Market Cap ₹1227 Cr.
Stock P/E 48.0
P/B 2.1
Current Price ₹196.7
Book Value ₹ 93.5
Face Value 1
52W High ₹275
Dividend Yield 0.25%
52W Low ₹ 158.1
Gulshan Polyols Ltd engages in the mineral and grain processing, and distillery organizations in India and the world over. The company affords starch sugar merchandise, such as sorbitol 70% solution, dextrose monohydrate, malto dextrine powder, and liquid glucose, in addition to rice fructose syrups, brown rice syrups, and rice syrup solids; natural sweeteners; and activated, and ground calcium carbonate products. It also gives primarily grain based more neutral alcohol, ethanol from damaged meals grain, country liquor, bottling, sanitizers, and dried distillers grain solids, in addition to alcoholic drinks beneath the Tiger Gold and Golden deer manufacturers; and manufactures agro based animal feed merchandise comprising corn/maize gluten feed, corn germ, farm animals feed/enriched fiber, rice protein/gluten, and corn steep liquor products. In addition, the organisation offers native and maize starches in various grades. It serves pharmaceutical, personal care, shoes, tire, rubber and plastic, paint, alcohol, paper, agrochemical, and meals and agro industries. The employer turned into incorporated in 1981 and is primarily based in Delhi, India. Gulshan Polyols Ltd operates as a subsidiary of Gulshan Holdings Pvt. Ltd.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 292 | 270 | 276 | 332 | 302 | 293 | 308 | 371 |
| Other Income | 1 | 0 | 1 | 2 | 3 | 4 | 4 | 3 |
| Total Income | 293 | 271 | 278 | 334 | 305 | 297 | 312 | 374 |
| Total Expenditure | 267 | 249 | 257 | 310 | 276 | 282 | 292 | 360 |
| Operating Profit | 26 | 22 | 20 | 24 | 29 | 16 | 20 | 14 |
| Interest | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 0 |
| Depreciation | 8 | 7 | 7 | 7 | 7 | 9 | 10 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 16 | 14 | 12 | 15 | 19 | 5 | 7 | 8 |
| Provision for Tax | 4 | 3 | 3 | 4 | 5 | 0 | 5 | 3 |
| Profit After Tax | 12 | 10 | 9 | 12 | 14 | 4 | 2 | 5 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 10 | 9 | 12 | 14 | 4 | 2 | 5 |
| Adjusted Earnings Per Share | 1.9 | 1.6 | 1.5 | 1.9 | 2.3 | 0.7 | 0.3 | 0.7 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|
| Net Sales | 1101 | 1180 | 1274 |
| Other Income | 2 | 7 | 14 |
| Total Income | 1103 | 1187 | 1288 |
| Total Expenditure | 951 | 1092 | 1210 |
| Operating Profit | 152 | 95 | 79 |
| Interest | 5 | 6 | 8 |
| Depreciation | 32 | 29 | 31 |
| Exceptional Income / Expenses | 0 | 0 | 0 |
| Profit Before Tax | 115 | 60 | 39 |
| Provision for Tax | 30 | 15 | 13 |
| Profit After Tax | 85 | 45 | 25 |
| Adjustments | 0 | 0 | 0 |
| Profit After Adjustments | 85 | 45 | 25 |
| Adjusted Earnings Per Share | 13.7 | 7.2 | 4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | 0% | 0% | 0% |
| Operating Profit CAGR | -38% | 0% | 0% | 0% |
| PAT CAGR | -47% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 15% | 37% | 28% |
| ROE Average | 8% | 12% | 12% | 12% |
| ROCE Average | 9% | 14% | 14% | 14% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 |
|---|---|---|
| Shareholder's Funds | 535 | 575 |
| Minority's Interest | 0 | 0 |
| Borrowings | 47 | 128 |
| Other Non-Current Liabilities | 18 | 19 |
| Total Current Liabilities | 173 | 267 |
| Total Liabilities | 774 | 988 |
| Fixed Assets | 237 | 276 |
| Other Non-Current Assets | 161 | 330 |
| Total Current Assets | 376 | 382 |
| Total Assets | 774 | 988 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 |
|---|---|---|
| Opening Cash & Cash Equivalents | 18 | 113 |
| Cash Flow from Operating Activities | 61 | 15 |
| Cash Flow from Investing Activities | -136 | -247 |
| Cash Flow from Financing Activities | 170 | 124 |
| Net Cash Inflow / Outflow | 95 | -107 |
| Closing Cash & Cash Equivalent | 113 | 5 |
| # | Mar 2022 | Mar 2023 |
|---|---|---|
| Earnings Per Share (Rs) | 13.67 | 7.24 |
| CEPS(Rs) | 18.86 | 11.85 |
| DPS(Rs) | 2 | 0.5 |
| Book NAV/Share(Rs) | 85.84 | 92.17 |
| Core EBITDA Margin(%) | 13.62 | 7.45 |
| EBIT Margin(%) | 10.87 | 5.62 |
| Pre Tax Margin(%) | 10.42 | 5.1 |
| PAT Margin (%) | 7.74 | 3.83 |
| Cash Profit Margin (%) | 10.68 | 6.26 |
| ROA(%) | 11.01 | 5.13 |
| ROE(%) | 15.92 | 8.14 |
| ROCE(%) | 18.5 | 9.02 |
| Receivable days | 39.63 | 40.39 |
| Inventory Days | 35.74 | 41.01 |
| Payable days | 36.79 | 36.11 |
| PER(x) | 21.42 | 23.32 |
| Price/Book(x) | 3.41 | 1.83 |
| Dividend Yield(%) | 0.57 | 0.25 |
| EV/Net Sales(x) | 1.65 | 1.1 |
| EV/Core EBITDA(x) | 11.92 | 13.63 |
| Net Sales Growth(%) | 0 | 7.18 |
| EBIT Growth(%) | 0 | -44.61 |
| PAT Growth(%) | 0 | -47 |
| EPS Growth(%) | 0 | -47 |
| Debt/Equity(x) | 0.21 | 0.43 |
| Current Ratio(x) | 2.17 | 1.43 |
| Quick Ratio(x) | 1.54 | 0.84 |
| Interest Cover(x) | 24.15 | 10.83 |
| Total Debt/Mcap(x) | 0.06 | 0.24 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.2 | 64.86 | 66.65 | 66.65 | 66.65 | 66.65 | 66.65 | 66.72 | 66.72 | 66.72 |
| FII | 0.22 | 1.59 | 0.54 | 0.34 | 0.33 | 0.31 | 0.01 | 0 | 0 | 0.01 |
| DII | 0 | 3.23 | 3.3 | 3.52 | 3.52 | 3.53 | 3.52 | 1.23 | 1.2 | 0.58 |
| Public | 31.58 | 30.32 | 29.51 | 29.49 | 29.5 | 29.51 | 29.82 | 32.05 | 32.08 | 32.69 |
| 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 | 3.2 | 3.2 | 3.46 | 3.46 | 3.46 | 3.46 | 4.16 | 4.16 | 4.16 | 4.16 |
| FII | 0.01 | 0.08 | 0.03 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 |
| DII | 0 | 0.16 | 0.17 | 0.18 | 0.18 | 0.18 | 0.22 | 0.08 | 0.07 | 0.04 |
| Public | 1.48 | 1.5 | 1.53 | 1.53 | 1.53 | 1.53 | 1.86 | 2 | 2 | 2.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.69 | 4.93 | 5.2 | 5.2 | 5.2 | 5.2 | 6.24 | 6.24 | 6.24 | 6.24 |
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.
Sell or Purchase Share (Tentative Price)
| 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
