Shri Gang Industries & Allied Products Ltd
₹ 91.2
1.58%
03 Oct
- close price
About
Incorporated in 1989, Shri Gang Industries and Allied Products Ltd is in the business of manufacturing Indian Made Foreign Liquor[1]
Key Points
- Market Cap ₹ 163 Cr.
- Current Price ₹ 91.2
- High / Low ₹ 181 / 60.1
- Stock P/E 5.85
- Book Value ₹ 5.09
- Dividend Yield 0.00 %
- ROCE 42.7 %
- ROE %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 58.9% CAGR over last 5 years
Cons
- Stock is trading at 17.9 times its book value
- Promoter holding has decreased over last quarter: -0.97%
- Promoter holding is low: 34.6%
- Tax rate seems low
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Jun 2014 | Jun 2015 | Mar 2016 9m | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 0 | 0 | 1 | 13 | 4 | 0 | 32 | 80 | 139 | 266 | 324 | 348 | |
0 | 0 | 0 | 2 | 15 | 6 | 1 | 33 | 72 | 121 | 236 | 276 | 303 | |
Operating Profit | -0 | -0 | -0 | -1 | -2 | -1 | -1 | -0 | 8 | 18 | 30 | 48 | 46 |
OPM % | -141% | -15% | -28% | -12,300% | -1% | 10% | 13% | 11% | 15% | 13% | |||
0 | 0 | -0 | -1 | -0 | 0 | 0 | 0 | 1 | 1 | 5 | 1 | 1 | |
Interest | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 5 | 10 | 10 | 9 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 5 | 6 | 6 |
Profit before tax | -0 | 0 | -1 | -3 | -5 | -3 | -4 | -4 | 5 | 10 | 20 | 34 | 32 |
Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 12% | -37% | 24% | 14% | |
-0 | 0 | -1 | -3 | -5 | -3 | -4 | -4 | 5 | 13 | 15 | 29 | 28 | |
EPS in Rs | -0.47 | 0.06 | -0.79 | -3.51 | -6.07 | -3.22 | -4.55 | -4.45 | 5.95 | 7.34 | 8.25 | 16.36 | 15.59 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 698% |
3 Years: | 59% |
TTM: | 25% |
Compounded Profit Growth | |
---|---|
10 Years: | 55% |
5 Years: | 59% |
3 Years: | 95% |
TTM: | 238% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -20% |
1 Year: | 14% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Figures in Rs. Crores
Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 18 | 18 | 18 |
Reserves | -63 | -63 | -64 | -67 | -71 | -74 | -77 | -81 | -76 | -63 | -48 | -9 |
8 | 8 | 8 | 20 | 38 | 69 | 81 | 92 | 121 | 130 | 133 | 92 | |
53 | 53 | 53 | 52 | 53 | 40 | 45 | 53 | 69 | 83 | 60 | 53 | |
Total Liabilities | 6 | 6 | 6 | 13 | 27 | 43 | 57 | 72 | 121 | 168 | 163 | 155 |
4 | 4 | 4 | 3 | 19 | 19 | 20 | 53 | 47 | 123 | 125 | 126 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 10 | 18 | 0 | 53 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
2 | 2 | 2 | 9 | 8 | 13 | 19 | 19 | 21 | 45 | 38 | 29 | |
Total Assets | 6 | 6 | 6 | 13 | 27 | 43 | 57 | 72 | 121 | 168 | 163 | 155 |
Cash Flows
Figures in Rs. Crores
Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0 | 0 | 0 | -51 | -6 | 6 | 12 | 2 | 9 | 13 | 14 | 45 | |
0 | 0 | 0 | -0 | -17 | -17 | -13 | -13 | -48 | -26 | -7 | -6 | |
0 | 0 | 0 | 51 | 23 | 11 | 1 | 12 | 38 | 13 | -7 | -40 | |
Net Cash Flow | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 | -1 |
Ratios
Figures in Rs. Crores
Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 48 | 20 | 0 | 0 | 1 | 0 | 8 | 4 | 4 | |||
Inventory Days | 670 | 28 | 12 | 48 | 28 | 90 | 48 | 28 | ||||
Days Payable | 6,968 | 104 | 285 | 203 | 42 | 108 | 39 | 22 | ||||
Cash Conversion Cycle | -6,250 | -57 | -272 | 0 | -154 | -14 | -10 | 13 | 11 | |||
Working Capital Days | -11,341 | -907 | -5,491 | -3,303,980 | -1,220 | -395 | -229 | -81 | -37 | |||
ROCE % | -16% | -9% | 19% | 22% | 27% | 43% |
Documents
Announcements
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
1d - Combined Scrutinizer Report on remote and AGM e-voting held September 30, 2025.
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
2d - 36th AGM (30 Sep 2025): approved financials, reappointments; 1,313,131 CCPS, 750,000 warrants, 750,000 sweat equity; related-party remuneration.
-
Closure of Trading Window
26 Sep - Trading window closed from Oct 01, 2025 until 48 hours after unaudited results for quarter/half-year ended Sept 30, 2025.
-
Intimation For Dispatch Of Letters To Shareholders Whose Email Ids Are Not Regiestered
12 Sep - AGM on September 30, 2025; Annual Report 2024-25 dispatched; web-links and letters sent to shareholders.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
6 Sep - For publication of AGM notice along the details of E-voting both remote and e-voting during the AGM.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
-
Financial Year 2007
from bse
Business Overview:[1][2][3]
a) SGIAPL is majorly into the business of alcoholic beverages
b) It has exclusive manufacturing tie-up with Diageo for manufacturing of their brands in Uttar Pradesh.
c) It is also selling Uttar Pradesh made Liquor (UPML) under its brand Golden Cascade and Bulldozer
d) Company is bottling IMFL for M/s United Spirits Limited. It has a long-term agreement with M/s United Spirits Ltd for supply of Extra Neutral Alcohol (ENA) being produced in their Distillery.
e) Company also deals in Edible oils, only trading in edible oil with no manufacturing