Gabriel India Ltd
Gabriel India is part of ANAND Group. The Company has established a significant presence across all automotive customer segments, including OEMs, Aftermarket, and exports. Company manufactures over 500 models of ride control products. [1] Its products include shock absorbers, struts, front forks and others.[2]
- Market Cap ₹ 9,174 Cr.
- Current Price ₹ 639
- High / Low ₹ 651 / 335
- Stock P/E 43.6
- Book Value ₹ 74.9
- Dividend Yield 0.63 %
- ROCE 26.7 %
- ROE 19.6 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 27.8%
Cons
- Stock is trading at 8.53 times its book value
* 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
Sector: Auto Ancillaries Industry: Auto Ancillaries
Part of BSE Allcap BSE SmallCap BSE Consumer Discretionary Nifty Total Market Nifty Microcap 250
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,198 | 1,278 | 1,437 | 1,431 | 1,521 | 1,833 | 2,076 | 1,870 | 1,695 | 2,332 | 2,972 | 3,343 | 3,571 | |
1,116 | 1,189 | 1,320 | 1,302 | 1,374 | 1,662 | 1,898 | 1,732 | 1,592 | 2,186 | 2,758 | 3,053 | 3,258 | |
Operating Profit | 83 | 89 | 117 | 129 | 146 | 171 | 178 | 138 | 103 | 146 | 214 | 290 | 313 |
OPM % | 7% | 7% | 8% | 9% | 10% | 9% | 9% | 7% | 6% | 6% | 7% | 9% | 9% |
-2 | 3 | 3 | 2 | 6 | 7 | 9 | 10 | 24 | 26 | 17 | 22 | 32 | |
Interest | 12 | 9 | 5 | 2 | 4 | 3 | 3 | 4 | 7 | 4 | 5 | 5 | 4 |
Depreciation | 27 | 27 | 31 | 33 | 35 | 38 | 41 | 44 | 42 | 41 | 49 | 57 | 61 |
Profit before tax | 41 | 56 | 84 | 95 | 113 | 137 | 143 | 100 | 78 | 126 | 178 | 250 | 280 |
Tax % | 7% | 24% | 28% | 21% | 27% | 31% | 34% | 16% | 23% | 29% | 26% | 26% | |
38 | 43 | 60 | 75 | 83 | 94 | 95 | 85 | 60 | 90 | 132 | 185 | 211 | |
EPS in Rs | 2.66 | 2.97 | 4.18 | 5.24 | 5.76 | 6.56 | 6.61 | 5.90 | 4.20 | 6.23 | 9.21 | 12.89 | 14.66 |
Dividend Payout % | 28% | 29% | 25% | 23% | 23% | 21% | 23% | 22% | 21% | 25% | 28% | 31% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 25% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 14% |
3 Years: | 45% |
TTM: | 27% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 55% |
3 Years: | 81% |
1 Year: | 70% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 15% |
3 Years: | 16% |
Last Year: | 20% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves | 242 | 271 | 311 | 366 | 436 | 511 | 576 | 637 | 682 | 752 | 856 | 994 | 1,061 |
81 | 66 | 13 | 11 | 8 | 10 | 7 | 9 | 15 | 13 | 11 | 10 | 9 | |
223 | 238 | 283 | 281 | 310 | 368 | 375 | 320 | 485 | 573 | 547 | 593 | 632 | |
Total Liabilities | 560 | 589 | 622 | 672 | 769 | 903 | 972 | 981 | 1,196 | 1,353 | 1,428 | 1,612 | 1,717 |
255 | 267 | 268 | 272 | 289 | 299 | 301 | 349 | 353 | 385 | 420 | 434 | 456 | |
CWIP | 6 | 12 | 3 | 2 | 2 | 8 | 54 | 20 | 28 | 20 | 35 | 55 | 45 |
Investments | 0 | 0 | 0 | 0 | 28 | 62 | 47 | 35 | 15 | 84 | 80 | 132 | 92 |
299 | 309 | 351 | 397 | 450 | 534 | 571 | 578 | 800 | 864 | 893 | 991 | 1,123 | |
Total Assets | 560 | 589 | 622 | 672 | 769 | 903 | 972 | 981 | 1,196 | 1,353 | 1,428 | 1,612 | 1,717 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
108 | 69 | 100 | 91 | 136 | 104 | 93 | 120 | 204 | 95 | 136 | 189 | |
-59 | -36 | -27 | -36 | -123 | -64 | -75 | -96 | -170 | -43 | -104 | -120 | |
-49 | -32 | -75 | -23 | -44 | -26 | -31 | -28 | -22 | -24 | -34 | -52 | |
Net Cash Flow | 1 | 1 | -1 | 32 | -31 | 14 | -13 | -4 | 12 | 28 | -1 | 17 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 37 | 39 | 44 | 49 | 51 | 56 | 50 | 46 | 60 | 60 | 47 | 49 |
Inventory Days | 48 | 47 | 40 | 39 | 44 | 42 | 41 | 44 | 57 | 43 | 36 | 34 |
Days Payable | 59 | 62 | 67 | 63 | 72 | 74 | 63 | 58 | 113 | 97 | 71 | 71 |
Cash Conversion Cycle | 26 | 24 | 18 | 25 | 23 | 23 | 28 | 31 | 4 | 6 | 12 | 13 |
Working Capital Days | 14 | 14 | 14 | 18 | 21 | 24 | 25 | 26 | 47 | 35 | 29 | 34 |
ROCE % | 17% | 20% | 26% | 27% | 28% | 28% | 26% | 16% | 12% | 18% | 22% | 27% |
Documents
Announcements
-
Board Meeting Intimation for Board Meeting Intimation For 1. Approval Of Audited Consolidated And Standalone Financial Results For The Financial Year Ended March 31, 2025. 2. Recommend The Declaration Of Final Dividend For Financial Year 2024-25.
2d - Board meeting on May 20, 2025, to approve FY25 results and recommend final dividend.
-
Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A
28 Apr - Gabriel India states non-applicability as Large Corporate for debt securities fund raising per SEBI.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 21 Apr
-
Announcement Under Reg 30 (LODR) Regarding Commencement Of Commercial Production
3 Apr - Commencement of commercial production in Pune facility.
-
Company Update
1 Apr - Gabriel India completes acquisition of assets from Marelli.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from nse
Concalls
-
Jan 2025Transcript PPT
-
Oct 2024TranscriptNotesPPT
-
Aug 2024Transcript PPT REC
-
May 2024Transcript PPT
-
Feb 2024TranscriptPPTREC
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT REC
-
May 2023Transcript PPT
-
May 2023TranscriptPPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
May 2021Transcript PPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
May 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Jul 2016TranscriptNotesPPT
Products[1]
The Company is involved in the manufacturing of a wide range of ride control products, including shock absorbers, struts and front forks.
2&3 Wheelers: Company began manufacturing shock absorbers and front forks in 1990. It is among the top 3 players in 2W and a leader in 3W.
Passenger Car:Company is one of the preferred source of struts and shock absorbers for most automotive OEMs also enjoy major share of aftermarket segment of Passenger Cars.
Commercial Vehicle & Railways: Company is the marjet leader in the segment in India with ~89% market share. 1st Indigenous Company to develop damper for Rajdhani/ Shatabdi Coach(LHB)& Vande Bharat Coach.[2]
Aftermarket Company is recognised for directly servicing OEMs and the independent aftermarket segment. Company is known for its ability to provide genuine "fit-and-forget" components.