GS Auto International Ltd - Stock Valuation and Financial Performance

BSE: 513059 | NSE: | Auto Ancillary | Small Cap

GS Auto Intl. Share Price

32.85 -1.65 -4.78%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on GS Auto Intl.

M-Cap below 100cr DeciZen not available

GS Auto International stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
49.8 Cr.
52-wk low:
13.6
52-wk high:
46.5

Is GS Auto International Ltd an attractive stock to invest in?

1. Is GS Auto International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that GS Auto International Ltd is a average quality company.

2. Is GS Auto International Ltd undervalued or overvalued?

The key valuation ratios of GS Auto International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is GS Auto International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of GS Auto International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of GS Auto Intl.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
GS Auto International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 2.9%-0.4%3.7%-2.3%-1%4.4%1%-1.4%-1.3%1.1%-
Value Creation
Index
-0.8-1.0-0.7-1.2-1.1-0.7-0.9-1.1-1.1-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 13015516411913115483.977.3100130150
Sales YoY Gr.-19.7%5.5%-27.6%10.4%17.5%-45.5%-7.9%29.6%29.4%-
Adj EPS -0.3-2.9-0.3-4-2.8-0.3-1.8-2.7-2.2-1.9-0.6
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 38.329.629.425.62322.520.918.616.614.614.9
Adj Net
Profit
-0.4-4.2-0.5-5.8-4-0.4-2.6-3.9-3.1-2.8-1
Cash Flow from Ops. 6.916.813.610.616.16.74-10.96.4-
Debt/CF from Ops. 8.63.33.54.22.34.37.1-36.1395.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -0%-0.2%15.6%29.4%
Adj EPS NANANANA
BVPS-10.2%-8.7%-11.3%-12.3%
Share Price 17.3% 35.1% 96.2% 133.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.9-9.1-1.1-14.3-11.4-1.2-8.2-13.4-12.2-12.5-4
Op. Profit
Mgn %
5.22.54.80.22.45.45.45.57.134.6
Net Profit
Mgn %
-0.3-2.7-0.3-4.9-3.1-0.3-3.1-5-3.1-2.2-0.6
Debt to
Equity
1.31.31.11.21.10.90.91.31.51.7-
Working Cap
Days
16013311715715212922924918914059
Cash Conv.
Cycle
77706273716311213811586-2

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 15.58%

Debt to equity has declined versus last 3 years average to 1.73

Sales growth is good in last 4 quarters at 20.88%

Return on Equity is Poor

Latest Financials - GS Auto International Ltd.

Standalone Consolidated
TTM EPS (₹) -0.6 -4.3
TTM Sales (₹ Cr.) 150 123
BVPS (₹.) 14.9 0
Reserves (₹ Cr.) 14 29
P/BV 2.31 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 13.55 / 46.46
All Time Low / High (₹) 0.50 / 105.20
Market Cap (₹ Cr.) 49.8
Equity (₹ Cr.) 7.3
Face Value (₹) 5
Industry PE 46.3

Management X-Ray of GS Auto Intl.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of GS Auto Intl.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales129.66155.25163.86118.60130.94153.9183.9277.27100.13129.56
Operating Expenses 122.95151.48156.03118.57127.78146.2979.5473.0893.05125.74
Manufacturing Costs30.2735.8232.8324.0525.0328.4816.6116.4921.6129.56
Material Costs54.9367.9473.7254.5163.6579.1336.1532.8844.9267.16
Employee Cost 24.5732.3029.9827.2027.8027.2819.0316.7318.2621.86
Other Costs 13.1815.4219.5012.8011.3011.397.756.978.267.16
Operating Profit 6.713.787.830.043.177.624.384.197.083.82
Operating Profit Margin (%) 5.2%2.4%4.8%0.0%2.4%5.0%5.2%5.4%7.1%2.9%
Other Income 0.610.410.330.271.920.440.900.370.310.14
Interest 4.585.325.765.424.694.674.554.293.344.92
Depreciation 2.724.754.984.334.714.294.204.023.723.84
Exceptional Items 0000000000
Profit Before Tax 0.01-5.88-2.58-9.45-4.30-0.89-3.47-3.760.33-4.81
Tax 0.20-1.66-2.16-3.59-0.56-0.14-0.830.033.45-2.01
Profit After Tax -0.18-4.22-0.43-5.85-3.74-0.74-2.65-3.79-3.13-2.79
PAT Margin (%) -0.1%-2.7%-0.3%-4.9%-2.9%-0.5%-3.2%-4.9%-3.1%-2.2%
Adjusted EPS (₹)-0.2-2.9-0.3-4.0-2.6-0.5-1.8-2.6-2.2-1.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 46.7443.7743.3537.1233.3232.6230.3827.0524.1421.18
Share Capital 67.267.267.267.267.267.267.267.267.26
Reserves 40.7436.5236.0929.8626.0625.3723.1219.7916.8913.92
Minority Interest0000000000
Debt59.2055.5342.1838.8130.1128.3328.3233.9435.2232.42
Long Term Debt33.8329.2215.4910.344.041.220.307.2019.7117.69
Short Term Debt25.3826.3126.6928.4726.0727.1128.0226.7515.5114.73
Trade Payables9.458.9014.2016.8319.9420.0518.7613.5914.1314.89
Others Liabilities 13.2221.3925.7227.2534.2629.1826.7827.8622.1923.40
Total Liabilities 128.62129.59125.45120.01117.63110.18104.24102.4495.6991.89

Fixed Assets

Gross Block71.3079.9486.588793.2092.1291.6691.8791.5192.76
Accumulated Depreciation17.1321.7726.3630.5733.8337.0340.6444.4547.2851.11
Net Fixed Assets54.1758.1760.2156.4359.3655.0951.0247.4244.2341.64
CWIP 4.426.853.334.330.0400000.19
Investments 00.100.130.14000000
Inventories16.7520.6115.8915.7718.5621.6324.6328.972829
Trade Receivables26.2124.4630.4027.1329.3424.5920.6917.6718.2415.82
Cash Equivalents 3.463.532.482.622.761.971.191.821.150.98
Others Assets23.6215.8713.0113.607.586.906.706.574.074.25
Total Assets 128.62129.59125.45120.01117.63110.18104.24102.4495.6991.89

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 6.8616.7513.6210.5716.066.663.99-0.960.946.36
PBT 0.01-5.88-2.58-9.45-4.30-0.89-3.47-3.760.33-4.81
Adjustment 7.9612.7010.939.869.619.978.708.094.118.65
Changes in Working Capital -1.1110.035.2710.1610.75-2.42-1.23-5.29-3.492.52
Tax Paid 0-0.1000000000
Cash Flow From Investing Activity -9.74-7.51-1.21-1.67-3.26-0.800.07-0.30-0.42-1.37
Capex 00.05-0.98-1.50-3.27-0.64-0.07-0.43-0.54-1.44
Net Investments 3.75-0.10-0.030-0.0100000
Others -13.48-7.45-0.20-0.170.01-0.160.150.130.120.07
Cash Flow From Financing Activity 1.03-9.17-13.46-8.80-12.83-6.72-4.561.85-1.25-5.02
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00-8.080000000
Interest Paid -4.58-5.32-5.76-5.42-4.69-4.67-4.55-4.29-3.34-4.92
Dividend Paid 0000000000
Others 5.61-3.850.38-3.38-8.15-2.05-0.016.142.10-0.10
Net Cash Flow -1.840.07-1.050.11-0.03-0.86-0.500.58-0.72-0.03
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-0.43-9.49-1-14.68-10.61-2.26-8.4-13.18-12.22-12.33
ROCE (%)4.72-0.553.36-4.680.515.781.790.895.990.19
Asset Turnover Ratio1.231.351.471.11.131.350.780.751.011.38
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days67535478776498916548
Inventory Days38393643474810112710480
Payable Days6349571041059219618011379

GS Auto International Ltd Stock News

GS Auto International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of GS Auto Intl. on 28-Mar-2024 16:01 is ₹32.85.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of GS Auto Intl. stood at ₹49.76.
The latest P/E ratio of GS Auto Intl. as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of GS Auto Intl. as of 28-Mar-2024 16:01 is 2.31.
The 52-week high of GS Auto Intl. is ₹46.46 and the 52-week low is ₹13.55.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GS Auto Intl. is ₹149.6 ( Cr.) .

About GS Auto International Ltd

GS Auto International, the name synonumous with Indian Automotive Components Indutry, began its journey in the year 1938 promoted by Baba Gurumukh Singhji. The company is engaged in manufacturing and exporting of a vast range of automotive parts.

The company has a strong presence throughout India, with a network of over 500 Dealers, being looked-after by their strong and dedicated Sales team, providing efficient support-services to its distributors and dealers throughout the country.

Today the plant spreads over an area of 90,000 sq.yards which speaks volumes of its products and culture. Each component passes through numerous tests at the stages of design, raw-material inspection & of course throughout the manufacturing process.  Conformance to the quality begins at shop floor, with each worker following the quality guidelines as laid down in the Quality Manual. 

The strength of GS Auto is its people, sound engineering skills, crystallized over a period of five decades. This has brought about total customer satisfaction. Following Quality System requirements are taken care at GS Auto for conformance to quality standards, on-time delivery, maintaining product quality and handling customer’s complaint.

  • APQP ( Advanced Product Quality Planning ) 
  • PPAP (Production Part Approval Process)
  • FMEA (Failure Mode Effect Analysis)
  • SPC (Statistical Process Control)
  • MSA (Measurement System Analysis )

Also the company is implementing and practicing 5-S , TPM ,TQM and TPS concepts,  with the involvement of all the workers and employees More than 20 countries are listed where they have strongly made their presence felt.

  • United Kingdom
  • Germany
  • Holland
  • Malaysia
  • Saudi Arabia
  • Iran
  • UAE
  • USA
  • Morocco
  • Egypt
  • Phillipines
  • Afganistan
  • Singapore
  • Bahrain
  • Kuwait
  • Kenya

Product range of the company includes:

  • Suspension Components (Machined, Forged and Cast) for Commercial vehicles (LCVs,  MCVs and HCVs )
  • Passenger Cars- range of different components for Tata, Ashok Leyland, Maruti, Swaraj Mazda, Hindustan Motors Ltd., VOLVO, Mahindra & Mahindra etc. for various makes/ models of vehicles.
  • For overseas markets: components for Volvo, Mercedez, Scania, Hino, Peykan  and other trailers and trucks. The company develop components based on Customer’s Specifications and Drawings and also provide Designing solutions to our customers for enhanced product performance and improved quality.

Clientel: GS Auto is a proud supplier of components to various Indian OEMs and has established itself as a reliable supplier for last so many years. The list of their OEM customers include:

  • Telco 
  • Ashok Leyland
  • Volvo India Ltd.
  • Mahindra & Mahindra ( NISSAN )
  • Delphi Automotive Systems Ltd. 
  • Maruti Udyog Ltd. ( SUZUKI )
  • Swaraj Mazda Ltd.  ( MAZDA ) 
  • Punjab Tractors Ltd.
  • Eicher Motors Ltd. 
  • Hindustan Motors Ltd.

Group companies:

1. G.S. Auto International Ltd.

2. Ryait Exports

3. G. S. Sales Corporation

4. GS Foods Music Division

5. G.S. Automotive (p) Ltd.

Achievements/ recognition:

GS AUTO is accredited with QS-16949 Certification.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.