WEBSITE BSE:530073 NSE : SANGHVI MOVE 10 May, 16:01
Market Cap ₹5640 Cr.
Stock P/E 32.4
P/B 5.8
Current Price ₹1302.9
Book Value ₹ 222.8
Face Value 2
52W High ₹1430
Dividend Yield 0.31%
52W Low ₹ 366.2
Sanghvi Movers Ltd is engaged inside the commercial enterprise of presenting cranes on rental basis. The Company is likewise engaged in power generation. The Company gives hydraulic and crawler cranes to numerous industries inside the infrastructure region and has a fleet of approximately 430 medium to huge size hydraulic vans set up telescopic and lattice boom cranes and crawler cranes with lifting capability starting from 20 to 800 tons. The Company gives a variety of gadget, such as crawler mounted cranes with lattice increase, truck mounted cranes with telescopic growth, truck established cranes with lattice boom, hydraulic multi axle modular trailers and forklifts. Its crawler mounted cranes with lattice boom are supplied in various fashions, consisting of SANY SCC 6500C, LIEBHERR LR 1400-2, LIEBHERR LR 1400-1 and MANITOWOC M250-2. Its truck installed cranes with telescopic growth are offered in numerous fashions, consisting of KRUPP KML 6200, LIEBHERR LTM 1160, GOTTWALD AMK 126-63 and GROVE TM 890.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 71 | 79 | 109 | 97 | 109 | 122 | 127 | 146 | 140 | 167 |
| Other Income | 6 | 8 | 22 | 4 | 15 | 6 | 5 | 6 | 5 | 6 |
| Total Income | 77 | 87 | 131 | 101 | 124 | 129 | 132 | 152 | 145 | 173 |
| Total Expenditure | 35 | 44 | 74 | 49 | 52 | 47 | 50 | 58 | 54 | 52 |
| Operating Profit | 42 | 44 | 58 | 52 | 72 | 82 | 81 | 94 | 91 | 121 |
| Interest | 4 | 5 | 4 | 3 | 4 | 4 | 5 | 5 | 7 | 7 |
| Depreciation | 30 | 29 | 29 | 29 | 31 | 31 | 31 | 33 | 34 | 32 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 10 | 25 | 19 | 38 | 46 | 46 | 56 | 50 | 82 |
| Provision for Tax | 4 | 1 | 6 | 5 | 9 | 12 | 12 | 14 | 13 | 21 |
| Profit After Tax | 5 | 9 | 19 | 14 | 29 | 35 | 34 | 42 | 37 | 61 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 5 | 9 | 19 | 14 | 29 | 35 | 34 | 42 | 37 | 61 |
| Adjusted Earnings Per Share | 1 | 2 | 4.3 | 3.3 | 6.7 | 8 | 7.8 | 9.7 | 8.6 | 14.2 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|
| Net Sales | 335 | 456 | 580 |
| Other Income | 37 | 30 | 22 |
| Total Income | 372 | 486 | 602 |
| Total Expenditure | 197 | 199 | 214 |
| Operating Profit | 175 | 287 | 387 |
| Interest | 17 | 17 | 24 |
| Depreciation | 118 | 121 | 130 |
| Exceptional Income / Expenses | 0 | 0 | 0 |
| Profit Before Tax | 39 | 149 | 234 |
| Provision for Tax | 10 | 37 | 60 |
| Profit After Tax | 29 | 112 | 174 |
| Adjustments | 0 | 0 | 0 |
| Profit After Adjustments | 29 | 112 | 174 |
| Adjusted Earnings Per Share | 6.8 | 25.9 | 40.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 36% | 0% | 0% | 0% |
| Operating Profit CAGR | 64% | 0% | 0% | 0% |
| PAT CAGR | 286% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 227% | 101% | 61% | 32% |
| ROE Average | 14% | 9% | 9% | 9% |
| ROCE Average | 17% | 12% | 12% | 12% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 |
|---|---|---|
| Shareholder's Funds | 734 | 842 |
| Minority's Interest | 0 | 0 |
| Borrowings | 120 | 94 |
| Other Non-Current Liabilities | 17 | 47 |
| Total Current Liabilities | 93 | 145 |
| Total Liabilities | 964 | 1127 |
| Fixed Assets | 766 | 855 |
| Other Non-Current Assets | 20 | 50 |
| Total Current Assets | 178 | 221 |
| Total Assets | 964 | 1127 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 |
|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 7 |
| Cash Flow from Operating Activities | 130 | 257 |
| Cash Flow from Investing Activities | -76 | -237 |
| Cash Flow from Financing Activities | -48 | -15 |
| Net Cash Inflow / Outflow | 6 | 5 |
| Closing Cash & Cash Equivalent | 7 | 13 |
| # | Mar 2022 | Mar 2023 |
|---|---|---|
| Earnings Per Share (Rs) | 6.79 | 25.89 |
| CEPS(Rs) | 34.08 | 53.85 |
| DPS(Rs) | 1 | 4 |
| Book NAV/Share(Rs) | 169.55 | 194.45 |
| Core EBITDA Margin(%) | 41.13 | 56.36 |
| EBIT Margin(%) | 16.94 | 36.33 |
| Pre Tax Margin(%) | 11.77 | 32.67 |
| PAT Margin (%) | 8.77 | 24.59 |
| Cash Profit Margin (%) | 44 | 51.15 |
| ROA(%) | 3.05 | 10.72 |
| ROE(%) | 4.01 | 14.22 |
| ROCE(%) | 6.31 | 17.2 |
| Receivable days | 131.85 | 104.65 |
| Inventory Days | 5.25 | 3.73 |
| Payable days | 0 | 0 |
| PER(x) | 27.16 | 13.51 |
| Price/Book(x) | 1.09 | 1.8 |
| Dividend Yield(%) | 0.54 | 1.14 |
| EV/Net Sales(x) | 2.85 | 3.68 |
| EV/Core EBITDA(x) | 5.46 | 5.84 |
| Net Sales Growth(%) | 0 | 35.95 |
| EBIT Growth(%) | 0 | 191.58 |
| PAT Growth(%) | 0 | 281.09 |
| EPS Growth(%) | 0 | 281.09 |
| Debt/Equity(x) | 0.23 | 0.22 |
| Current Ratio(x) | 1.91 | 1.53 |
| Quick Ratio(x) | 1.86 | 1.5 |
| Interest Cover(x) | 3.28 | 9.94 |
| Total Debt/Mcap(x) | 0.21 | 0.12 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.25 | 47.25 | 47.25 | 47.25 | 47.25 | 47.25 | 47.25 | 47.25 | 47.25 | 47.25 |
| FII | 0.1 | 0.3 | 0.28 | 1.03 | 1.35 | 1.45 | 1.64 | 1.98 | 2.12 | 2.49 |
| DII | 1.23 | 1.2 | 1.07 | 1.57 | 2.06 | 1.7 | 1.73 | 1.77 | 1.62 | 2.59 |
| Public | 51.42 | 51.25 | 51.39 | 50.15 | 49.35 | 49.6 | 49.38 | 49 | 49.01 | 47.68 |
| 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 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 |
| FII | 0 | 0.01 | 0.01 | 0.04 | 0.06 | 0.06 | 0.07 | 0.09 | 0.09 | 0.11 |
| DII | 0.05 | 0.05 | 0.05 | 0.07 | 0.09 | 0.07 | 0.07 | 0.08 | 0.07 | 0.11 |
| Public | 2.23 | 2.22 | 2.22 | 2.17 | 2.14 | 2.15 | 2.14 | 2.12 | 2.12 | 2.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
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
