Auto Ancillary · Founded 1972 · www.shanthigears.com · BSE 522034 · NSE SHANTHI GEAR · ISIN INE631A01022
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -0% | 6% | 27% | 15% |
| ROE Average | 18% | 23% | 22% | 15% |
| ROCE Average | 24% | 31% | 30% | 20% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 73.16 |
| FII | 3.46 | 3.29 | 3.25 | 3.22 | 3.26 | 3.21 | 3.15 | 3.13 | 3.13 | 0.18 |
| DII | 0.52 | 0.74 | 0.74 | 0.76 | 0.49 | 0.29 | 0.23 | 0.23 | 0.23 | 0.23 |
| Public | 25.55 | 25.49 | 25.54 | 25.54 | 25.78 | 26.02 | 26.14 | 26.17 | 26.17 | 26.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.61 |
| FII | 0.27 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.01 |
| DII | 0.04 | 0.06 | 0.06 | 0.06 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 1.96 | 1.96 | 1.96 | 1.96 | 1.98 | 2 | 2.01 | 2.01 | 2.01 | 2.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 70.47 | 73.16 |
| FII | 3.46 | 3.29 | 3.25 | 3.22 | 3.26 | 3.21 | 3.15 | 3.13 | 3.13 | 0.18 |
| DII | 0.52 | 0.74 | 0.74 | 0.76 | 0.49 | 0.29 | 0.23 | 0.23 | 0.23 | 0.23 |
| Public | 25.55 | 25.49 | 25.54 | 25.54 | 25.78 | 26.02 | 26.14 | 26.17 | 26.17 | 26.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 | 5.61 |
| FII | 0.27 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.01 |
| DII | 0.04 | 0.06 | 0.06 | 0.06 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 1.96 | 1.96 | 1.96 | 1.96 | 1.98 | 2 | 2.01 | 2.01 | 2.01 | 2.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.