Suyog Gurbaxani Funicular Ropeways Ltd (543391) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543391 | NSE: | Engineering - Construction | Small Cap

Suyog Gurbaxani Fun. Share Price

107.85 0.00 0.00%
as on 04-Dec'25 16:59

Suyog Gurbaxani Funicular Ropeways Ltd (543391) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543391 | NSE: | Engineering - Construction | Small Cap

DeciZen - make an informed investing decision on Suyog Gurbaxani Fun.

Based on:

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

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Suyog Gurbaxani Funicular Ropeways stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
30.85
Market Cap:
268.1 Cr.
52-wk low:
101.3
52-wk high:
274.5

Is Suyog Gurbaxani Funicular Ropeways Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Suyog Gurbaxani Fun.: Login to view analysis.

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.
Suyog Gurbaxani Funicular Ropeways Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%0%0%-1.9%0.1%-7.1%-3.1%6%16.8%10.2%-
Value Creation
Index
NANANA-1.1-1.0-1.5-1.2-0.60.2-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0007.913.24.57.91863.15353
Sales YoY Gr.-NANANA66.8%-66.1%76.3%128.6%250.5%-16%-
Adj EPS 000-1.7-0.9-3.9-2.80.12.33.53.5
YoY Gr.-NANANANANANANA1630.8%55.6%-
BVPS (₹) 010108.37.43.444.16.49.89.8
Adj Net
Profit
000-3.5-1.9-7.9-6.90.35.68.79
Cash Flow from Ops. 0009.16.1-63.71-13.83.6-
Debt/CF from Ops. 0007.811.1-12.518.364.1-6.323.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA32.1%88.8%-16%
Adj EPS NANANA55.6%
BVPSNA6%35.3%55%
Share Price - - 29.6% -40.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
000-24.2-11.9-72.4-82.33.14343.235.6
Op. Profit
Mgn %
00042.151.218.952.662.32433NAN
Net Profit
Mgn %
000-44.1-14.3-177.3-881.78.916.416.4
Debt to
Equity
055.74.24.610.76.96.55.53.5-
Working Cap
Days
00093483312851951974870
Cash Conv.
Cycle
000-119-585328798-530

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Suyog Gurbaxani Funicular Ropeways Ltd.

Standalone Consolidated
TTM EPS (₹) 3.5 -
TTM Sales (₹ Cr.) 53 -
BVPS (₹.) 9.8 -
Reserves (₹ Cr.) - -
P/BV 10.96 -
PE 30.85 -
From the Market
52 Week Low / High (₹) 101.25 / 274.50
All Time Low / High (₹) 45.00 / 274.50
Market Cap (₹ Cr.) 268
Equity (₹ Cr.) 24.9
Face Value (₹) 10
Industry PE 29.6

Management X-Ray of Suyog Gurbaxani Fun.:

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 (%)

Valuation of Suyog Gurbaxani Fun. - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Suyog Gurbaxani Fun.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales0081348186353
Operating Expenses 00564474835
Manufacturing Costs00001183621
Material Costs00000-0-6-32
Employee Cost 001322457
Other Costs 0034112105
Operating Profit 003714111518
Operating Profit Margin (%) --42.1%51.1%18.9%52.6%62.3%24.0%33.0%
Other Income 000000000
Interest 002224573
Depreciation 005777707
Exceptional Items 000000000
Profit Before Tax 00-3-2-8-7088
Tax 000000-02-1
Profit After Tax 00-3-2-8-7069
PAT Margin (%) ---44.1%-14.3%-177.0%-88.0%1.7%8.8%16.4%
Adjusted EPS (₹)0.00.0-1.7-0.9-3.9-2.80.12.33.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 12121715710101624
Share Capital 121220202025252525
Reserves 00-3-5-13-15-15-9-0
Minority Interest000000000
Debt606867647262618080
Long Term Debt606867647262618080
Short Term Debt000000000
Trade Payables522211159
Others Liabilities 711887981527
Total Liabilities 83939489868280115140

Fixed Assets

Gross Block0093989898999999
Accumulated Depreciation000121925323845
Net Fixed Assets 0092868073676054
CWIP 76910000000
Investments 000000000
Inventories001111731
Trade Receivables000111111
Cash Equivalents 100003000
Others Assets 63115555184
Total Assets 83939489868280115140

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 0096-641-144
PBT 00-3-2-8-7088
Adjustment 0079988149
Changes in Working Capital 006-1-72-7-33-14
Tax Paid 0000000-20
Cash Flow From Investing Activity -16-11-4-1-00-0-0-0
Capex 00-1-1-00-0-0-0
Net Investments 000000000
Others -16-11-3000000
Cash Flow From Financing Activity 1810-5-56-1-414-4
Net Proceeds from Shares 0080010000
Net Proceeds from Borrowing 208-1-38-9-2190
Interest Paid 00-2-2-2-2-2-7-3
Dividend Paid 000000000
Others -22-1000-0-02-1
Net Cash Flow 1-10-0-03-3-00

Finance Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)00-24.2-11.86-72.44-82.273.1343.0243.19
ROCE (%)00-1.90.06-7.12-3.135.9616.7510.24
Asset Turnover Ratio000.080.140.050.10.220.650.41
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A-2.330.44
Working Capital Days
Receivable Days00151460351645
Inventory Days0030175029783015
Payable Days000000-43-3261,094

Suyog Gurbaxani Funicular Ropeways Ltd Stock News

Suyog Gurbaxani Funicular Ropeways Ltd FAQs

The current trading price of Suyog Gurbaxani Fun. on 04-Dec-2025 16:59 is ₹107.8.
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 03-Dec-2025 the market cap of Suyog Gurbaxani Fun. stood at ₹268.1.
The latest P/E ratio of Suyog Gurbaxani Fun. as of 03-Dec-2025 is 30.85.
The latest P/B ratio of Suyog Gurbaxani Fun. as of 03-Dec-2025 is 10.96.
The 52-week high of Suyog Gurbaxani Fun. is ₹274.5 and the 52-week low is ₹101.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Suyog Gurbaxani Fun. is ₹53.01 ( Cr.) .

About Suyog Gurbaxani Funicular Ropeways Ltd

Suyog Gurbaxani Funicular Ropeways is an infrastructure development and constructions company engaged in building & operating the Funicular Ropeways Systems. The company is currently involved in an Infrastructural Development project through a Build, Operate and Transfer mode (BOT) wherein, it has completed the construction of a Funicular Ropeway System project (also known as Incline Ropeways) at Saptashrungi Gad Temple situated at Vani, Nashik, Maharashtra. Saptashrungi Gad Temple is a popular destination for devotees where people come from all over India for taking the blessings of Goddess and this temple experiences a large number of visitors throughout the years and also experiences some of the peak seasons at the time of Navratri festivals which happens two times in a year. The company’s project is spread over in an area of 10 acres, which houses the funicular ropeway system, a shopping mall, a parking facility and a hotel facility.

The company’s Saptashrungi Project primarily has a Funicular Ropeway System consisting of 2 Air Conditioner funicular vehicles / coaches which can carry 60 passengers/ devotees at a time. The Shopping complex, forming a part of its project, provides the facility of more than 50 shops providing various buying avenues to the visitors including food shops. The parking facility built in the vicinity of the funicular ropeway, has a capacity of more than 150 vehicles including four wheelers and two wheelers. Lastly, it also has constructed a hotel which houses 28 guest rooms & dormitories, a multi cuisine restaurant and a coffee shop.

Business area of the company

The company provides infrastructure construction services. It offers ropeway facilities, as well as provides stay, shopping, and parking services.

Major events

  • 2010: Incorporation of Company.
  • 2010: Received Work Order for construction of Funicular Ropeways at Saptashrungi.
  • 2010: Forest Department granted 4 hectare of land for construction of project.
  • 2010: Possession for the above land received
  • 2010: Received Water permission for the project from the Maharashtra Water Department.
  • 2010:  Received consent of Gram pachayat for construction of the Project.
  • 2011: The plan / drawing for the project with single track system approved by the PWD Steering Committee.
  • 2011: Obtained confirmation from RITES to act as technical consultant for the single track project.
  • 2012: Obtained RITES confirmation for change in project plan to double track instead of single track
  • 2013: Received consent from Temple Trust to build machine room near the temple.
  • 2014: Extension request letter given to PWD by the Company citing various statutory clearance delays and change in plans.
  • 2015: The official Project management Consultant certified that the construction of the Funicular ropeway is as per approved drawings & specification of PWD.
  • 2017: Extension Approval for 3 years 1 month and 27 days received from the PWD, Nashik.
  • 2017: Foreign Safety Consultant suggested additional braking facility before certifying the safety measures of the Funicular Ropeway.
  • 2017: Final Safety Certificate received from Tribal Public Works Division.
  • 2018: Received certificate from Damodar Ropeways Private Limited confirming the employee training for operating the Funicular Ropeway.
  • 2018: Received provisional Completion Certificate from PWD, Nashik.
  • 2018: Fire NoC received for operating the Ropeway for Public use.
  • 2018: Construction Completed and Inauguration by Hon. Chief Minister of Maharashtra Mr. Devendra Phadnavis.
  • 2019: Final Completion Certificate received from PWD, Nashik.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×