Auri Grow India Ltd

Auri Grow India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Auri Grow India Ltd

₹ 0.51 -1.92%
28 Nov - close price
godhacabcon.com NSE: AURIGROW
About

Incorporated in 2007, Godha Cabcon & Insulation Ltd is a manufacturer of conductors and wires to test

Key Points

Business Overview:[1][2]
Incorporated in 2007, GCI manufactures aluminum conductors, which have applications in overhead electricity transmission and distribution lines. Its manufacturing unit is located at Indore

Website NSE
  • Market Cap ₹ 75.3 Cr.
  • Current Price ₹ 0.51
  • High / Low ₹ 1.41 / 0.45
  • Stock P/E 11.7
  • Book Value ₹ 1.06
  • Dividend Yield 0.00 %
  • ROCE 7.94 %
  • ROE 8.54 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.48 times its book value
  • Company has delivered good profit growth of 74.8% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 3.84% over last 3 years.
  • Earnings include an other income of Rs.4.05 Cr.
  • Company has high debtors of 183 days.

* 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

Industrials Capital Goods Industrial Manufacturing Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
1.50 -2.44 3.66 0.07 0.00 0.00 16.69 9.64 83.03 13.73 69.16 5.79 8.00
1.41 -0.32 11.90 0.37 0.25 0.19 15.14 8.93 82.12 9.61 68.62 4.85 8.03
Operating Profit 0.09 -2.12 -8.24 -0.30 -0.25 -0.19 1.55 0.71 0.91 4.12 0.54 0.94 -0.03
OPM % 6.00% -225.14% -428.57% 9.29% 7.37% 1.10% 30.01% 0.78% 16.23% -0.38%
0.20 0.18 0.23 0.32 0.03 0.01 0.88 0.00 0.00 0.02 3.92 0.00 0.11
Interest 0.12 0.13 0.01 0.07 0.07 0.05 0.03 0.00 0.04 0.31 0.26 0.00 0.32
Depreciation 0.11 0.11 0.40 0.08 0.08 0.08 0.31 0.11 0.11 0.12 0.03 0.02 0.15
Profit before tax 0.06 -2.18 -8.42 -0.13 -0.37 -0.31 2.09 0.60 0.76 3.71 4.17 0.92 -0.39
Tax % 33.33% -25.69% 6.89% -23.08% -8.11% -9.68% 41.63% 26.67% 9.21% 25.07% 22.06% 25.00% -25.64%
0.05 -1.62 -9.00 -0.10 -0.34 -0.27 1.22 0.45 0.70 2.79 3.24 0.69 -0.29
EPS in Rs 0.00 -0.02 -0.14 -0.00 -0.01 -0.00 0.02 0.01 0.00 0.02 0.02 0.00 -0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
0.00 42.71 72.63 52.20 32.39 35.33 3.51 16.76 175.55 96.68
0.00 40.46 71.87 50.42 32.75 33.91 5.43 15.94 169.26 91.11
Operating Profit 0.00 2.25 0.76 1.78 -0.36 1.42 -1.92 0.82 6.29 5.57
OPM % 5.27% 1.05% 3.41% -1.11% 4.02% -54.70% 4.89% 3.58% 5.76%
0.00 0.80 1.49 0.12 0.62 0.69 0.83 1.24 3.94 4.05
Interest 0.00 1.42 1.51 1.31 0.52 0.79 0.49 0.23 0.61 0.89
Depreciation 0.00 0.21 0.24 0.28 0.22 0.23 0.31 0.54 0.37 0.32
Profit before tax 0.00 1.42 0.50 0.31 -0.48 1.09 -1.89 1.29 9.25 8.41
Tax % 26.76% 28.00% 25.81% -22.92% 24.77% -25.93% 59.69% 22.49%
0.00 1.05 0.36 0.22 -0.38 0.82 -1.40 0.51 7.17 6.43
EPS in Rs 0.02 0.01 0.00 -0.01 0.01 -0.02 0.01 0.05 0.04
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 27%
3 Years: 71%
TTM: -12%
Compounded Profit Growth
10 Years: %
5 Years: 75%
3 Years: 106%
TTM: 206%
Stock Price CAGR
10 Years: %
5 Years: -19%
3 Years: -41%
1 Year: -46%
Return on Equity
10 Years: %
5 Years: 3%
3 Years: 4%
Last Year: 9%

Balance Sheet

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 0.02 8.10 11.10 11.10 11.10 22.21 22.21 66.62 91.37 147.62
Reserves 0.00 5.52 13.41 13.63 13.26 2.97 1.57 1.84 8.11 8.51
0.00 12.37 11.21 7.85 7.37 4.10 2.63 1.91 78.60 22.30
-0.01 5.66 8.99 6.01 1.01 0.21 0.18 0.28 94.75 95.00
Total Liabilities 0.01 31.65 44.71 38.59 32.74 29.49 26.59 70.65 272.83 273.43
0.00 1.72 1.61 1.93 1.78 5.14 3.48 2.29 0.43 0.26
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.01 29.93 43.10 36.66 30.96 24.35 23.11 68.36 272.40 273.17
Total Assets 0.01 31.65 44.71 38.59 32.74 29.49 26.59 70.65 272.83 273.43

Cash Flows

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.00 -11.65 -7.49 1.57 -1.69 3.03 4.16 -46.10 -105.85
0.00 -1.94 7.47 -0.47 0.04 -3.78 -1.06 1.93 4.65
0.02 15.90 0.00 -1.23 0.37 0.50 -1.95 43.24 101.31
Net Cash Flow 0.01 2.31 -0.02 -0.13 -1.29 -0.25 1.15 -0.94 0.11

Ratios

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 189.98 192.63 185.44 233.83 162.61 568.82 422.71 183.24
Inventory Days 30.42 2.86 12.03 13.74 2.89 30.59 772.54 26.85
Days Payable 50.30 46.28 45.41 11.66 1.33 18.35 0.73 209.87
Cash Conversion Cycle 170.10 149.21 152.05 235.91 164.17 581.05 1,194.53 0.22
Working Capital Days 109.05 104.68 147.33 258.17 227.70 1,776.13 1,392.71 327.68
ROCE % 18.22% 6.51% 5.62% 0.12% 6.16% -5.03% 1.38% 7.94%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
58.10% 34.44% 34.44% 11.48% 11.48% 7.97% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% 0.00%
41.89% 65.56% 65.56% 88.52% 88.52% 92.03% 99.98% 100.00% 100.00% 100.00% 99.93% 100.00%
No. of Shareholders 41,17447,98448,96373,60888,2991,14,7941,36,3981,51,3061,83,1001,85,4101,95,6041,95,976

* 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

DRHP

Credit ratings