PN Gadgil & Sons Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

PN Gadgil & Sons Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Trading | Small Cap

DeciZen - make an informed investing decision on PN Gadgil & Sons

Based on:

DeciZen not available for IPO

10 Year X-Ray of PN Gadgil & Sons:

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

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 34.6%36.3%31.4%28%22.4%32.7%22.4%20.3%14.4%11.7%-
Value Creation
Index
1.51.61.21.00.61.30.60.50.0-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,6541,5341,8322,0052,0732,1605,65010,1148,2518,8735,650
Sales YoY Gr.--7.2%19.4%9.4%3.4%4.2%161.6%79%-18.4%7.5%-
Adj EPS 11.315.216.918.919.340.230.432.926.63030.4
YoY Gr.-33.6%11.4%11.9%2.1%108.3%-24.4%8.4%-19.2%12.6%-
BVPS (₹) 27.939.336.354.168.9108.7139.5173214244.2139.5
Adj Net
Profit
34.145.657.163.865.113610311189.899.50
Cash Flow from Ops. 58.220.7-15.363.718.946.6-12120768.3186-
Debt/CF from Ops. 2.59.1-18.64.118.97.5-3.1262.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 20.5%33.8%16.2%7.5%
Adj EPS 11.4%9.2%-0.5%12.6%
BVPS27.2%28.8%20.5%14.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
47.145.147.441.631.245.224.521.113.81315.9
Op. Profit
Mgn %
4.96.36.46.16.110.33.21.91.92NAN
Net Profit
Mgn %
2.133.13.23.16.31.81.11.11.10
Debt to
Equity
1.71.62.31.41.510.80.70.60.7-
Working Cap
Days
39557084106133664256590
Cash Conv.
Cycle
3546576783102513343460

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - PN Gadgil & Sons Ltd.

Standalone Consolidated
TTM EPS (₹) 30.4 -
TTM Sales (₹ Cr.) 5,650 -
BVPS (₹.) 139.5 -
Reserves (₹ Cr.) 437 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 36.9

Management X-Ray of PN Gadgil & Sons:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Valuation of PN Gadgil & Sons - 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 PN Gadgil & Sons

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,653.991,534.331,832.472,004.832,072.842,159.765,649.9410,113.898,251.328,873.45
Operating Expenses 1,573.461,437.341,715.441,878.441,943.551,938.045,467.019,922.568,100.438,718.15
Manufacturing Costs2.102.282.573.383.712.983.294.63146.55164.07
Material Costs1,513.021,3731,636.461,781.321,843.651,858.495,369.189,785.857,799.088,354.52
Employee Cost 29.9130.3634.9841.5341.6037.8638.4145.5047.6055.12
Other Costs 28.4231.7041.4352.2154.5938.7056.1386.58107.19144.44
Operating Profit 80.5496.99117.03126.39129.28221.72182.93191.33150.89155.30
Operating Profit Margin (%) 4.9%6.3%6.4%6.3%6.2%10.3%3.2%1.9%1.8%1.8%
Other Income 2.905.861.640.953.567.267.9211.0618.7012.27
Interest 27.5126.8331.5029.5028.8332.1635.9935.7024.7932.24
Depreciation 4.345.336.578.0316.8415.4415.5415.8916.5822.15
Exceptional Items 0000000000
Profit Before Tax 51.5970.7080.5989.8187.16181.38139.31150.80128.22113.18
Tax 16.4222.4623.0425.9822.7445.7036.5639.2134.6430.20
Profit After Tax 35.1748.2457.5663.8364.42135.69102.75111.5993.5882.98
PAT Margin (%) 2.1%3.1%3.1%3.2%3.1%6.3%1.8%1.1%1.1%0.9%
Adjusted EPS (₹)11.716.017.018.919.140.230.433.027.725.0
Dividend Payout Ratio (%)34%29%14%13%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 84.01118.08122.90182.80232.55367.04471.23584.21722.55810.92
Share Capital 18.0118.0120.2633.7733.7733.7733.7733.7733.7733.21
Reserves 66100.08102.64149.03198.78333.27437.46550.44688.78777.71
Minority Interest0000000000
Debt146.27186.70280.99241.79356.71340.12369.54410.68411.36536.92
Long Term Debt022.7843.6510.608.9013.7492.9050.0727.436.76
Short Term Debt146.27163.93237.34231.19347.82326.38276.64360.60383.93530.17
Trade Payables8.5936.7331.3920.6727.5620.4146.0261.1650.3999.44
Others Liabilities 43.4564.31103.01173.55215.87361.93406.24331.41376.26535.71
Total Liabilities 282.32405.82538.30618.80832.691,089.501,293.021,387.471,560.571,983

Fixed Assets

Gross Block70.3498.23104.52114.10146.36130.64130.59169.73214.61288.84
Accumulated Depreciation10.8715.9721.2729.2245.8045.1252.1659.0975.0986.67
Net Fixed Assets 59.4782.2683.2584.87100.5685.5378.43110.64139.52202.18
CWIP 0.140.280004.010.0103.590.42
Investments 10.0210.760.750.750.759.2015.9913.8412.0182.43
Inventories167.57265.25382408.53571.74678.74927.45916.371,073.701,274.62
Trade Receivables2.322.461.648.531.283.0532.9274.9515.104.83
Cash Equivalents 30.7726.7627.4221.9414.26107.3342.7966.8460.37179.73
Others Assets 12.0418.0543.2494.19144.10201.65195.42204.83256.28238.78
Total Assets 282.32405.82538.30618.80832.691,089.501,293.021,387.471,560.571,983

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 58.1520.70-15.2663.6618.9346.56-120.50207.2268.31186.45
PBT 51.5970.7080.5989.8187.16181.38139.31150.80184.39183.05
Adjustment 28.7529.6432.7334.1625.5525.0430.5140.8230.2946.81
Changes in Working Capital -5.02-58.02-105.75-31.82-70.98-114.76-253.6955.62-94.3811.01
Tax Paid -17.17-21.62-22.84-28.49-22.81-45.09-36.62-40.01-51.98-54.43
Cash Flow From Investing Activity -11.57-25.781.92-12.54-89.62-115.4461.01-22.97-41.86-127.35
Capex -10.65-28.36-10.03-9.721.54-4.25-4.36-26.17-21.94-38.67
Net Investments 0.752.2110-2.91-93.95-31.821.03-6.51-27.71-97.15
Others -1.670.371.950.092.78-79.3864.339.717.788.47
Cash Flow From Financing Activity -57.424.0215.87-56.5362.6776.0951.51-169.43-31.8434.78
Net Proceeds from Shares 0078.950000000
Net Proceeds from Borrowing 022.7820.87-33.05-1.714.8579.16-42.830.68125.56
Interest Paid -24.88-24.61-26.70-25.58-21.92-25.96-29.20-27.71-21.58-27.30
Dividend Paid -11.94-14.15-131.58-3.55-10.1700000
Others -20.602074.335.6596.4797.201.55-98.89-10.93-63.48
Net Cash Flow -10.84-1.062.54-5.41-8.037.21-7.9814.82-5.3993.88

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)48.5947.7447.7741.7631.0245.2624.5221.1514.3210.82
ROCE (%)34.5536.2931.3827.9822.432.7122.4420.2514.3711.72
Asset Turnover Ratio5.944.523.923.512.862.254.757.555.65.02
PAT to CFO Conversion(x)1.650.43-0.2710.290.34-1.171.860.732.25
Working Capital Days
Receivable Days0101101220
Inventory Days365164718610652334448
Payable Days2685552233

PN Gadgil & Sons Ltd Stock News

PN Gadgil & Sons Ltd FAQs

The current trading price of PN Gadgil & Sons 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 PN Gadgil & Sons stood at ₹0.00.
The latest P/E ratio of PN Gadgil & Sons as of 31-Dec-1969 is 0.00.
The latest P/B ratio of PN Gadgil & Sons as of 31-Dec-1969 is 0.00.
The 52-week high of PN Gadgil & Sons is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of PN Gadgil & Sons is ₹5,650 ( Cr.) .

About PN Gadgil & Sons Ltd

No data to display
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.

×