SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Gujarat Organics Ltd (501368)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 501368 NSE: Chemicals | Small Cap | Gujarat Organics Share Price

BSE Share Price
Not Listed

Gujarat Organics Ltd (501368)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 501368 NSE: Chemicals | Small Cap | Gujarat Organics Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹1,115.9
TTM Sales
₹84.9 Cr.
Book Value per Share
₹295.8
P/E Ratio
0.01
Industry PE
52.9
Price to Book (P/B)
0.04
Price to Sales (P/S)
0.00
EV/EBITDA
1.51
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
15.54%
Return on Capital Employed (ROCE)
14.01%
Return on Assets (ROA)
11.52%
Operating Profit Margin
7.1%
Net Profit Margin
26.49%
Gross Profit Margin
35.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
50.76%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
34.75%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-15.43%
Asset Quality
Promoter Holding
26.49%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹6 Cr.
Equity
₹0.2 Cr.
Face Value
₹10
All Time Low / High
₹12.00 / 12.00

Gujarat Organics stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 20.4%22.3%20.9%19.7%22.6%23.3%21.3%23.2%23.1%14%-
Value Creation
Index
0.50.60.50.40.60.70.50.70.70-

Growth Parameters

Sales 35.73941.445.553.154.847.849.556.384.985
Sales YoY Gr.-9.4%6.2%9.9%16.8%3.1%-12.7%3.5%13.7%50.8%-
Adj EPS 238.2314.2396.2453.2606.5735.3682.1877.41,189.7907.81,115.9
YoY Gr.-31.9%26.1%14.4%33.8%21.2%-7.2%28.6%35.6%-23.7%-
BVPS (₹) 971.91,288.91,692.22,152.52,774.13,503.34,285.85,3036,622.47,738.3295.8
Adj Net
Profit
4.86.389.112.214.813.717.72418.322
Cash Flow from Ops. -0.7-0.1-1.21.32.1-0.3-1.46.9-7.76.6-
Debt/CF from Ops. -17.4-135.7-11.711.46.8-29.1-3.41-1.37.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 10.1%9.8%21.1%50.8%
Adj EPS 16%8.4%10%-23.7%
BVPS25.9%22.8%21.8%16.9%
Share Price - - - -

Key Financial Parameters

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
25.225.624.92324.623.417.518.32012.627.8
Op. Profit
Mgn %
6.27.45.93.75.95.13.96.77.97.17.9
Net Profit
Mgn %
13.516.219.320.1232728.735.742.621.626.3
Debt to
Equity
0.50.50.40.30.30.10.10.10.10.30.1
Working Cap
Days
18218118718214514819218722622685
Cash Conv.
Cycle
8188999879778383907354

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales35.6539.0141.4145.4953.1454.8147.8449.5356.2984.86
Operating Expenses + 33.4836.1438.9643.8149.9951.9945.9946.2351.8378.85
Manufacturing Costs6.386.138.1411.1010.3811.5011.6812.7514.2017.71
Material Costs21.9124.2924.3925.6129.4731.1624.3023.5726.1647.11
Employee Cost 2.312.763.223.743.574.164.534.895.445.49
Other Costs 2.882.973.213.366.575.175.485.016.038.55
Operating Profit 2.172.872.441.683.162.821.853.304.466.01
Operating Profit Margin (%) 6.1%7.4%5.9%3.7%5.9%5.1%3.9%6.7%7.9%7.1%
Other Income + 5.756.788.6110.6913.2316.9418.2622.5127.6327.06
Exceptional Items 0000000000
Interest 1.351.671.441.581.611.740.580.520.942.94
Depreciation 1.421.461.561.781.912.422.052.102.398.56
Profit Before Tax 5.156.528.059.0112.8715.6017.4823.1928.7721.57
Tax 0.280.04-0.06-0.330.350.041.722.702.19-0.91
Profit After Tax 4.876.478.119.3412.5215.5615.7620.4926.5822.48
PAT Margin (%) 13.7%16.6%19.6%20.5%23.6%28.4%33.0%41.4%47.2%26.5%
Adjusted EPS (₹)241.7321.3402.6463.5621.6772.4782.61,017.11,319.51,115.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Gujarat Organics - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + 21.5827.9636.0943.3655.8870.5786.33106.82133.40155.87
Share Capital 2.202.202.200.200.200.200.200.200.200.20
Reserves 19.3825.7633.8843.1655.6870.3686.13106.62133.19155.67
Debt +11.3612.591414.3014.348.174.836.6010.1239.28
Long Term Debt11.363.252.934.090.16000025.23
Short Term Debt09.3411.0710.2114.188.174.836.6010.1214.06
Minority Interest0000000000
Trade Payables4.953.284.673.682.513.964.624.107.3214.72
Others Liabilities -1.48-1.44-0.57-0.76-0.65-0.840.613.999.3220.16
Total Liabilities 36.4142.3954.1960.5772.0881.8796.39121.51160.16230.04

Fixed Assets

Net Fixed Assets +13.3814.0116.0417.4418.7017.0617.9631.3630.7695.85
Gross Block25.3627.4230.9834.1537.3132.6735.6050.9952.64126.29
Accumulated Depreciation11.9713.4114.9416.7018.6115.6117.6419.6221.8830.44
CWIP 0.2200.321.0800.8800.5434.2126.27
Investments 1.287.6712.0418.2130.3237.7049.0659.8848.3346.32
Inventories10.879.5111.5210.099.399.067.5910.6114.6318.14
Trade Receivables4.145.196.546.975.588.178.417.416.7016.54
Cash Equivalents 0.910.350.680.491.220.740.504.262.500.70
Others Assets 5.615.667.046.296.868.2612.877.4523.0226.21
Total Assets 36.4142.3954.1960.5772.0881.8796.39121.51160.16230.04

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + -0.65-0.09-1.201.252.11-0.28-1.446.92-7.746.62
PBT 6.347.959.4910.5912.8715.6017.4823.7128.7721.57
Adjustment -4.33-6.62-8.28-10.23-10.86-13.45-15.99-20.37-21.50-12.48
Changes in Working Capital -2.73-1.3-2.380.9-0.03-2.37-2.484.47-11.143.59
Tax Paid 0.06-0.13-0.03-00.13-0.05-0.45-0.90-0.73-0.98
Cash Flow From Investing Activity + 4.57-1.700.13-1.75-1.425.974.55-4.932.45-40.88
Capex -0.90-1.87-3.91-3.95-2.08-2.53-2.07-16.05-36.04-69
Net Investments 0.83-6.39-4.37-6.17-12.10-7.38-8.71-7.3100
Others 4.646.568.428.3712.7615.8715.3318.4338.5028.12
Cash Flow From Financing Activity + -3.051.231.400.300.04-6.17-3.341.773.5232.46
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0000000000
Dividend Paid 0000000000
Others -3.051.231.400.300.04-6.17-3.341.773.5232.46
Net Cash Flow 0.87-0.560.34-0.200.73-0.48-0.243.76-1.76-1.80

Financial Ratio

PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)28.6128.4327.0124.1125.2424.6120.0921.2122.1315.54
ROCE (%)20.3722.2920.9419.6522.6423.2821.2723.1823.1214.01
Asset Turnover Ratio1.11.050.920.850.860.760.580.490.40.43
PAT to CFO Conversion(x)-0.13-0.01-0.150.130.17-0.02-0.090.34-0.290.29
Working Capital Days
Receivable Days45.4041.1048.3050.8040.2042.9058.7054.5045.8050
Inventory Days89.2089.9086.6081.3062.5057.605962.7081.8070.50
Payable Days86.1061.8059.5059.5038.3037.9064.5067.5079.7085.40

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Gujarat Organics Ltd FAQs

The current trading price of Gujarat Organics on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Gujarat Organics stood at ₹0.24 Cr

The latest P/E ratio of Gujarat Organics as of 31-Dec-1969 is 0.01.

The latest P/B ratio of Gujarat Organics as of 31-Dec-1969 is 0.04.

The 52-week high of Gujarat Organics is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gujarat Organics is ₹84.86 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Gujarat Organics Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: