equitymaster.comFalseFalseGABRIEL INDIA |
|
Price History |
Price | Rs | 333.5 | | % ch | % | -1.0 |
Mkt Cap | Rs m | 47,905 | | No. of
shares | m | 143.64 |
Vol | '000 | 52.6 | | % ch week | % | 2.2 |
P/E | X | 29.3 | | % ch 1-mth | % | -4.3 |
P/CF | X | 26.5 | | % ch 12-mth | % | 149.0 |
EPS (TTM) | Rs | 11.4 | | 52 week H/L | Rs | 440.0/129.5 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 168 | 154 | 135 | 168 | 201 |
Low | Rs | 116 | 40 | 51 | 100 | 102 |
Sales per share (Unadj.) | Rs | 144.6 | 130.2 | 118.0 | 162.3 | 206.9 |
Earnings per share (Unadj.) | Rs | 6.6 | 5.9 | 4.2 | 6.2 | 9.2 |
Diluted earnings per share | Rs | 6.6 | 5.9 | 4.2 | 6.2 | 9.2 |
Cash flow per share (Unadj.) | Rs | 9.5 | 8.9 | 7.1 | 9.1 | 12.6 |
Dividends per share (Unadj.) | Rs | 1.50 | 1.30 | 0.90 | 1.55 | 2.55 |
Adj. dividends per share | Rs | 1.50 | 1.30 | 0.90 | 1.55 | 2.55 |
Avg Dividend yield | % | 1.1 | 1.3 | 1.0 | 1.2 | 1.7 |
Book value per share (Unadj.) | Rs | 41.1 | 45.4 | 48.5 | 53.4 | 60.6 |
Adj. book value per share | Rs | 41.1 | 45.4 | 48.5 | 53.4 | 60.6 |
Shares outstanding (eoy) | m | 143.64 | 143.64 | 143.64 | 143.64 | 143.64 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 1.0 | 0.7 | 0.8 | 0.8 | 0.7 |
Avg P/E ratio | x | 21.5 | 16.5 | 22.1 | 21.5 | 16.4 |
P/CF ratio (eoy) | x | 15.0 | 10.9 | 13.0 | 14.7 | 12.0 |
Price / Book Value ratio | x | 3.5 | 2.1 | 1.9 | 2.5 | 2.5 |
Dividend payout | % | 22.7 | 22.0 | 21.4 | 24.9 | 27.7 |
Avg Mkt Cap | Rs m | 20,405 | 13,944 | 13,341 | 19,241 | 21,769 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 1,540 | 1,553 | 1,474 | 1,597 | 1,831 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 20,765 | 18,700 | 16,948 | 23,320 | 29,717 |
Other income | Rs m | 92 | 97 | 243 | 262 | 174 |
Total revenues | Rs m | 20,857 | 18,797 | 17,191 | 23,582 | 29,891 |
Gross profit | Rs m | 1,778 | 1,378 | 1,025 | 1,459 | 2,137 |
Depreciation | Rs m | 411 | 436 | 424 | 414 | 486 |
Interest | Rs m | 29 | 36 | 65 | 43 | 46 |
Profit before tax | Rs m | 1,431 | 1,003 | 779 | 1,265 | 1,779 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 481 | 156 | 176 | 369 | 456 |
Profit after tax | Rs m | 950 | 847 | 603 | 895 | 1,324 |
Gross profit margin | % | 8.6 | 7.4 | 6.0 | 6.3 | 7.2 |
Effective tax rate | % | 33.6 | 15.5 | 22.6 | 29.2 | 25.6 |
Net profit margin | % | 4.6 | 4.5 | 3.6 | 3.8 | 4.5 |
BALANCE SHEET DATA |
Current assets | Rs m | 5,722 | 5,056 | 7,780 | 9,073 | 9,423 |
Current liabilities | Rs m | 3,356 | 2,880 | 4,563 | 5,460 | 5,193 |
Net working cap to sales | % | 11.4 | 11.6 | 19.0 | 15.5 | 14.2 |
Current ratio | x | 1.7 | 1.8 | 1.7 | 1.7 | 1.8 |
Inventory Days | Days | 39 | 57 | 35 | 49 | 42 |
Debtors Days | Days | 50 | 46 | 60 | 60 | 47 |
Net fixed assets | Rs m | 5,282 | 6,257 | 5,276 | 6,334 | 7,168 |
Share capital | Rs m | 144 | 144 | 144 | 144 | 144 |
"Free" reserves | Rs m | 5,756 | 6,374 | 6,819 | 7,524 | 8,559 |
Net worth | Rs m | 5,900 | 6,518 | 6,963 | 7,668 | 8,703 |
Long term debt | Rs m | 70 | 78 | 0 | 0 | 0 |
Total assets | Rs m | 11,005 | 11,313 | 13,055 | 15,407 | 16,591 |
Interest coverage | x | 49.8 | 29.0 | 12.9 | 30.6 | 39.8 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.9 | 1.7 | 1.3 | 1.5 | 1.8 |
Return on assets | % | 8.9 | 7.8 | 5.1 | 6.1 | 8.3 |
Return on equity | % | 16.1 | 13.0 | 8.7 | 11.7 | 15.2 |
Return on capital | % | 24.5 | 15.7 | 12.1 | 17.0 | 21.0 |
Exports to sales | % | 3.7 | 2.1 | 3.6 | 4.3 | 0 |
Imports to sales | % | 13.9 | 9.9 | 10.4 | 9.2 | 0 |
Exports (fob) | Rs m | 766 | 394 | 616 | 1,011 | 0 |
Imports (cif) | Rs m | 2,876 | 1,860 | 1,762 | 2,153 | 0 |
Fx inflow | Rs m | 766 | 394 | 616 | 1,011 | 0 |
Fx outflow | Rs m | 2,876 | 1,860 | 1,762 | 2,153 | 0 |
Net fx | Rs m | -2,110 | -1,466 | -1,146 | -1,142 | 0 |
CASH FLOW |
From Operations | Rs m | 928 | 1,201 | 2,039 | 950 | 1,364 |
From Investments | Rs m | -749 | -962 | -1,701 | -428 | -1,038 |
From Financial Activity | Rs m | -311 | -279 | -217 | -241 | -337 |
Net Cashflow | Rs m | -132 | -39 | 121 | 281 | -12 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 55.0% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 16.3% |
FIIs: | 4.1% |
ADR/GDR: | 0.0% |
Free float: | 45.0% |
Shareholders: | 124,421 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 29th Milestone, Pune Nashik Highway, Village Kuruli Taluka Khed, Pune - 410501 |
E-MAIL: | secretarial@gabriel.co.in |
WEB: | www.gabrielindia.com |
TELEPHONE: | 02135-610700 / 610757 |
FAX: | 02135-610796 / 610704 / 787 |
SECTOR: | AUTO ANCILLARIES,FORGINGS |
GROUP: | Private sector |
TR AGENT: | K FIN Technologies Ltd.-(Karvy Fintech Pvt Ltd.), Karvy Selenium Tower B Plot 31-32, Gachibowli Financial District, Nanakramguda |
AUDITOR: | BK Khare & Co. |
CHM: | Anjali Singh |
COMP SEC: | Nilesh Jain |
YEAR OF INC: | 1961 |
BSE CODE: | 505714 |
FV (Rs): | 1 |
DIV YIELD (%): | 0.8 |