Gujarat Intrux Ltd

Gujarat Intrux Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gujarat Intrux Ltd

₹ 438 -1.67%
24 Jul - close price
intricastindia.com; www.gujaratinttrux.com BSE: 517372
About

Incorporated in 1992, Gujarat Intrux Ltd is engaged in Casting business

Key Points

Business Overview:[1]
Company used to deal in copper & brass scrap, extrusion of non-ferrous copper and copper alloys but due to price fluctuations company changed its production into a sand casting foundry. At present, company is engaged in manufacturing and supply of Stainless Steel, Non-Alloy Steel and Alloy Steel Castings especially valves, pumps and earth moving equipment

Website BSE
  • Market Cap ₹ 151 Cr.
  • Current Price ₹ 438
  • High / Low ₹ 647 / 375
  • Stock P/E 15.2
  • Book Value ₹ 194
  • Dividend Yield 3.88 %
  • ROCE 21.9 %
  • ROE 16.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is providing a good dividend yield of 3.88%.
  • Company has been maintaining a healthy dividend payout of 62.5%

Cons

  • Company has a low return on equity of 13.2% 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

Industrials Capital Goods Industrial Products Castings & Forgings

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
13.15 12.94 12.55 12.80 12.89 15.35 14.08 14.88 15.59 16.40 16.45 16.90 13.03
10.80 10.92 10.18 11.22 10.75 12.08 11.66 12.55 12.20 12.94 12.83 13.55 10.63
Operating Profit 2.35 2.02 2.37 1.58 2.14 3.27 2.42 2.33 3.39 3.46 3.62 3.35 2.40
OPM % 17.87% 15.61% 18.88% 12.34% 16.60% 21.30% 17.19% 15.66% 21.74% 21.10% 22.01% 19.82% 18.42%
0.19 0.21 0.24 0.29 0.32 0.36 0.34 0.44 0.43 0.41 0.36 0.41 0.52
Interest 0.02 0.01 0.01 0.02 0.01 0.01 0.01 0.01 0.00 0.01 0.01 0.02 0.01
Depreciation 0.38 0.39 0.39 0.38 0.35 0.35 0.36 0.36 0.34 0.34 0.34 0.34 0.33
Profit before tax 2.14 1.83 2.21 1.47 2.10 3.27 2.39 2.40 3.48 3.52 3.63 3.40 2.58
Tax % 22.43% 24.04% 25.79% 28.57% 26.19% 28.13% 30.96% 22.08% 25.29% 23.30% 25.62% 24.12% 24.42%
1.66 1.39 1.64 1.05 1.54 2.35 1.65 1.87 2.60 2.70 2.71 2.58 1.95
EPS in Rs 4.83 4.05 4.77 3.06 4.48 6.84 4.80 5.44 7.57 7.86 7.89 7.51 5.68
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
38.29 59.71 41.58 28.78 35.28 39.77 47.87 33.71 42.46 51.43 57.19 65.34 62.78
31.27 52.80 39.86 27.05 29.95 33.30 41.07 28.03 37.39 43.12 47.04 51.51 49.95
Operating Profit 7.02 6.91 1.72 1.73 5.33 6.47 6.80 5.68 5.07 8.31 10.15 13.83 12.83
OPM % 18.33% 11.57% 4.14% 6.01% 15.11% 16.27% 14.21% 16.85% 11.94% 16.16% 17.75% 21.17% 20.44%
0.72 0.33 0.31 0.63 0.83 0.84 0.75 0.99 0.92 0.93 1.46 1.61 1.70
Interest 0.25 1.00 0.52 0.13 0.26 0.10 0.11 0.18 0.11 0.06 0.04 0.04 0.05
Depreciation 0.58 1.25 0.98 0.98 1.04 1.10 1.21 1.30 1.58 1.54 1.42 1.35 1.35
Profit before tax 6.91 4.99 0.53 1.25 4.86 6.11 6.23 5.19 4.30 7.64 10.15 14.05 13.13
Tax % 30.97% 35.07% 33.96% 40.00% 29.42% 27.82% 23.27% 25.43% 29.07% 24.87% 27.09% 24.56%
4.77 3.24 0.35 0.74 3.43 4.41 4.78 3.87 3.05 5.74 7.41 10.59 9.94
EPS in Rs 13.89 9.43 1.02 2.15 9.98 12.84 13.91 11.27 8.88 16.71 21.57 30.83 28.94
Dividend Payout % 7.23% 10.65% 0.00% 0.00% 0.00% 15.60% 21.59% 26.67% 33.84% 59.93% 78.92% 48.73%
Compounded Sales Growth
10 Years: 1%
5 Years: 6%
3 Years: 15%
TTM: 5%
Compounded Profit Growth
10 Years: 13%
5 Years: 17%
3 Years: 51%
TTM: 17%
Stock Price CAGR
10 Years: 17%
5 Years: 41%
3 Years: 56%
1 Year: 7%
Return on Equity
10 Years: 9%
5 Years: 11%
3 Years: 13%
Last Year: 16%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3.45 3.45 3.45 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.44 3.44
Reserves 29.95 32.77 33.12 33.91 37.36 41.14 45.06 47.92 49.94 54.64 58.56 63.29
1.27 14.17 0.00 0.47 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00
9.71 8.72 4.33 3.93 3.81 7.29 5.29 4.05 5.81 4.75 8.64 5.74
Total Liabilities 44.38 59.11 40.90 41.75 44.61 51.87 53.79 55.42 59.20 62.83 70.64 72.47
9.01 9.68 9.44 10.67 11.37 12.25 13.32 17.12 15.93 14.91 13.67 14.63
CWIP 0.06 0.22 1.14 0.00 0.03 0.00 0.20 0.00 0.03 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
35.31 49.21 30.32 31.08 33.21 39.62 40.27 38.30 43.24 47.92 56.97 57.84
Total Assets 44.38 59.11 40.90 41.75 44.61 51.87 53.79 55.42 59.20 62.83 70.64 72.47

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
4.36 -18.35 20.29 -0.38 2.71 1.12 3.99 6.12 1.00 -0.01 1.46 6.14
-2.67 -2.03 -1.82 -0.40 -1.06 -1.20 -1.76 -4.06 0.51 0.29 1.27 -0.88
0.80 11.98 -14.65 0.30 -0.69 -0.61 -0.81 -1.12 -1.09 -1.06 -3.27 -5.56
Net Cash Flow 2.49 -8.41 3.83 -0.48 0.96 -0.69 1.42 0.94 0.42 -0.78 -0.54 -0.30

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 52.14 121.22 60.39 79.77 74.80 91.78 99.66 68.43 86.14 79.91 66.76 60.78
Inventory Days 195.64 169.13 140.03 214.41 203.47 200.05 127.08 155.79 188.47 138.57 164.42 126.05
Days Payable 92.71 42.99 29.11 59.28 50.50 104.39 45.14 45.79 55.36 32.84 70.10 28.22
Cash Conversion Cycle 155.07 247.36 171.31 234.90 227.77 187.44 181.60 178.42 219.25 185.65 161.08 158.61
Working Capital Days 162.91 247.20 192.07 235.26 215.30 199.98 180.25 151.80 202.79 170.54 138.24 121.72
ROCE % 22.52% 14.11% 2.39% 3.68% 13.05% 14.55% 13.56% 10.75% 8.53% 13.82% 16.97% 21.89%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
58.06% 58.25% 58.31% 58.31% 58.31% 58.31% 58.31% 58.31% 58.31% 58.31% 58.31% 58.31%
41.95% 41.74% 41.68% 41.68% 41.68% 41.68% 41.69% 41.69% 41.68% 41.68% 41.69% 41.67%
No. of Shareholders 2,1702,3102,3632,5292,9633,2983,3553,7884,5014,6274,6004,863

Documents

Announcements

Annual reports