Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹4027 Cr.
Stock P/E
52.5
P/B
9
Current Price
₹524.9
Book Value
₹ 58.6
Face Value
1
52W High
₹741.8
52W Low
₹ 385.7
Dividend Yield
0.95%

Shanthi Gears Overview

Business

Shanthi Gears Ltd. is an Indian company primarily engaged in the design, manufacture, and supply of gears, gearboxes, and gear assemblies. The company offers a wide range of standard and customized gear products, including worm gears, helical gears, bevel helical gears, and custom-built gearboxes for various industrial applications. Its core business model is B2B, serving a diverse clientele across multiple sectors by providing critical power transmission solutions. The company makes money by selling these precision-engineered products and offering related services like gear component manufacturing and gearbox repair/renovation.

Revenue Mix

Shanthi Gears' revenue primarily comes from the sale of its manufactured gear products and gearboxes. While specific percentage breakdowns are not publicly detailed for product segments, its offerings broadly fall into:

Gears: Various types of precision gears (e.g., worm, helical, bevel, spur) as standalone components.

Gearboxes: Complete gear assemblies designed for specific power transmission requirements.

Gear Assemblies & Services: Custom-built solutions and after-sales support including repair and renovation.

The company caters to a wide array of end-user industries including cement, sugar, textiles, paper, power, steel, marine, material handling, and general engineering, indicating a diversified revenue base rather than reliance on a single sector.

Industry

The company operates within the broader industrial power transmission equipment industry, often classified under Auto Ancillary due to some common manufacturing processes and materials, though its primary market is diverse industrial applications. The industry is characterized by the need for precision engineering, material science expertise, and application-specific design. It includes both organized and unorganized players, with competition from domestic manufacturers and international brands. Shanthi Gears holds a strong position in the Indian market, known for its established brand, wide product range, and reputation for quality and reliability, particularly in specialized and heavy-duty gear applications. It is part of the Murugappa Group, which provides a strong institutional backing and governance framework.

MOAT

Brand Reputation & Quality: A long-standing reputation for manufacturing high-quality, reliable, and precision-engineered gear products, which are critical components in industrial machinery. This leads to customer trust and repeat business.

Technical Expertise & Customization: Ability to design and manufacture a wide range of standard and custom-built gears and gearboxes for diverse and demanding industrial applications, showcasing deep engineering capabilities.

Switching Costs: For industrial clients, gears and gearboxes are critical to operations. Switching suppliers involves significant costs related to re-engineering, testing, integration, and the potential risk of operational downtime or failure, making customers sticky.

Manufacturing Scale & Integration: While not the largest globally, its significant manufacturing infrastructure and integrated capabilities in India provide cost efficiencies and better control over quality and delivery.

Growth Drivers

Industrial Capital Expenditure Cycle: Growth in key end-user industries like cement, power, infrastructure, and general manufacturing drives demand for new machinery and thus for gears and gearboxes.

Infrastructure Development: Government focus on infrastructure projects (roads, railways, ports) fuels demand for heavy machinery and associated components.

Modernization & Replacement Demand: Older industrial equipment requires replacement or upgrade of power transmission systems, creating a recurring demand cycle.

Diversification into New Industries & Applications: Expanding product offerings and client base into emerging industrial sectors.

Export Opportunities: Leveraging its quality and cost-effectiveness to tap into international markets, especially in developing economies.

Risks

Economic Slowdown: A downturn in the broader industrial economy or specific end-user sectors can significantly reduce demand for capital goods and components.

Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel, special alloys, and energy can impact manufacturing costs and margins.

Intense Competition: Competition from both domestic and international players, including those offering lower-cost alternatives, can put pressure on pricing and market share.

Technological Obsolescence: Failure to innovate or adapt to new manufacturing technologies and customer requirements could erode competitive edge.

Currency Fluctuations: For export-oriented sales or imports of specialized components/machinery, adverse currency movements can impact profitability.

Management & Ownership

Shanthi Gears Ltd. is a part of the Murugappa Group, a diversified Indian conglomerate known for its strong corporate governance and professional management. The Murugappa Group, as the promoter, typically holds a significant stake, ensuring stable ownership and long-term strategic vision. The management team benefits from the group's broad expertise and financial strength. This affiliation generally implies a robust management quality, professional practices, and a focus on sustainable growth, leveraging the group's network and resources.

Outlook

Shanthi Gears is positioned to benefit from India's industrial growth trajectory and government initiatives promoting manufacturing and infrastructure. Its established brand, technical expertise, and diversified client base in critical industrial sectors provide a solid foundation. The company's affiliation with the Murugappa Group offers strong backing and governance. However, its performance remains susceptible to cyclical downturns in industrial capital expenditure and volatility in raw material costs. Competition from both domestic and global players necessitates continuous innovation and cost management. While offering a stable play in the industrial components segment, its growth will be primarily tied to the broader economic health and investment cycle of its key end-user industries.

Shanthi Gears Share Price

Live · BSE / NSE · Inception: 1972
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Shanthi Gears Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 154 139 155 158 153 135 132 117 135 115
Other Income 10 3 3 4 4 4 6 4 6 4
Total Income 163 142 158 161 157 139 138 121 141 120
Total Expenditure 127 110 121 123 122 104 105 94 111 100
Operating Profit 36 32 38 39 35 34 32 27 30 19
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 4 3 3 3 4 4 4 4 5 5
Exceptional Income / Expenses 0 0 0 0 0 0 0 -2 -3 0
Profit Before Tax 32 29 34 35 31 31 29 22 22 14
Provision for Tax 6 7 9 9 9 8 7 5 6 4
Profit After Tax 26 22 26 26 22 23 22 16 16 10
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 26 22 26 26 22 23 22 16 16 10
Adjusted Earnings Per Share 3.3 2.8 3.3 3.4 2.9 3 2.8 2.1 2.1 1.3

Shanthi Gears Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 165 184 214 242 242 216 337 446 536 605 519 499
Other Income 9 11 12 12 7 9 9 11 21 15 20 20
Total Income 174 195 226 254 249 225 346 457 557 619 538 520
Total Expenditure 134 148 177 201 208 189 277 355 434 475 414 410
Operating Profit 40 46 49 53 41 35 69 101 123 144 124 108
Interest 0 0 0 0 0 0 0 0 1 0 0 0
Depreciation 17 18 16 11 8 9 10 11 13 13 16 18
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 -5 -5
Profit Before Tax 23 29 33 42 33 26 59 90 110 130 103 87
Provision for Tax 5 6 5 9 8 6 16 23 27 34 26 22
Profit After Tax 18 23 29 33 25 20 42 67 82 96 77 64
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 18 23 29 33 25 20 42 67 82 96 77 64
Adjusted Earnings Per Share 2.2 2.8 3.5 4.1 3.3 2.6 5.5 8.7 10.7 12.5 10 8.3

Shanthi Gears Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 284 306 318 302 229 237 260 302 345 403 440
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 26 -3 -5 -5 -3 0 -1 -4 -5 -4 1
Total Current Liabilities 34 40 41 50 53 90 95 97 97 100 108
Total Liabilities 344 344 354 348 279 327 354 395 437 499 549
Fixed Assets 66 58 50 52 53 67 59 63 65 72 99
Other Non-Current Assets 54 26 26 27 51 44 42 40 45 46 50
Total Current Assets 224 259 279 269 175 217 254 292 328 382 400
Total Assets 344 344 354 348 279 327 354 395 437 499 549

Shanthi Gears Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 3 1 2 1 19 1 2 1 15 1 15
Cash Flow from Operating Activities 46 14 42 27 56 31 35 63 36 91 70
Cash Flow from Investing Activities -43 -13 -26 40 24 -18 -16 -26 -12 -38 -45
Cash Flow from Financing Activities -5 0 -17 -49 -98 -12 -19 -23 -39 -38 -38
Net Cash Inflow / Outflow -2 1 -1 18 -18 1 -1 14 -14 14 -14
Closing Cash & Cash Equivalent 1 2 1 20 1 2 1 15 1 15 1

Shanthi Gears Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 2.17 2.76 3.5 4.08 3.28 2.63 5.54 8.74 10.72 12.52 9.99
CEPS(Rs) 4.22 4.94 5.4 5.38 4.38 3.78 6.89 10.16 12.45 14.25 12.09
DPS(Rs) 0.5 0.75 1 6 2 1.5 2.5 5 5 5 5
Book NAV/Share(Rs) 34.75 37.49 38.9 36.97 29.81 30.92 33.89 39.42 45.02 52.54 57.37
Core EBITDA Margin(%) 16.86 17.53 16.83 17.04 14.33 12.1 17.89 20.24 19.09 21.36 20.1
EBIT Margin(%) 12.76 14.05 15.18 17.63 13.57 12.21 17.49 20.32 20.55 21.59 19.87
Pre Tax Margin(%) 12.71 13.98 15.11 17.57 13.49 12.1 17.42 20.24 20.45 21.52 19.8
PAT Margin (%) 9.74 11.04 13.02 13.8 10.4 9.36 12.6 15.05 15.34 15.88 14.78
Cash Profit Margin (%) 18.91 19.79 20.1 18.19 13.86 13.47 15.68 17.49 17.81 18.08 17.87
ROA(%) 5.23 6.55 8.19 9.5 8.04 6.65 12.46 17.88 19.75 20.51 14.63
ROE(%) 6.39 7.63 9.16 10.76 9.49 8.66 17.09 23.85 25.4 25.67 18.19
ROCE(%) 8.38 9.7 10.68 13.74 12.39 11.3 23.73 32.21 34.02 34.89 24.45
Receivable days 75.78 75.68 84.3 84.57 71.33 72.41 64.75 57.49 63.35 77.02 88.95
Inventory Days 132.44 127.04 111.43 97.42 98.65 117.68 77.03 53.54 51.69 49.99 67.99
Payable days 135.74 122.75 98.46 92.37 96.22 149.54 108.21 74.13 69.85 75.72 100.81
PER(x) 37.83 40.21 36.93 32.24 20.26 48.29 32.57 41.62 51.67 37.66 43.09
Price/Book(x) 2.36 2.96 3.32 3.56 2.23 4.11 5.32 9.23 12.31 8.97 7.51
Dividend Yield(%) 0.61 0.68 0.77 4.56 3.01 1.18 1.39 1.37 0.9 1.06 1.16
EV/Net Sales(x) 4.06 4.91 4.92 4.37 2.1 4.26 3.9 6.06 7.91 5.87 6.22
EV/Core EBITDA(x) 16.75 19.43 21.56 19.83 12.32 26.1 18.98 26.62 34.38 24.69 26.05
Net Sales Growth(%) 6.19 11.63 16.4 12.87 0.25 -11.04 56.39 32.21 20.29 12.79 -14.21
EBIT Growth(%) 75.72 23.25 16.38 27.85 -22.82 -19.98 124.14 53.57 21.64 18.49 -21.05
PAT Growth(%) 90.24 26.96 26.97 16.69 -24.47 -19.93 110.56 57.88 22.67 16.75 -20.17
EPS Growth(%) 90.23 26.96 26.97 16.69 -19.54 -19.93 110.56 57.88 22.67 16.75 -20.17
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 6.63 6.41 6.75 5.34 3.32 2.4 2.67 3.01 3.38 3.8 3.71
Quick Ratio(x) 4.65 4.55 5.33 3.95 2.16 1.54 2 2.32 2.5 3 2.66
Interest Cover(x) 290.38 220.23 222.13 304.29 173.05 109.63 245.71 244.76 211.85 296.66 286.28
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -14% +5% +19% +12%
Operating Profit CAGR -14% +7% +29% +12%
PAT CAGR -20% +5% +31% +16%
Share Price CAGR 0% +6% +27% +15%
ROE Average +18% +23% +22% +15%
ROCE Average +24% +31% +30% +20%

Shanthi Gears Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 73.16 %
FII 0.18 %
DII (MF + Insurance) 0.23 %
Public (retail) 26.43 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 70.4770.4770.4770.4770.4770.4770.4770.4770.4773.16
FII 3.463.293.253.223.263.213.153.133.130.18
DII 0.520.740.740.760.490.290.230.230.230.23
Public 25.5525.4925.5425.5425.7826.0226.1426.1726.1726.43
Others 0000000000
Total 100100100100100100100100100100

Shanthi Gears Peer Comparison

Auto Ancillary Edit Columns

Shanthi Gears Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Shanthi Gears Pros & Cons

Pros

  • Company has delivered good profit growth of 30% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 75.72 to 100.81days.
  • Stock is trading at 9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp