Shri Gang Industries & Allied Products Ltd

Shri Gang Indus Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shri Gang Industries & Allied Products Ltd

₹ 103 2.59%
21 May 2:48 p.m.
shrigangindustries.com BSE: 523309
About

Incorporated in 1989, Shri Gang Industries and Allied Products Ltd is in the business of manufacturing Indian Made Foreign Liquor[1]

Key Points

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

Website BSE
  • Market Cap ₹ 185 Cr.
  • Current Price ₹ 103
  • High / Low ₹ 181 / 58.8
  • Stock P/E 6.31
  • Book Value ₹ 5.09
  • Dividend Yield 0.00 %
  • ROCE 44.0 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 58.9% CAGR over last 5 years

Cons

  • Stock is trading at 20.6 times its book value
  • Promoter holding is low: 35.6%
  • 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.

Peer comparison

Sector: Alcoholic Beverages Industry: Breweries & Distilleries

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
23.32 21.80 27.54 40.62 48.73 78.19 69.92 74.18 54.03 79.86 105.61 99.52 62.75
20.23 19.47 25.06 36.25 40.05 65.03 62.21 68.36 50.81 72.64 82.74 84.99 58.99
Operating Profit 3.09 2.33 2.48 4.37 8.68 13.16 7.71 5.82 3.22 7.22 22.87 14.53 3.76
OPM % 13.25% 10.69% 9.01% 10.76% 17.81% 16.83% 11.03% 7.85% 5.96% 9.04% 21.66% 14.60% 5.99%
0.42 0.02 0.00 0.00 0.55 0.20 0.14 0.13 4.33 0.08 0.19 0.15 0.20
Interest 0.93 0.43 0.42 1.82 2.69 2.31 2.81 2.48 2.43 2.79 3.58 2.03 1.07
Depreciation 0.52 0.37 0.39 1.03 1.67 1.25 1.31 1.27 1.34 1.37 1.41 1.48 1.27
Profit before tax 2.06 1.55 1.67 1.52 4.87 9.80 3.73 2.20 3.78 3.14 18.07 11.17 1.62
Tax % 31.55% 0.00% 0.00% 0.00% -73.10% 25.51% -6.17% -9.09% 70.11% 25.48% 0.28% 7.25% 186.42%
1.40 1.55 1.66 1.52 8.43 7.29 3.96 2.40 1.14 2.35 18.02 10.36 -1.40
EPS in Rs 1.77 1.95 0.93 0.85 4.70 4.07 2.21 1.34 0.64 1.31 10.05 5.78 -0.78
Raw PDF

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
0 0 0 1 13 4 0 32 80 139 266 353
0 0 0 2 15 6 1 33 72 121 236 304
Operating Profit -0 -0 -0 -1 -2 -1 -1 -0 8 18 30 48
OPM % -141% -15% -28% -12,300% -1% 10% 13% 11% 14%
0 0 -0 -1 -0 0 0 0 1 1 5 1
Interest 0 0 0 0 2 2 2 2 2 5 10 9
Depreciation 0 0 0 0 0 0 0 1 2 3 5 6
Profit before tax -0 0 -1 -3 -5 -3 -4 -4 5 10 20 34
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
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
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 712%
3 Years: 64%
TTM: 33%
Compounded Profit Growth
10 Years: 55%
5 Years: 59%
3 Years: 95%
TTM: 153%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 128%
1 Year: 21%
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 86
53 53 53 52 53 40 45 53 69 83 60 60
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 -4,957 -32 -640 -752,995 -257 -169 -89 -28 -15
ROCE % -16% -9% 19% 22% 27% 44%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
32.58% 37.55% 37.55% 37.55% 37.55% 37.55% 36.74% 36.49% 36.30% 36.23% 35.62% 35.62%
2.14% 0.85% 0.80% 0.75% 0.64% 0.63% 0.63% 0.63% 0.63% 0.63% 0.63% 0.63%
0.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
65.16% 61.62% 61.66% 61.69% 61.80% 61.82% 62.63% 62.88% 63.07% 63.15% 63.75% 63.76%
No. of Shareholders 11,95812,37812,58912,76112,73612,75113,58813,72813,76913,92513,96713,850

* 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