Shri Gang Industries & Allied Products Ltd

₹ 77.5 0.17%

15 May 1:50 p.m.

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) The 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.
d) The company also deals in Edible oils, only trading in edible oil with no manufacturing

Website BSE

Market Cap ₹ 155 Cr.
Current Price ₹ 77.5
High / Low ₹ 110 / 61.4
Stock P/E 8.34
Book Value ₹ 25.8
Dividend Yield 0.00 %
ROCE 30.7 %
ROE 61.3 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Promoter holding has increased by 2.99% over last quarter.

Cons

Though the company is reporting repeated profits, it is not paying out dividend

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Beverages Breweries & Distilleries

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	48.73	78.19	69.92	74.18	54.03	79.86	97.42	89.10	57.83	85.41	85.84	114.32	80.15
	40.05	65.03	62.21	68.36	50.81	72.64	74.55	74.57	54.07	81.06	80.39	93.03	75.08
Operating Profit	8.68	13.16	7.71	5.82	3.22	7.22	22.87	14.53	3.76	4.35	5.45	21.29	5.07
OPM %	17.81%	16.83%	11.03%	7.85%	5.96%	9.04%	23.48%	16.31%	6.50%	5.09%	6.35%	18.62%	6.33%
	0.55	0.20	0.14	0.13	4.33	0.08	0.19	0.15	0.20	0.14	0.08	0.07	0.42
Interest	2.69	2.31	2.81	2.48	2.43	2.79	3.58	2.03	1.07	1.89	1.81	1.11	1.05
Depreciation	1.67	1.25	1.31	1.27	1.34	1.37	1.41	1.48	1.27	1.40	1.43	1.44	1.44
Profit before tax	4.87	9.80	3.73	2.20	3.78	3.14	18.07	11.17	1.62	1.20	2.29	18.81	3.00
Tax %	-73.10%	25.51%	-6.17%	-9.09%	70.11%	25.48%	0.28%	7.25%	186.42%	20.00%	25.76%	25.68%	34.67%
	8.43	7.29	3.96	2.40	1.14	2.35	18.02	10.36	-1.40	0.96	1.70	13.99	1.96
EPS in Rs	4.70	4.07	2.21	1.34	0.64	1.31	10.05	5.78	-0.78	0.54	0.93	7.35	0.98
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Jun 2015	Mar 2016 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	0	0	1	13	4	0	32	80	139	266	324	366
	0	0	2	15	6	1	33	72	121	236	276	330
Operating Profit	-0	-0	-1	-2	-1	-1	-0	8	18	30	48	36
OPM %			-141%	-15%	-28%	-12,300%	-1%	10%	13%	11%	15%	10%
	0	-0	-1	-0	0	0	0	1	1	5	1	1
Interest	0	0	0	2	2	2	2	2	5	10	10	6
Depreciation	0	0	0	0	0	0	1	2	3	5	6	6
Profit before tax	0	-1	-3	-5	-3	-4	-4	5	10	20	34	25
Tax %	0%	0%	0%	0%	0%	0%	0%	12%	-37%	24%	14%	26%
	0	-1	-3	-5	-3	-4	-4	5	13	15	29	19
EPS in Rs	0.06	-0.79	-3.51	-6.07	-3.22	-4.55	-4.45	5.95	7.34	8.25	16.36	9.31
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	63%
3 Years:	38%
TTM:	13%

Compounded Profit Growth
10 Years:	47%
5 Years:	49%
3 Years:	12%
TTM:	-37%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	10%
1 Year:	-19%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	61%

Balance Sheet

Figures in Rs. Crores

	Jun 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	8	8	8	8	8	8	8	8	18	18	18	20
Reserves	-63	-64	-67	-71	-74	-77	-81	-76	-63	-48	-9	32
	8	8	20	38	69	81	92	121	130	133	92	50
	53	53	52	53	40	45	53	69	83	60	53	55
Total Liabilities	6	6	13	27	43	57	72	121	168	163	155	156
	4	4	3	19	19	20	53	47	123	125	126	125
CWIP	0	0	0	0	10	18	0	53	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0
	2	2	9	8	13	19	19	21	45	38	29	32
Total Assets	6	6	13	27	43	57	72	121	168	163	155	156

Cash Flows

Figures in Rs. Crores

	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	0	0	-51	-6	6	12	2	9	13	14	45	26
	0	0	-0	-17	-17	-13	-13	-48	-26	-7	-6	-5
	0	0	51	23	11	1	12	38	13	-7	-40	-21
Net Cash Flow	0	0	0	0	-0	0	0	0	0	1	-1	-0
Free Cash Flow	0	0	-51	-22	-5	3	-15	-38	-13	7	39	21
CFO/OP	0%	-6%	5,238%	329%	-478%	-967%	-373%	123%	73%	49%	92%	78%

Ratios

Figures in Rs. Crores

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	48	20	0	0	1	0	8	4	4	4
Inventory Days	670	28	12		48	28	90	48	28	21
Days Payable	6,968	104	285		203	42	108	39	22	20
Cash Conversion Cycle	-6,250	-57	-272	0	-154	-14	-10	13	11	5
Working Capital Days	-11,341	-907	-5,491	-3,303,980	-1,220	-395	-229	-81	-37	-24
ROCE %				-16%	-9%	19%	22%	27%	43%	31%

Insights

In beta

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Debtor's Turnover Ratio
Ratio

x.xx	xxx.xx	xxx.xx	xx.xx	xxx.xx	xxx.xx
xx	xx	xx	xxx	xxx	xxx
	x	x	xx	xx	xx
				x.xx	x.xx
				xx.xx	xx.xx
					x

Please log in to see hidden values.

Total Workforce Strength
Number of Employees

Distillery Production Capacity (Grain-based ENA)
KLPD

IMFL Bottling Capacity
Million Cases per Annum

Revenue Concentration (United Spirits Ltd)
%

Spirits Sales Volume
Crore Bulk Litre

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	37.55%	37.55%	36.74%	36.49%	36.30%	36.23%	35.62%	35.62%	35.34%	34.65%	37.23%	40.22%
	0.64%	0.63%	0.63%	0.63%	0.63%	0.63%	0.63%	0.63%	0.63%	0.34%	0.33%	0.32%
	61.80%	61.82%	62.63%	62.88%	63.07%	63.15%	63.75%	63.76%	64.05%	65.00%	62.44%	59.47%
No. of Shareholders	12,736	12,751	13,588	13,728	13,769	13,925	13,967	13,850	13,945	14,070	14,144	14,314

	Dec 2015	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	28.59%	32.57%	32.57%	32.57%	32.57%	32.57%	32.58%	37.55%	36.49%	35.62%	40.22%
	2.14%	2.14%	2.14%	2.14%	2.14%	2.14%	2.14%	0.75%	0.63%	0.63%	0.32%
	0.12%	0.12%	0.12%	0.12%	0.12%	0.12%	0.12%	0.00%	0.00%	0.00%	0.00%
	69.14%	65.16%	65.16%	65.16%	65.17%	65.17%	65.16%	61.69%	62.88%	63.76%	59.47%
No. of Shareholders	12,014	12,011	12,008	11,969	11,960	11,961	11,960	12,761	13,728	13,850	14,314

* 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.

Shri Gang Industries & Allied Products Ltd

Shri Gang Industries & Allied Products Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls