Gini Silk Mills Ltd

Gini Silk Mills Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gini Silk Mills Ltd

₹ 48.3 -12.11%
27 Mar - close price
ginitex.com BSE: 531744
About

Incorporated in 1963, Gini Silk Mills Ltd is
in the business of manufacturing of fabrics.[1]

Key Points

Business Overview:[1]
GSML is engaged in the manufacturing and selling of Shirting and Suiting with a brand name of GINI and processing fabric on job work basis.

Website BSE
  • Market Cap ₹ 27.0 Cr.
  • Current Price ₹ 48.3
  • High / Low ₹ 130 / 48.1
  • Stock P/E 16.0
  • Book Value ₹ 91.2
  • Dividend Yield 0.00 %
  • ROCE 3.23 %
  • ROE 2.24 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.53 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 2.03% over past five years.
  • Company has a low return on equity of 3.46% over last 3 years.
  • Earnings include an other income of Rs.2.83 Cr.

* 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

Services Services Commercial Services & Supplies Trading & Distributors

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
10.77 12.34 9.89 11.72 10.50 11.62 8.74 10.92 9.34 11.03 9.14 10.75 8.91
10.60 11.05 9.39 10.45 9.85 11.46 8.60 10.29 9.01 10.62 8.94 10.09 8.98
Operating Profit 0.17 1.29 0.50 1.27 0.65 0.16 0.14 0.63 0.33 0.41 0.20 0.66 -0.07
OPM % 1.58% 10.45% 5.06% 10.84% 6.19% 1.38% 1.60% 5.77% 3.53% 3.72% 2.19% 6.14% -0.79%
0.52 0.40 0.66 0.58 0.73 1.09 0.90 0.84 0.37 0.49 0.85 0.57 0.92
Interest 0.16 0.18 0.15 0.17 0.20 0.25 0.17 0.11 0.11 0.16 0.09 0.07 0.08
Depreciation 0.35 0.35 0.29 0.39 0.35 0.36 0.35 0.36 0.36 0.36 0.33 0.40 0.37
Profit before tax 0.18 1.16 0.72 1.29 0.83 0.64 0.52 1.00 0.23 0.38 0.63 0.76 0.40
Tax % 11.11% 6.90% 12.50% 13.95% 27.71% -7.81% -1.92% 41.00% -56.52% 10.53% 77.78% -31.58% 45.00%
0.16 1.08 0.62 1.11 0.60 0.70 0.53 0.59 0.35 0.33 0.14 1.00 0.22
EPS in Rs 0.29 1.93 1.11 1.98 1.07 1.25 0.95 1.05 0.63 0.59 0.25 1.79 0.39
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 TTM
34.90 40.12 40.75 39.12 39.42 36.62 36.20 16.81 30.89 46.18 43.74 40.03 39.83
33.79 37.75 36.57 35.76 36.38 35.69 33.89 18.21 31.21 43.93 41.17 38.53 38.63
Operating Profit 1.11 2.37 4.18 3.36 3.04 0.93 2.31 -1.40 -0.32 2.25 2.57 1.50 1.20
OPM % 3.18% 5.91% 10.26% 8.59% 7.71% 2.54% 6.38% -8.33% -1.04% 4.87% 5.88% 3.75% 3.01%
2.19 2.42 1.50 2.13 1.71 1.86 1.33 2.16 2.19 1.69 3.07 2.61 2.83
Interest 0.06 0.45 1.47 1.48 0.90 0.51 0.39 0.36 0.17 0.69 0.77 0.56 0.40
Depreciation 0.46 0.40 0.92 0.97 0.98 1.02 1.19 1.19 1.24 1.37 1.39 1.43 1.46
Profit before tax 2.78 3.94 3.29 3.04 2.87 1.26 2.06 -0.79 0.46 1.88 3.48 2.12 2.17
Tax % 37.05% 38.32% 45.29% 21.71% 25.09% 15.08% 8.74% -29.11% 17.39% 18.62% 12.93% 15.09%
1.74 2.43 1.80 2.38 2.15 1.07 1.88 -0.56 0.38 1.53 3.04 1.80 1.69
EPS in Rs 3.11 4.35 3.22 4.26 3.84 1.91 3.36 -1.00 0.68 2.74 5.44 3.22 3.02
Dividend Payout % 16.06% 11.50% 15.53% 11.74% 13.00% 26.12% 14.87% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 0%
5 Years: 2%
3 Years: 9%
TTM: -2%
Compounded Profit Growth
10 Years: -7%
5 Years: -11%
3 Years: 208%
TTM: -8%
Stock Price CAGR
10 Years: -17%
5 Years: -6%
3 Years: 11%
1 Year: -42%
Return on Equity
10 Years: 3%
5 Years: 2%
3 Years: 3%
Last Year: 2%

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 Sep 2025
Equity Capital 5.59 5.59 5.59 5.59 5.59 5.59 5.59 5.59 5.59 5.59 5.59 5.59 5.59
Reserves 20.45 22.75 24.21 26.64 28.35 34.38 35.01 35.27 36.44 36.92 42.04 44.11 45.39
0.03 8.65 11.12 12.98 9.38 6.79 5.74 5.02 8.53 8.48 8.71 4.24 3.84
4.06 9.11 6.23 6.44 8.18 7.46 7.67 6.21 9.28 10.08 8.12 8.02 7.63
Total Liabilities 30.13 46.10 47.15 51.65 51.50 54.22 54.01 52.09 59.84 61.07 64.46 61.96 62.45
3.90 11.88 13.06 11.93 11.43 12.86 12.38 11.32 13.19 12.45 11.74 12.10 11.18
CWIP 0.06 1.46 0.00 0.08 1.41 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00
Investments 2.62 2.08 1.07 8.67 8.18 11.21 11.37 12.13 25.03 24.28 31.33 29.17 31.41
23.55 30.68 33.02 30.97 30.48 30.15 30.26 28.64 21.59 24.34 21.39 20.69 19.86
Total Assets 30.13 46.10 47.15 51.65 51.50 54.22 54.01 52.09 59.84 61.07 64.46 61.96 62.45

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
1.27 4.27 -2.31 3.33 1.89 -0.70 2.65 -0.80 -3.77 0.37 3.49 1.82
0.58 -12.10 2.36 -4.39 1.50 3.50 -0.56 2.08 -0.03 0.81 -2.70 3.16
-0.93 6.97 0.15 1.67 -4.27 -2.64 -2.21 -0.98 3.45 -1.17 -0.75 -4.92
Net Cash Flow 0.92 -0.86 0.19 0.61 -0.88 0.15 -0.11 0.30 -0.36 0.00 0.03 0.06
Free Cash Flow 1.33 -5.43 -2.90 2.82 -0.06 -1.91 2.30 -0.93 -6.91 -0.09 3.12 0.12
CFO/OP 195% 222% -38% 122% 89% 9% 146% 36% 1,109% 20% 146% 145%

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 44.45 43.21 58.31 55.70 77.59 75.75 67.35 102.70 82.24 64.97 39.22 48.24
Inventory Days 92.14 113.87 152.95 147.91 121.52 149.48 160.02 218.75 235.86 177.97 165.05 133.95
Days Payable 45.62 121.04 65.00 53.31 75.07 105.06 122.33 164.38 230.83 151.74 112.83 110.26
Cash Conversion Cycle 90.96 36.05 146.26 150.31 124.03 120.18 105.04 157.08 87.27 91.20 91.44 71.92
Working Capital Days 182.19 162.03 63.95 124.28 128.33 153.40 146.20 307.46 22.69 27.90 12.85 43.58
ROCE % 10.68% 13.23% 12.07% 10.40% 8.34% 3.75% 5.46% -2.10% 0.23% 5.04% 5.66% 3.23%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Number of Permanent Employees
Number

Log in to view insights

Please log in to see hidden values.

Login
Number of Shareholders
Number
Production Volume
Meters
Specific Electricity Consumption
KWH/Meter

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98%
25.02% 25.01% 25.01% 25.02% 25.01% 25.01% 25.02% 25.02% 25.01% 25.01% 25.02% 25.01%
No. of Shareholders 1,1491,1541,1461,2301,2461,5641,4931,6851,6581,6651,9251,914

Documents

Announcements

Annual reports

Credit ratings