Gayatri Bio Organics Ltd - Stock Valuation and Financial Performance

BSE: 524564 | NSE: | Consumer Food | Small Cap

Gayatri Bio Organics Share Price

5.03 0.02 0.40%
as on 28-Mar'24 16:00

DeciZen - make an informed investing decision on Gayatri Bio Organics

M-Cap below 100cr DeciZen not available

Gayatri Bio Organics stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
39.5 Cr.
52-wk low:
5
52-wk high:
11.8

Is Gayatri Bio Organics Ltd an attractive stock to invest in?

1. Is Gayatri Bio Organics Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Gayatri Bio Organics Ltd is a below average quality company.

2. Is Gayatri Bio Organics Ltd undervalued or overvalued?

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

3. Is Gayatri Bio Organics Ltd a good buy now?

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

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 Bio Organics 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8%10.9%-31%-97.3%-105.1%31.8%-63%-20.9%-26.4%-70.6%-
Value Creation
Index
-0.4-0.2NANANANA-5.5NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 21525713879.71731550001.72
Sales YoY Gr.-19.5%-46.2%-42.3%117.6%-10.3%-100%NANANA-
Adj EPS 0.30.6-6.4-9-2.4-23.2-0.1-0.1-0.1-0.1
YoY Gr.-133.3%-1107.9%NANANANA-101.9%NANA-
BVPS (₹) 1.22-2.9-10.3-13-14.8-4.1-4.2-4.3-4.4-4.4
Adj Net
Profit
1.43.2-39.3-70.9-19.1-15.525-0.5-0.5-1-1
Cash Flow from Ops. 14.21.1-26.5-13.8-2.6-0.684.6-0.5-0.4-0.6-
Debt/CF from Ops. 3.253.4-3.6-8.2-40.9-59.60.4-67.9-86.8-63.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -41.7%-60.5%NANA
Adj EPS -192.2%NA-134.5%NA
BVPS-215.5%NANANA
Share Price 1.3% 19.1% -9.1% -32.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.78.3-182179.520.914.1-33.41.51.533.2
Op. Profit
Mgn %
66-18-61.8-13.8-2.3000-46-38.7
Net Profit
Mgn %
0.61.3-28.4-88.9-11-10000-60.5-66.1
Debt to
Equity
1.21.443.5-1.4-1.1-0.3-1.1-1.1-1.1-1-
Working Cap
Days
15414523132615319500041522
Cash Conv.
Cycle
474814168-38-22800011-435

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.20%

Sales growth has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Gayatri Bio Organics Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -
TTM Sales (₹ Cr.) 1.7 -
BVPS (₹.) -4.4 -
Reserves (₹ Cr.) -114 -
P/BV -1.13 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 4.98 / 11.80
All Time Low / High (₹) 0.50 / 30.00
Market Cap (₹ Cr.) 39.5
Equity (₹ Cr.) 78.8
Face Value (₹) 10
Industry PE 65.3

Management X-Ray of Gayatri Bio Organics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *27.8427.8427.8436.5846.8746.8746.8746.870.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gayatri Bio Organics

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
Sales214.76256.56138.1579.69173.39155.480001.67
Operating Expenses 201.89241.25162.97128.91197.26159.100.610.500.502.44
Manufacturing Costs15.6918.2011.0415.9932.5926.380.010.010.010.05
Material Costs173.28209.02136.2343.61141.47111.050001.59
Employee Cost 8.899.829.6910.9112.5612.880.280.280.290.14
Other Costs 4.034.216.0158.4010.648.790.310.200.190.67
Operating Profit 12.8715.31-24.81-49.22-23.86-3.62-0.61-0.50-0.50-0.77
Operating Profit Margin (%) 6.0%6.0%-18.0%-61.8%-13.8%-2.3%----46.1%
Other Income 0.300.260.960.3311.872.1085.09000
Interest 7.579.3912.7411.570.194.710.01000.03
Depreciation 4.252.372.135.346.969.290000
Exceptional Items 01.010-16.86000000
Profit Before Tax 1.354.82-38.73-82.65-19.14-15.5184.47-0.50-0.50-0.80
Tax 00.8800000000.21
Profit After Tax 1.353.93-38.73-82.65-19.14-15.5184.47-0.50-0.50-1.01
PAT Margin (%) 0.6%1.5%-28.0%-103.0%-11.0%-10.0%----60.6%
Adjusted EPS (₹)0.30.8-6.3-10.5-2.4-2.010.7-0.1-0.1-0.1
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 36.9940.922.20-81.14-102.41-116.95-32.48-32.98-33.48-34.49
Share Capital 81.7881.7881.7878.7978.7978.7978.7978.7978.7978.79
Reserves -44.79-40.86-79.58-159.93-181.20-195.74-111.27-111.77-112.26-113.27
Minority Interest0000000000
Debt36.8649.9585.2935.11107.3335.1235.1135.1135.1135.66
Long Term Debt4.0517.4113.631.701.731.711.701.701.702.26
Short Term Debt32.8132.5471.6633.40105.6033.4033.4033.4033.4033.40
Trade Payables84.2833.6729.5564.25131.102190.450.440.470.21
Others Liabilities 18.1917.5724.6686.569.447.930.020.030.140.23
Total Liabilities 176.32142.12141.70104.78145.47145.093.092.592.241.62

Fixed Assets

Gross Block98.6899.3699.9040.2746.5768.400000
Accumulated Depreciation49.8052.1754.200000000
Net Fixed Assets48.8847.1945.6940.2746.5768.400000
CWIP 0.375.806.018.406.2000000
Investments 0000000000
Inventories24.253636.6927.2457.5644.200000
Trade Receivables95.3744.2543.6317.4625.8024.790.480.480.480.25
Cash Equivalents 2.382.021.961.761.311.950.960.440.030.03
Others Assets5.086.867.719.658.035.741.651.671.721.34
Total Assets 176.32142.12141.70104.78145.47145.093.092.592.241.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 14.181.07-26.48-13.76-2.62-0.5984.59-0.52-0.40-0.56
PBT 1.353.80-38.73-51.940084.47-0.50-0.50-1.01
Adjustment 11.5212.5215.405.80000.01000.03
Changes in Working Capital 1.31-15.25-3.1532.38-2.62-0.590.11-0.020.090.42
Tax Paid 0000000000
Cash Flow From Investing Activity 0.44-7.10-1.42-0.750-0.010000
Capex -0.63-6.11-1.69-2.31000000
Net Investments 0000000000
Others 1.07-0.990.271.550-0.010000
Cash Flow From Financing Activity -13.514.4828.0215.5300-0.01000.56
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -5.640-0.8812.55000000.56
Interest Paid -7.87-8.17-10.22-11.5700-0.01000
Dividend Paid 0000000000
Others 012.6539.1214.55000000
Net Cash Flow 1.11-1.550.121.02-2.62-0.6084.58-0.52-0.40-0.01
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)24.7948.530N/AN/AN/AN/AN/AN/AN/A
ROCE (%)10.6615.81-26.53N/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio1.521.670.970.651.391.070000.87
PAT to CFO Conversion(x)10.50.27N/AN/AN/AN/A1N/AN/AN/A
Working Capital Days
Receivable Days11796116140465900081
Inventory Days304196146891190000
Payable Days1151038539325257500078

Gayatri Bio Organics Ltd Stock News

Gayatri Bio Organics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gayatri Bio Organics on 28-Mar-2024 16:00 is ₹5.03.
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 16:00 the market cap of Gayatri Bio Organics stood at ₹39.47.
The latest P/E ratio of Gayatri Bio Organics as of 28-Mar-2024 16:00 is 0.00.
The latest P/B ratio of Gayatri Bio Organics as of 28-Mar-2024 16:00 is -1.13.
The 52-week high of Gayatri Bio Organics is ₹11.80 and the 52-week low is ₹4.98.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gayatri Bio Organics is ₹1.67 ( Cr.) .

About Gayatri Bio Organics Ltd

Gayatri BioOrganics, previously known as Gayatri Starchkem, was established in 1993. It is one of the largest manufacturing units of starch, liquid glucose, sorbitol and allied products in south India with a wide distribution network across the country.

The company is located at Nandi kandi village in Medak District of Andhra Pradesh, 65 km from Hyderabad. The plant's current capacity is 8,550 mtpa. In 1998, Gayatri BioOrganics chose to integrate backwards and started 150 mtpd of maize crushing plant.

Gayatri BioOrganics expanded its capacities of sorbitol from 8,550 tpa to 17,000 tpa and maize crushing from 54,000 mtpa to 1,80,000 mtpa. The company is planning to set up a co-gen power plant having a capacity of 6MW for inhouse use.

It came out with a public issue in April 1994 to part-finance the project to manufacture 8,550 tpa of sorbitol.

The company formed a new alliance with Fursa Alternative Strategies, which had acquired 42.63% equity in Gayatri Bio-organics for Rs 18.5 crore.

Product Range:

  • Sorbitol - A hexavalent sugar alcohol, common constituent in many edible fruits. Although known since many decades, it could not find any commercial applications, as its extraction from fruits was very expensive. Its importance was recognized later only after the large scale economical manufacture of sorbitol from the commercially available glucose became possible by catalic reactions with hydrogen.
  • Starch - Maize starch is basically a carbohydrate, which is in white powder form. Maize starch has various direct and indirect uses in many industries. Maize starch has a low ash and protein. The maize starch is extracted from hybrid corn varieties which are available near the company’s plant. Maize starch is used in food, paper, pharma and textile industries.
  • Liquid Glucose - It is also known as corn syrup or glucose syrup and is one of the maize extracts. Liquid glucose is obtained by the enzymatic conversion of starch at 105o C of temperature. The alternative processes are also there which may vary in the percentage of other sugar form levels in the resultant.
  • Gluten - It is a byproduct of maize and has rich protein content. This is mainly used as poultry feed as it has higher protein content and is easily digestible. Corn gluten is rich in amino acids and vitamins which help in the good growth of the poultry. It can also be used in the foodstuffs industry by extracting sodium glutamines.
  • Corn Fiber - It is a corn byproduct with less protein content. Corn fibre is mainly rich in cellulose and mineral matters, also used in cattle feed as an ingredient as it is rich with vitamins and fats.
  • Germ - Germs are one of the demanded byproducts of maize for richness in oil (45 - 50 %). It has excellent properties as a cooking media. As it has good essential oil level and Vitamin E is comparable with other edible oils. With its less fat content it reduces the level of coronary diseases. The cake after oil extract is also used in cattle feed as it increases the productiveness in animals.

Achievements:

In 1998-99, Gayatri BioOrganics was awarded the ISO 9002 Certificate for Sorbitol division. The company is also in process of implementing ISO 9002 standards for its starch division.

Future plan:

Additional Rs 35 crore will be invested in Gayatri BioOrganics for the expansion and modernization of the existing production facilities and to add new product lines.

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.