Gayatri Sugars Ltd - Stock Valuation and Financial Performance

BSE: 532183 | NSE: | Sugar | Small Cap

Gayatri Sugars Share Price

22.73 0.00 0.00%
as on 23-Apr'24 15:40

DeciZen - make an informed investing decision on Gayatri Sugars

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Gayatri Sugars stock performance -

mw4me loader
P/E Ratio (SA):
3.62
Market Cap:
147.3 Cr.
52-wk low:
3.9
52-wk high:
29.4

Is Gayatri Sugars Ltd an attractive stock to invest in?

1. Is Gayatri Sugars Ltd a good quality company?

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

2. Is Gayatri Sugars Ltd undervalued or overvalued?

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

3. Is Gayatri Sugars Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Gayatri Sugars 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 Gayatri Sugars:

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.
Gayatri Sugars 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 % -4.7%-27.7%1.2%19.7%23.7%-3.6%-12.4%-11.5%15.9%92.9%-
Value Creation
Index
NANANA0.40.7NANANANA5.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 197231241242251312282248361388379
Sales YoY Gr.-17.4%4.4%0.2%3.8%24.2%-9.6%-12%45.5%7.7%-
Adj EPS -5.2-12.1-3.52.23-4.5-6.3-6.5-1.93.76.3
YoY Gr.-NANANA35.2%-250.7%NANANANA-
BVPS (₹) -3.4-18.2-21.3-18.8-16-21.7-28.2-35-37.1-28.4-20
Adj Net
Profit
-22.9-52.8-15.19.613-19.5-27.7-28.5-8.416.241
Cash Flow from Ops. 99.2-6.936.137.433.825.614.855.243.4-
Debt/CF from Ops. 17.716.1-24.85.74.64.89.115.43.73.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.8%9.1%11.3%7.7%
Adj EPS NA4.6%NANA
BVPSNANANANA
Share Price 29.8% 49.2% 134.2% 432.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-178.4286.133.5-14.3-1723.625.520.65.3-11.3-25.9
Op. Profit
Mgn %
5.7-6.8716.417.14.52.337.510.210.9
Net Profit
Mgn %
-11.6-22.9-6.345.2-6.3-9.8-11.5-2.34.210.7
Debt to
Equity
114.9-3.8-3.3-2.5-2.5-1.7-1.9-1.5-1.3-1.2-
Working Cap
Days
22822020615713916617014310610267
Cash Conv.
Cycle
785035-979561012-14-27-166

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 11.29%

Sales growth is good in last 4 quarters at 12.08%

Return on Equity is Poor

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Gayatri Sugars Ltd.

Standalone Consolidated
TTM EPS (₹) 6.3 -
TTM Sales (₹ Cr.) 379 -
BVPS (₹.) -20 -
Reserves (₹ Cr.) -194 -
P/BV -1.14 -
PE 3.62 -
From the Market
52 Week Low / High (₹) 3.87 / 29.41
All Time Low / High (₹) 0.41 / 30.45
Market Cap (₹ Cr.) 147
Equity (₹ Cr.) 64.8
Face Value (₹) 10
Industry PE 16.5

Management X-Ray of Gayatri Sugars:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *36.2036.2036.2033.0957.8557.8557.8539.6039.6039.60
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gayatri Sugars

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
Sales197231241242251312282248361388
Operating Expenses 186247225202208298275241334349
Manufacturing Costs21223323283526234234
Material Costs151208171160160239221189257279
Employee Cost 11131616171819192022
Other Costs 3453469101514
Operating Profit 11-1617404314772740
Operating Profit Margin (%) 5.7%-6.8%7.0%16.4%17.1%4.5%2.3%3.0%7.4%10.2%
Other Income 0110000001
Interest 22222421202424262524
Depreciation 1311101010101010108
Exceptional Items 0-14220000026
Profit Before Tax -23-62-141113-19-28-28-834
Tax 0000000000
Profit After Tax -23-62-141113-19-28-28-834
PAT Margin (%) -11.6%-27.0%-5.6%4.4%5.2%-6.2%-9.8%-11.5%-2.3%8.8%
Adjusted EPS (₹)-5.2-14.3-3.12.43.0-4.5-6.3-6.5-1.97.9
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 1-38-52-82-70-95-123-153-162-124
Share Capital 60858544444444444444
Reserves -58-123-137-126-114-138-167-197-206-168
Minority Interest0000000000
Debt149129139168154152148188182152
Long Term Debt896475103848378767492
Short Term Debt6066646669697011310760
Trade Payables971228710431216574122108
Others Liabilities 607710110312195107746561
Total Liabilities 308289276199247273197183206197

Fixed Assets

Gross Block268271274263265268268269282295
Accumulated Depreciation114128144141152162172182193201
Net Fixed Assets15414313012111410796869094
CWIP 3000200100
Investments 0000000000
Inventories132125132419312076586173
Trade Receivables51151692813223914
Cash Equivalents 89191042121
Others Assets71713201411151415
Total Assets 308289276199247273197183206197

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 99-736373426155543
PBT -23-62-141113-19-28-28-834
Adjustment 3247333130343436366
Changes in Working Capital -025-27-5-620197283
Tax Paid 0000000000
Cash Flow From Investing Activity -50-3-1-4-31-1-15-11
Capex -50-3-1-4-10-1-13-13
Net Investments 00000000-22
Others 10000-11000
Cash Flow From Financing Activity -2-82-28-32-39-27-15-41-33
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 17824-6-18-11-77-14-3
Interest Paid -21-21-21-23-17-28-21-20-20-27
Dividend Paid 0000000000
Others 15-11301-1-7-2
Net Cash Flow 21-871-80-1-10
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0N/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)-0.73N/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.690.80.91.041.131.21.21.31.851.93
PAT to CFO Conversion(x)N/AN/AN/A3.272.85N/AN/AN/AN/A1.26
Working Capital Days
Receivable Days7121216182226263125
Inventory Days19119718412797125127986063
Payable Days19219222311161125153134139151

Gayatri Sugars Ltd Stock News

Gayatri Sugars Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gayatri Sugars on 23-Apr-2024 15:40 is ₹22.73.
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 23-Apr-2024 15:40 the market cap of Gayatri Sugars stood at ₹147.3.
The latest P/E ratio of Gayatri Sugars as of 23-Apr-2024 15:40 is 3.62.
The latest P/B ratio of Gayatri Sugars as of 23-Apr-2024 15:40 is -1.14.
The 52-week high of Gayatri Sugars is ₹29.41 and the 52-week low is ₹3.87.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gayatri Sugars is ₹379.1 ( Cr.) .

About Gayatri Sugars Ltd

Gayatri Sugars engages in the manufacturing and sale of sugar and distillery products in India. The company offers cane sugar, rectified spirits, and molasses. It also generates and sells power. The company was formerly known as NCS Gayatri Sugars Limited and changed its name to Gayatri Sugars Limited in August 2003. Gayatri Sugars Limited is based in Hyderabad, India.

On October 27, 2006, the board of directors of Gayatri Sugars approved the appointment of T Sarita Reddy as the executive director of the company with effect from October 27, 2006, subject to requisite approvals.

In 2010 Gayatri Sugars  received 1st in Medium Recovery Zone (A.P) for the year 2009-10 Crushing Season, Award given by M/s. SISTA.

In 2012 the Company received Best Performance Award.

Products:

  • Sugar
  • Distillery
  • Power
  • Molasses
Read More Read Less
You have 0 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.