GHCL Ltd

GHCL Ltd

₹ 523 0.36%
14 Jun - close price
About

Incorporated in 1983, the company is in the business of chemicals, yarn, and commodity products[1]

Key Points

Business Divisions:
a) Chemical Division[1]
b) Yarn Division[2]
c) Consumer Products Division[3]
d) Trading Division[4]

  • Market Cap 5,003 Cr.
  • Current Price 523
  • High / Low 660 / 435
  • Stock P/E 8.36
  • Book Value 311
  • Dividend Yield 2.30 %
  • ROCE 20.6 %
  • ROE 17.3 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 17.0%
  • Company's working capital requirements have reduced from 81.6 days to 58.4 days

Cons

  • The company has delivered a poor sales growth of 0.62% over past five years.
  • Promoter holding is low: 19.0%
  • Earnings include an other income of Rs.270 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

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
721 698 803 1,005 1,053 1,148 1,381 1,102 1,120 1,017 805 798 823
530 540 634 756 723 789 947 735 771 719 592 648 639
Operating Profit 191 158 169 249 330 359 434 367 349 298 213 150 184
OPM % 26% 23% 21% 25% 31% 31% 31% 33% 31% 29% 26% 19% 22%
5 19 20 12 54 128 1 4 -3 232 11 14 17
Interest 16 15 15 15 15 10 11 10 10 8 7 6 5
Depreciation 28 28 29 30 22 22 32 22 27 24 26 26 26
Profit before tax 152 134 144 216 348 455 392 339 309 497 191 133 170
Tax % 27% 23% 24% 25% 22% 19% 25% 26% 27% 14% 25% 25% 26%
111 103 110 163 272 369 293 252 227 426 143 100 125
EPS in Rs 11.70 10.80 11.53 17.07 28.52 38.56 30.60 26.38 23.70 44.60 14.94 10.43 13.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2,254 2,201 2,356 2,531 2,784 2,919 3,341 3,305 2,491 3,052 4,551 3,447
1,847 1,767 1,828 1,901 2,103 2,313 2,582 2,576 1,886 2,322 3,048 2,596
Operating Profit 407 434 528 629 681 607 759 729 605 730 1,503 851
OPM % 18% 20% 22% 25% 24% 21% 23% 22% 24% 24% 33% 25%
-50 -26 -15 -3 37 38 16 16 18 211 119 270
Interest 179 183 171 165 137 127 127 120 74 51 39 27
Depreciation 82 82 85 82 86 110 117 131 111 87 94 102
Profit before tax 96 143 257 380 495 407 531 495 437 802 1,489 991
Tax % 26% 24% 29% 32% 23% 13% 34% 20% 25% 19% 23% 20%
71 109 182 258 380 356 351 397 326 650 1,142 794
EPS in Rs 7.14 10.85 18.19 25.78 38.04 36.59 35.77 41.75 34.33 68.14 119.41 82.94
Dividend Payout % 28% 18% 12% 0% 13% 14% 14% 7% 16% 22% 15% 14%
Compounded Sales Growth
10 Years: 5%
5 Years: 1%
3 Years: 11%
TTM: -24%
Compounded Profit Growth
10 Years: 16%
5 Years: 11%
3 Years: 22%
TTM: -45%
Stock Price CAGR
10 Years: 26%
5 Years: 18%
3 Years: 24%
1 Year: 4%
Return on Equity
10 Years: 23%
5 Years: 22%
3 Years: 24%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 100 100 100 100 99 97 98 95 95 95 96 96
Reserves 467 487 670 936 1,247 1,513 1,827 2,054 2,389 2,852 3,860 2,883
1,558 1,486 1,324 1,365 1,463 1,322 1,302 1,254 782 788 361 210
755 941 758 548 694 695 767 766 712 1,261 816 581
Total Liabilities 2,880 3,014 2,851 2,949 3,504 3,628 3,995 4,169 3,978 4,995 5,133 3,770
1,875 1,869 1,934 2,049 2,410 2,502 2,591 2,664 2,675 2,474 1,731 1,842
CWIP 32 12 7 37 26 74 117 122 81 213 109 55
Investments 5 7 2 15 9 10 12 9 15 17 380 420
967 1,125 909 848 1,059 1,043 1,275 1,375 1,207 2,292 2,914 1,453
Total Assets 2,880 3,014 2,851 2,949 3,504 3,628 3,995 4,169 3,978 4,995 5,133 3,770

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
484 452 416 509 458 590 530 624 621 643 856 797
-175 -117 -127 -249 -375 -279 -271 -206 -109 -337 -409 -571
-315 -323 -296 -252 -113 -308 -258 -339 -569 -98 -530 -338
Net Cash Flow -6 13 -8 8 -30 2 1 80 -57 209 -83 -112

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 46 63 38 26 36 29 32 30 33 27 18 19
Inventory Days 160 227 193 194 187 182 199 198 245 294 177 185
Days Payable 175 233 155 110 107 109 106 102 121 107 53 63
Cash Conversion Cycle 32 57 76 110 117 101 125 126 158 214 142 141
Working Capital Days 40 32 31 23 42 39 55 56 91 128 58 58
ROCE % 15% 17% 22% 25% 24% 19% 21% 19% 16% 19% 36% 21%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
19.18% 19.07% 19.07% 19.07% 19.03% 19.03% 19.05% 19.05% 19.06% 19.06% 19.03% 19.04%
17.23% 16.61% 16.31% 15.42% 18.50% 22.40% 24.38% 25.09% 26.04% 25.27% 24.66% 24.99%
20.91% 19.49% 19.04% 19.08% 15.59% 11.82% 11.06% 10.79% 10.78% 9.68% 8.60% 8.29%
42.68% 44.83% 45.58% 46.43% 46.89% 46.74% 45.50% 45.06% 44.12% 45.99% 47.70% 47.67%
No. of Shareholders 65,06870,64170,52169,0441,06,2651,08,13194,47993,00995,2021,00,2981,06,5021,12,859

* 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

Concalls