Gillanders Arbuthnot & Company Ltd

Gillanders Arbut Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gillanders Arbuthnot & Company Ltd

₹ 116 -0.39%
21 May 12:40 p.m.
gillandersarbuthnot.com BSE: 532716 NSE: GILLANDERS
About

Incorporated in 1935, Gillanders Arbuthnot
and Company Ltd deals in manufacture and sale of tea, yarn made out of Cotton, Man Made Fibres, Steel Structural, Pipes and Equipment and designing, supplying, erection and commissioning of projects on turnkey basis and letting out of property on Rent [1]

Key Points

Business Overview:[1]
GACL is a part of the Kothari Group of Companies. It deals in tea, textiles and engineering business activities. It also owns the famous building Gillander House in Kolkata

Website BSE NSE
  • Market Cap ₹ 248 Cr.
  • Current Price ₹ 116
  • High / Low ₹ 138 / 75.0
  • Stock P/E 15.6
  • Book Value ₹ 115
  • Dividend Yield 0.00 %
  • ROCE 6.94 %
  • ROE 6.87 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.01 times its book value

Cons

  • The company has delivered a poor sales growth of -7.66% over past five years.
  • Company has a low return on equity of -3.84% over last 3 years.
  • Earnings include an other income of Rs.22.5 Cr.
  • Debtor days have increased from 33.9 to 50.9 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

Sector: Plantation & Plantation Products Industry: Tea

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
91.77 124.81 143.56 103.24 77.42 87.68 105.42 101.43 68.75 84.85 126.75 127.64 103.94
98.72 121.76 119.46 101.82 94.04 90.30 96.42 125.76 84.41 90.11 101.46 119.87 106.03
Operating Profit -6.95 3.05 24.10 1.42 -16.62 -2.62 9.00 -24.33 -15.66 -5.26 25.29 7.77 -2.09
OPM % -7.57% 2.44% 16.79% 1.38% -21.47% -2.99% 8.54% -23.99% -22.78% -6.20% 19.95% 6.09% -2.01%
2.34 12.60 3.91 6.07 7.67 4.59 1.86 8.25 -1.07 1.74 3.53 13.23 3.99
Interest 4.87 5.24 4.39 3.99 4.42 3.98 3.51 3.94 2.86 3.46 2.85 2.95 3.10
Depreciation 2.97 2.95 3.09 3.01 2.91 3.03 3.15 2.86 2.72 2.67 2.78 2.80 2.61
Profit before tax -12.45 7.46 20.53 0.49 -16.28 -5.04 4.20 -22.88 -22.31 -9.65 23.19 15.25 -3.81
Tax % -56.87% 8.58% 11.89% -51.02% -33.54% 4.37% 13.33% -2.32% 10.49% 1.76% 7.37% 14.56% -153.54%
-5.37 6.81 18.09 0.74 -10.81 -5.26 3.64 -22.35 -24.65 -9.82 21.47 13.03 2.04
EPS in Rs -2.52 3.19 8.48 0.35 -5.07 -2.46 1.71 -10.47 -11.55 -4.60 10.06 6.11 0.96
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
355 863 817 681 665 751 660 431 406 449 363 443
333 821 812 653 615 686 632 400 377 437 397 417
Operating Profit 22 42 5 28 50 65 28 31 30 12 -34 26
OPM % 6% 5% 1% 4% 7% 9% 4% 7% 7% 3% -9% 6%
11 9 12 30 21 12 26 7 17 30 14 22
Interest 10 42 51 54 50 50 48 37 23 18 14 12
Depreciation 9 21 19 22 24 20 20 16 12 12 12 11
Profit before tax 14 -12 -53 -18 -4 7 -12 -15 11 12 -46 25
Tax % 21% -27% 4% 4% 112% 95% 22% 2% -42% -22% 6% -7%
11 -9 -55 -19 -9 0 -15 -16 16 15 -49 27
EPS in Rs 6.69 -4.16 -25.93 -8.83 -4.02 0.15 -7.13 -7.32 7.66 6.94 -22.78 12.52
Dividend Payout % 25% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -6%
5 Years: -8%
3 Years: 3%
TTM: 22%
Compounded Profit Growth
10 Years: 14%
5 Years: 21%
3 Years: 1%
TTM: 133%
Stock Price CAGR
10 Years: 7%
5 Years: 45%
3 Years: 18%
1 Year: 43%
Return on Equity
10 Years: -6%
5 Years: -2%
3 Years: -4%
Last Year: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 11 21 21 21 21 21 21 21 21 21 21 21
Reserves 107 266 155 262 271 268 255 231 248 255 196 224
91 456 480 449 424 392 366 227 183 145 129 139
72 242 209 203 225 244 214 145 144 129 130 130
Total Liabilities 281 985 865 936 942 925 857 624 597 550 477 514
112 421 310 441 432 427 421 315 312 298 263 256
CWIP 10 11 4 9 17 14 15 14 12 11 9 13
Investments 13 28 28 29 34 29 17 8 3 0 0 0
145 525 522 457 460 454 404 287 271 241 205 245
Total Assets 281 985 865 936 942 925 857 624 597 550 477 514

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
42 38 40 47 69 102 73 68 69 48 33 8
-31 -44 -8 41 -14 -18 1 108 -2 11 -3 -7
-12 18 -30 -83 -74 -82 -73 -178 -68 -57 -30 -3
Net Cash Flow -1 13 3 5 -20 1 1 -2 -1 2 -0 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 26 56 57 54 53 47 45 54 36 21 29 51
Inventory Days 130 135 156 207 253 219 206 240 389 287 314 225
Days Payable 97 92 112 148 180 166 164 163 220 129 164 130
Cash Conversion Cycle 59 99 101 113 126 100 87 130 204 179 180 146
Working Capital Days 72 88 99 107 90 71 52 82 105 85 64 85
ROCE % 10% -0% 1% 6% 8% 4% 4% 7% 4% -8% 7%

Shareholding Pattern

Numbers in percentages

12 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
69.08% 69.08% 69.08% 69.08% 69.08% 69.08% 69.08% 69.08% 69.08% 69.08% 69.08% 69.21%
0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.10% 0.00% 0.00% 0.00% 0.00% 0.00%
1.33% 0.82% 0.64% 0.32% 0.31% 0.31% 0.31% 0.31% 0.31% 0.31% 0.31% 0.31%
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
29.56% 30.07% 30.25% 30.55% 30.57% 30.57% 30.47% 30.57% 30.58% 30.57% 30.57% 30.43%
No. of Shareholders 8,7919,1509,5539,5769,52810,51110,24010,19710,0469,99410,1149,853

* 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

Credit ratings