -11.8 | -13.1 | -13 | -12.9 | -13.2 | -13.8 | -14.3 | -14 | -13.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 27% | -10% | -5% | -6% |
Operating Profit CAGR | 83% | -5% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 316% | 113% | 93% | 24% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | 0% | 0% | 0% | 0% |
#(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 | -1660 | -1773 | -1868 | -1973 | -2090 | -2205 | -2320 | -2438 | -2561 | -2688 | -2814 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 662 | 662 | 662 | 662 | 662 | 662 | 662 | 662 | 662 | 662 | 662 |
Current Liability | 3 | 8 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Other Liabilities & Provisions | 1078 | 1193 | 1311 | 1431 | 1554 | 1680 | 1808 | 1938 | 2070 | 2204 | 2340 |
Total Liabilities | 83 | 90 | 108 | 123 | 129 | 139 | 153 | 165 | 174 | 180 | 190 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 |
Fixed Assets | 3 | 3 | 4 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 2 |
Other Loans | 2 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non Current Assets | 0 | 4 | 3 | 7 | 6 | 5 | 6 | 7 | 6 | 5 | 6 |
Current Assets | 73 | 73 | 97 | 108 | 115 | 127 | 141 | 153 | 163 | 169 | 179 |
Total Assets | 83 | 90 | 108 | 123 | 129 | 139 | 153 | 165 | 174 | 180 | 190 |
#(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 | 39 | 69 | 73 | 97 | 108 | 3 | 3 | 1 | 1 | 1 | 1 |
Cash Flow from Operating Activities | 121 | -16 | -2 | 1 | -2 | 3 | 5 | 2 | -1 | -14 | -8 |
Cash Flow from Investing Activities | -121 | 5 | 25 | 11 | 9 | -2 | -7 | -2 | 1 | 9 | 9 |
Cash Flow from Financing Activities | 29 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 30 | 5 | 23 | 12 | 7 | 1 | -2 | -0 | 0 | -4 | 1 |
Closing Cash & Cash Equivalent | 69 | 73 | 97 | 108 | 115 | 3 | 1 | 1 | 1 | -3 | 2 |
# | 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) | -12.7 | -12.66 | -10.64 | -11.78 | -13.15 | -12.96 | -12.89 | -13.18 | -13.79 | -14.34 | -14.04 |
CEPS(Rs) | -12.68 | -12.62 | -10.59 | -11.73 | -13.09 | -12.91 | -12.84 | -13.14 | -13.76 | -14.31 | -14.01 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -186.8 | -199.46 | -210.1 | -221.88 | -235.03 | -247.99 | -260.88 | -274.06 | -287.85 | -302.2 | -316.24 |
Net Profit Margin | -451.54 | -625.7 | -229.04 | -311.5 | -686.5 | -653.54 | -545.52 | -614.15 | -890.29 | -1202.84 | -909.22 |
Operating Margin | 129.88 | 13.62 | 56.65 | 47.77 | 38 | 59.16 | 62.63 | 65.66 | 65.02 | 55.83 | 76.1 |
PBT Margin | -451.54 | -625.53 | -229.04 | -311.5 | -686.5 | -653.54 | -545.52 | -614.15 | -890.29 | -1202.84 | -909.22 |
ROA(%) | -166.68 | -130.45 | -95.82 | -90.9 | -92.88 | -85.93 | -78.51 | -73.77 | -72.44 | -72.19 | -67.59 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Earnings(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0 | -0.01 | -0.01 | -0.03 | -0.02 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 24.29 | 33.36 | 14.27 | 17.21 | 33.67 | 31.65 | 25.26 | 27.23 | 38.48 | 53.96 | 38.93 |
EV/Core EBITDA(x) | -2109.15 | 106.04 | 24.74 | 35.09 | 81.96 | 51.22 | 39.11 | 40.29 | 57.11 | 92.16 | 49.93 |
Interest Earned Growth(%) | -4.49 | -28.07 | 129.63 | -18.57 | -49.36 | 3.56 | 19.12 | -9.18 | -27.8 | -23.04 | 29.54 |
Net Profit Growth | 45.83 | 0.33 | 15.94 | -10.74 | -11.61 | 1.41 | 0.57 | -2.24 | -4.66 | -3.98 | 2.08 |
EPS Growth(%) | 45.83 | 0.33 | 15.94 | -10.74 | -11.61 | 1.41 | 0.57 | -2.24 | -4.67 | -3.98 | 2.08 |
Interest Coverage(x) % | 0.22 | 0.02 | 0.2 | 0.13 | 0.05 | 0.08 | 0.1 | 0.1 | 0.07 | 0.04 | 0.08 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 83.95 | 83.95 | 83.95 | 83.95 | 83.95 | 83.95 | 83.95 | 83.95 | 83.95 | 83.95 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 |
Public | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 | 10.41 |
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 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
Public | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 | 8.91 |
Pros
Cons
* 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.
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 |
---|
You May Also Know About