Gorani Industries Ltd

₹ 80.5 2.35%

11 Jun 2:00 p.m.

About

Incorporated in 1996, Gorani Industries Ltd is in the business of production, trading and sales of Kitchenware and Home appliances

Key Points

Product Portfolio:^[1]
a) Toughened Glass Cooktop
b) Wooden Finish Hood Type Chimney
c) Hood Type Chimney With Cassette Filter
d) Hood Type Chimney With Baffle Filter
e) Brush Finish Hobs with safety device
f) Induction Cooker
g) Anti- Scratch Hobs
h) Gas Geyser

Website BSE

Market Cap ₹ 43.2 Cr.
Current Price ₹ 80.5
High / Low ₹ 119 / 76.3
Stock P/E 50.2
Book Value ₹ 24.7
Dividend Yield 0.00 %
ROCE 9.70 %
ROE 6.68 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 3.27 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 10.6% 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

Consumer Discretionary Consumer Durables Consumer Durables Houseware

Edit Columns

Loading peers table ...

Detailed Comparison with:

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
	8.28	9.20	12.56	12.34	7.94	8.04	11.94	10.74	11.60	10.53	12.32	12.94	7.20
	6.84	8.27	11.07	11.20	8.86	7.28	11.13	10.50	10.55	9.51	12.66	12.04	6.34
Operating Profit	1.44	0.93	1.49	1.14	-0.92	0.76	0.81	0.24	1.05	1.02	-0.34	0.90	0.86
OPM %	17.39%	10.11%	11.86%	9.24%	-11.59%	9.45%	6.78%	2.23%	9.05%	9.69%	-2.76%	6.96%	11.94%
	0.06	0.04	0.04	0.04	0.42	0.03	0.06	0.17	0.07	0.02	0.16	0.02	0.03
Interest	0.13	0.15	0.15	0.18	0.24	0.21	0.26	0.25	0.29	0.25	0.26	0.26	0.30
Depreciation	0.12	0.11	0.11	0.11	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.10
Profit before tax	1.25	0.71	1.27	0.89	-0.84	0.48	0.51	0.06	0.73	0.69	-0.54	0.56	0.49
Tax %	26.40%	25.35%	25.98%	25.84%	-26.19%	27.08%	25.49%	16.67%	20.55%	26.09%	-25.93%	26.79%	30.61%
	0.92	0.52	0.94	0.65	-0.62	0.36	0.38	0.04	0.58	0.51	-0.40	0.41	0.34
EPS in Rs	1.89	0.97	1.75	1.21	-1.16	0.67	0.71	0.07	1.08	0.95	-0.75	0.76	0.63
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
	4.22	6.22	5.80	7.30	20.09	20.42	21.42	18.40	28.76	41.22	42.32	42.99
	3.98	5.78	5.44	6.87	19.08	19.26	20.01	17.15	25.83	38.57	39.48	40.55
Operating Profit	0.24	0.44	0.36	0.43	1.01	1.16	1.41	1.25	2.93	2.65	2.84	2.44
OPM %	5.69%	7.07%	6.21%	5.89%	5.03%	5.68%	6.58%	6.79%	10.19%	6.43%	6.71%	5.68%
	0.04	0.00	0.01	0.06	0.09	0.09	0.05	0.12	0.11	0.53	0.34	0.24
Interest	0.01	0.03	0.01	0.02	0.11	0.19	0.27	0.13	0.39	0.72	1.00	1.08
Depreciation	0.23	0.15	0.16	0.21	0.21	0.24	0.29	0.32	0.38	0.43	0.41	0.40
Profit before tax	0.04	0.26	0.20	0.26	0.78	0.82	0.90	0.92	2.27	2.03	1.77	1.20
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	31.71%	27.78%	27.17%	26.43%	26.11%	23.73%	27.50%
	0.04	0.26	0.20	0.26	0.78	0.56	0.65	0.66	1.66	1.50	1.36	0.86
EPS in Rs	0.07	0.48	0.37	0.48	1.43	1.15	1.33	1.35	3.41	2.80	2.54	1.60
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:	21%
5 Years:	15%
3 Years:	14%
TTM:	2%

Compounded Profit Growth
10 Years:	13%
5 Years:	6%
3 Years:	-20%
TTM:	-37%

Stock Price CAGR
10 Years:	26%
5 Years:	44%
3 Years:	-31%
1 Year:	-26%

Return on Equity
10 Years:	13%
5 Years:	13%
3 Years:	11%
Last Year:	7%

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	4.89	4.89	4.89	5.06	5.06	4.88	4.88	4.88	4.88	5.36	5.36	5.36
Reserves	-2.39	-2.58	-2.38	-2.06	-1.23	-0.31	0.23	0.90	4.79	5.88	7.14	7.90
	4.13	4.83	4.88	4.10	3.89	5.04	3.42	2.83	7.50	11.41	10.20	11.04
	1.71	1.88	2.58	2.64	4.43	2.28	4.29	3.31	3.63	5.59	5.32	6.56
Total Liabilities	8.34	9.02	9.97	9.74	12.15	11.89	12.82	11.92	20.80	28.24	28.02	30.86
	1.72	1.40	2.11	2.18	2.03	2.39	2.85	2.83	3.34	3.28	3.30	3.02
CWIP	0.00	0.00	0.00	0.00	0.00	0.24	0.01	0.06	0.02	0.03	0.02	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
	6.62	7.62	7.86	7.56	10.12	9.26	9.96	9.03	17.44	24.93	24.70	27.84
Total Assets	8.34	9.02	9.97	9.74	12.15	11.89	12.82	11.92	20.80	28.24	28.02	30.86

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
	-0.55	0.30	1.09	0.00	0.40	0.60	2.01	1.42	-5.13	-1.36	-0.45	0.28
	-0.06	-0.28	-0.89	-0.28	-0.07	-0.83	-0.50	-0.36	-0.85	-0.37	-0.33	-0.04
	0.40	0.68	0.04	-0.62	-0.28	0.96	-1.90	-0.72	6.67	3.19	-2.21	-0.24
Net Cash Flow	-0.21	0.70	0.25	-0.90	0.05	0.74	-0.38	0.34	0.69	1.47	-2.99	0.00

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	96.01	42.84	45.31	76.00	87.03	66.31	103.09	88.87	64.22	76.42	81.76	75.31
Inventory Days	820.46	592.38	648.89	435.19	108.20	82.71	66.44	86.66	165.42	150.38	161.00	189.20
Days Payable	230.11	158.57	251.01	177.04	81.26	36.59	69.27	51.31	35.89	24.38	41.24	56.97
Cash Conversion Cycle	686.35	476.65	443.19	334.15	113.96	112.44	100.27	124.23	193.74	202.42	201.52	207.54
Working Capital Days	416.90	289.30	263.68	237.00	100.11	109.75	89.12	98.99	158.89	146.37	167.67	182.03
ROCE %	0.78%	4.21%	2.89%	3.86%	12.01%	11.66%	12.90%	12.25%	20.64%	13.86%	12.22%	9.70%

Shareholding Pattern

Numbers in percentages

4 Recently

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%	62.26%
	1.38%	1.38%	1.38%	1.38%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%	1.34%
	36.36%	36.36%	36.36%	36.36%	36.41%	36.41%	36.41%	36.40%	36.41%	36.40%	36.41%	36.40%
No. of Shareholders	1,294	1,650	1,986	2,346	2,370	2,287	2,199	2,202	2,198	2,186	2,165	2,129

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	41.08%	41.08%	50.82%	55.64%	58.48%	58.48%	62.26%	62.26%	62.26%
	1.83%	1.83%	2.01%	1.52%	1.52%	1.52%	1.38%	1.34%	1.34%
	57.09%	57.09%	47.17%	42.84%	40.00%	40.00%	36.36%	36.40%	36.40%
No. of Shareholders	1,183	1,174	796	784	799	1,048	2,346	2,202	2,129

* 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

All

Gorani Industries Ltd

Gorani Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports