Shri Gang Industries & Allied Products Ltd

₹ 83.8 -4.99%
27 Jan - close price
About

Incorporated in 1989, Shri Gang Industries and Allied Products Ltd manufactures & sells Edible Oils and Liquor.

Key Points

Product Profile:[1]
Company sells Vanaspati and other edible oils under the brand name of APNA & Mr. Baker.

  • Market Cap 150 Cr.
  • Current Price 83.8
  • High / Low 243 / 2.59
  • Stock P/E 22.4
  • Book Value -30.3
  • Dividend Yield 0.00 %
  • ROCE 13.7 %
  • ROE %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 39.5% CAGR over last 5 years

Cons

  • Promoter holding is low: 37.6%

* 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

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
0.01 0.00 0.00 0.00 10.37 12.92 8.91 17.62 18.53 20.74 23.32 21.80 27.54
0.23 0.48 0.35 0.20 10.38 12.94 9.13 16.20 16.64 19.15 20.24 19.47 25.06
Operating Profit -0.22 -0.48 -0.35 -0.20 -0.01 -0.02 -0.22 1.42 1.89 1.59 3.08 2.33 2.48
OPM % -2,200.00% -0.10% -0.15% -2.47% 8.06% 10.20% 7.67% 13.21% 10.69% 9.01%
0.01 0.03 0.22 0.02 0.00 0.00 0.06 0.00 0.42 0.48 0.02 0.02 0.00
Interest 0.44 0.61 0.77 0.80 1.56 0.25 -0.48 0.40 0.52 0.45 0.46 0.43 0.42
Depreciation 0.05 0.05 0.05 0.05 0.30 0.26 0.42 0.37 0.37 0.38 0.37 0.37 0.39
Profit before tax -0.70 -1.11 -0.95 -1.03 -1.87 -0.53 -0.10 0.65 1.42 1.24 2.27 1.55 1.67
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -0.70 -1.12 -0.96 -1.03 -1.87 -0.52 -0.10 0.66 1.41 1.24 2.27 1.55 1.66
EPS in Rs 0.93
Raw PDF

Profit & Loss

Figures in Rs. Crores

Jun 2008 Jun 2009 Jun 2010 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
181.73 168.45 80.52 0.00 0.00 0.00 0.69 13.03 4.40 0.01 32.19 80.21 93.40
189.00 179.46 91.29 0.04 0.09 0.18 1.66 14.94 5.61 1.24 32.63 72.22 83.92
Operating Profit -7.27 -11.01 -10.77 -0.04 -0.09 -0.18 -0.97 -1.91 -1.21 -1.23 -0.44 7.99 9.48
OPM % -4.00% -6.54% -13.38% -140.58% -14.66% -27.50% -12,300.00% -1.37% 9.96% 10.15%
0.53 0.12 4.93 0.02 0.46 -0.21 -1.26 -0.48 0.46 0.27 0.08 0.92 0.52
Interest 0.80 0.76 0.43 0.00 0.00 0.00 0.34 2.21 1.59 2.44 2.14 1.84 1.76
Depreciation 0.93 0.94 0.51 0.35 0.32 0.24 0.21 0.21 0.21 0.22 1.03 1.49 1.51
Profit before tax -8.47 -12.59 -6.78 -0.37 0.05 -0.63 -2.78 -4.81 -2.55 -3.62 -3.53 5.58 6.73
Tax % -0.35% -0.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -8.50 -12.61 -6.78 -0.37 0.05 -0.63 -2.78 -4.81 -2.55 -3.61 -3.53 5.59 6.72
EPS in Rs
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 159%
3 Years: 163%
TTM: 61%
Compounded Profit Growth
10 Years: %
5 Years: 40%
3 Years: 59%
TTM: 363%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Jun 2008 Jun 2009 Jun 2010 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 17.93
Reserves -41.67 -54.28 -61.06 -63.13 -63.10 -63.73 -66.51 -71.32 -73.87 -77.48 -81.00 -75.39 -72.18
48.54 48.75 43.57 8.36 8.36 8.36 20.08 37.51 68.62 81.21 92.23 143.69 137.28
11.48 18.70 17.91 52.97 52.58 53.01 51.64 52.64 39.91 45.11 53.10 45.22 65.67
Total Liabilities 26.28 21.10 8.35 6.13 5.77 5.57 13.14 26.76 42.59 56.77 72.26 121.45 148.70
4.88 5.62 5.54 4.08 3.74 3.50 3.29 18.56 18.93 19.75 53.28 53.43 123.49
CWIP 0.00 0.43 0.10 0.10 0.10 0.10 0.40 0.00 10.50 18.00 0.46 44.37 0.00
Investments 0.04 0.04 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21.36 15.01 2.67 1.95 1.93 1.97 9.45 8.20 13.16 19.02 18.52 23.65 25.21
Total Assets 26.28 21.10 8.35 6.13 5.77 5.57 13.14 26.76 42.59 56.77 72.26 121.45 148.70

Cash Flows

Figures in Rs. Crores

Jun 2008 Jun 2009 Jun 2010 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-9.20 1.45 -0.02 0.00 0.01 -50.81 -6.29 5.78 11.90 1.64 16.06
-0.04 -2.12 0.00 0.00 0.00 -0.30 -16.75 -16.60 -12.55 -13.17 -45.13
9.06 0.21 0.00 0.00 0.00 51.11 23.21 10.69 0.72 11.83 29.39
Net Cash Flow -0.18 -0.46 -0.02 0.00 0.01 0.00 0.17 -0.13 0.07 0.30 0.32

Ratios

Figures in Rs. Crores

Jun 2008 Jun 2009 Jun 2010 Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 7.79 5.72 1.77 47.61 19.61 0.00 0.00 1.47 0.14
Inventory Days 31.83 25.36 6.67 670.27 27.79 12.49 47.51 27.81
Days Payable 19.76 38.34 69.82 6,968.18 103.97 284.68 203.24 114.11
Cash Conversion Cycle 19.86 -7.26 -61.38 -6,250.30 -56.58 -272.19 0.00 -154.26 -86.16
Working Capital Days 18.50 -8.45 -69.22 -4,956.59 -31.65 -640.41 -752,995.00 -256.71 -135.29
ROCE % -52.55% -135.23% -16.46% -9.02% 13.69%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
32.57 32.57 32.57 32.57 32.57 32.57 32.57 32.57 32.58 32.58 37.55 37.55
2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 0.85 0.80
0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00 0.00
65.17 65.17 65.17 65.17 65.17 65.17 65.17 65.17 65.16 65.16 61.62 61.66

* 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