G S Auto International Ltd

AI
G S Auto Intl. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

G S Auto International Ltd

₹ 17.9 -1.59%
01 Oct - close price
gsgroupindia.com BSE: 513059
About

Incorporated in 1938, G.S. Auto International Ltd deals in the manufacturing of auto components for commercial vehicles.[1]

Key Points

Business Overview:[1][2][3]
GSAIL is a part of the Ryait Group.It is an auto component manufacturing company, mainly for commercial vehicle industry, catering to all the three verticals of auto components viz. Casting Components, machined Auto Components and Forged Auto Component. The company manufactures heavy and light automotive products and deals in the automotive suspension & fastening components for utility vehicles, commercial vehicles, multiaxial vehicles, trailers and special purpose vehicles.

Website BSE
  • Market Cap ₹ 77.9 Cr.
  • Current Price ₹ 17.9
  • High / Low ₹ 23.5 / 12.7
  • Stock P/E 19.2
  • Book Value ₹ 6.20
  • Dividend Yield 0.00 %
  • ROCE 15.0 %
  • ROE 13.6 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Promoter holding has increased by 4.30% over last quarter.

Cons

  • Stock is trading at 2.88 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low
  • Company has a low return on equity of 7.99% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
37.42 35.16 39.01 39.11 38.24 33.21 35.41 38.30 37.63 31.18 39.69 41.94 35.47
34.94 32.90 36.73 36.87 35.62 30.50 32.76 35.98 35.02 28.52 36.96 38.55 32.25
Operating Profit 2.48 2.26 2.28 2.24 2.62 2.71 2.65 2.32 2.61 2.66 2.73 3.39 3.22
OPM % 6.63% 6.43% 5.84% 5.73% 6.85% 8.16% 7.48% 6.06% 6.94% 8.53% 6.88% 8.08% 9.08%
0.06 0.14 0.02 0.14 0.03 0.04 0.01 0.11 0.03 0.03 0.02 0.10 0.06
Interest 1.27 1.26 1.16 1.06 1.17 1.06 0.93 0.99 0.92 0.91 0.78 1.24 0.92
Depreciation 0.97 0.92 0.88 1.09 0.97 0.96 0.97 1.04 1.00 0.98 0.97 0.90 0.93
Profit before tax 0.30 0.22 0.26 0.23 0.51 0.73 0.76 0.40 0.72 0.80 1.00 1.35 1.43
Tax % 43.33% 31.82% 69.23% -26.09% 13.73% 42.47% 34.21% 80.00% 15.28% 16.25% 26.00% -2.96% 11.19%
0.17 0.15 0.08 0.29 0.44 0.42 0.49 0.07 0.61 0.67 0.74 1.39 1.27
EPS in Rs 0.04 0.03 0.02 0.07 0.10 0.10 0.11 0.02 0.14 0.15 0.17 0.32 0.29
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
146 154 116 129 152 82 75 97 129 149 144 147 148
142 146 116 125 144 78 71 90 125 140 133 135 136
Operating Profit 4 8 0 3 8 4 4 7 4 9 10 11 12
OPM % 2.6% 5% 0.1% 2.6% 5% 5% 6% 7% 3.0% 6% 7% 8% 8%
0 0 0 2 -0 1 0 0 0 0 0 0 0
Interest 5 6 5 5 5 5 4 3 5 5 4 4 4
Depreciation 5 5 4 5 4 4 4 4 4 4 4 4 4
Profit before tax -6 -3 -9 -4 -1 -3 -4 0 -5 1 2 4 5
Tax % -28% -84% -38% -13% -16% -24% 1% 1,045% -42% 32% 41% 12%
-4 -0 -6 -4 -1 -3 -4 -3 -3 1 1 3 4
EPS in Rs -0.97 -0.10 -1.34 -0.86 -0.17 -0.61 -0.87 -0.72 -0.64 0.16 0.33 0.78 0.93
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 0%
5 Years: 14%
3 Years: 5%
TTM: 3%
Compounded Profit Growth
10 Years: 26%
5 Years: 24%
3 Years: 48%
TTM: 156%
Stock Price CAGR
10 Years: 7%
5 Years: 26%
3 Years: 16%
1 Year: -6%
Return on Equity
10 Years: -6%
5 Years: 0%
3 Years: 8%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 7 7 7 7 7 7 7 7 7 7 7 7
Reserves 37 36 30 26 25 23 20 17 14 15 16 20
56 42 45 30 29 29 35 37 37 34 28 25
30 42 44 60 55 52 47 41 42 42 46 43
Total Liabilities 130 127 125 124 116 111 109 102 100 98 97 95
58 60 56 59 55 51 47 44 42 39 37 33
CWIP 7 3 4 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
64 64 64 64 61 60 62 58 58 59 61 61
Total Assets 130 127 125 124 116 111 109 102 100 98 97 95

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
17 14 11 16 7 4 -1 1 6 9 11 8
-8 -1 -2 -3 -1 0 -0 -0 -1 -1 -1 -1
-9 -13 -9 -13 -7 -5 2 -1 -5 -8 -10 -7
Net Cash Flow 0 -1 0 -0 -1 -0 1 -1 -0 -0 0 -0
Free Cash Flow 6 13 9 13 6 4 -1 0 5 7 10 7
CFO/OP 445% 174% 10,570% 484% 80% 91% -23% 13% 167% 96% 110% 67%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 61 72 86 83 59 92 86 68 45 36 43 43
Inventory Days 111 79 106 106 100 249 322 228 158 150 157 149
Days Payable 48 70 113 114 92 189 151 115 81 75 91 94
Cash Conversion Cycle 124 80 79 75 66 151 256 181 122 111 108 98
Working Capital Days 1 -26 -75 -91 -74 -95 -75 10 -7 -13 -8 -2
ROCE % -1% 3% -5% 0% 7% 2% 1% 6% 0% 10% 12% 15%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Export Revenue (FOB/Net Foreign Exchange Earned)
Rs. Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Permanent Employees
count
Total Installed Capacity
MT/annum

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

3 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
41.71% 41.71% 41.71% 41.71% 41.71% 41.71% 41.71% 41.71% 41.71% 41.71% 41.76% 46.06%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.06%
58.31% 58.30% 58.30% 58.29% 58.30% 58.30% 58.29% 58.29% 58.31% 58.29% 58.22% 53.90%
No. of Shareholders 7,4717,2687,5377,3997,5027,5077,4267,3487,3307,2187,2228,191

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings