GMM Pfaudler Ltd
GMM Pfaudler is manufacture of corrosion resistant glasslined equipment used primarily in the chemical, pharmaceutical and allied industries. The Company also manufactures flouro-polymer products and other chemical process equipment such as agitated nutsche filters, filter driers, wiped film evaporators and mixing systems.(Source : 202003 Annual Report Page No:113)
- Market Cap ₹ 5,493 Cr.
- Current Price ₹ 3,760
- High / Low ₹ 6,914 / 1,818
- Stock P/E 69.8
- Book Value ₹ 261
- Dividend Yield 0.13 %
- ROCE 30.0 %
- ROE 23.5 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 30.88% CAGR over last 5 years
Cons
- Stock is trading at 14.38 times its book value
- Promoter holding has decreased over last 3 years: -20.05%
Peer comparison
Sector: Capital Goods-Non Electrical Equipment Industry: Engineering
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
112 | 120 | 131 | 139 | 150 | 153 | 156 | 132 | 154 | 186 | |
96 | 100 | 111 | 119 | 123 | 122 | 126 | 109 | 127 | 147 | |
Operating Profit | 16 | 20 | 21 | 20 | 28 | 31 | 30 | 22 | 28 | 39 |
OPM % | 15% | 17% | 16% | 14% | 18% | 20% | 20% | 17% | 18% | 21% |
Other Income | 3 | 3 | -0 | 2 | 1 | 0 | 3 | 1 | 3 | 2 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation | 3 | 3 | 3 | 2 | 4 | 5 | 6 | 6 | 6 | 6 |
Profit before tax | 17 | 20 | 17 | 19 | 24 | 25 | 27 | 16 | 23 | 34 |
Tax % | 31% | 31% | 30% | 32% | 26% | 16% | 22% | 29% | 17% | 20% |
Net Profit | 11 | 14 | 12 | 13 | 18 | 21 | 21 | 12 | 19 | 27 |
EPS in Rs | 7.83 | 9.41 | 8.26 | 9.10 | 12.10 | 14.22 | 14.40 | 7.94 | 13.13 | 18.38 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
202 | 194 | 195 | 252 | 213 | 279 | 308 | 292 | 353 | 406 | 503 | 591 | 628 | |
183 | 177 | 175 | 234 | 197 | 246 | 272 | 257 | 306 | 344 | 426 | 479 | 509 | |
Operating Profit | 19 | 17 | 20 | 18 | 16 | 33 | 36 | 35 | 48 | 62 | 77 | 112 | 120 |
OPM % | 10% | 9% | 10% | 7% | 7% | 12% | 12% | 12% | 13% | 15% | 15% | 19% | 19% |
Other Income | 3 | 3 | 3 | 4 | 6 | 4 | 3 | 4 | 6 | 9 | 8 | 5 | 9 |
Interest | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 |
Depreciation | 4 | 4 | 4 | 6 | 7 | 9 | 10 | 8 | 8 | 10 | 11 | 21 | 24 |
Profit before tax | 16 | 15 | 17 | 14 | 13 | 27 | 28 | 30 | 44 | 61 | 73 | 92 | 100 |
Tax % | 34% | 38% | 30% | 29% | 28% | 30% | 33% | 33% | 29% | 30% | 31% | 23% | |
Net Profit | 11 | 9 | 12 | 10 | 10 | 19 | 19 | 20 | 31 | 43 | 51 | 71 | 79 |
EPS in Rs | 7.36 | 6.48 | 8.30 | 6.79 | 6.63 | 13.04 | 12.91 | 13.76 | 21.29 | 29.20 | 34.60 | 48.66 | 53.85 |
Dividend Payout % | 38% | 43% | 34% | 41% | 42% | 23% | 23% | 22% | 19% | 14% | 13% | 10% |
Compounded Sales Growth | |
---|---|
10 Years: | 12% |
5 Years: | 14% |
3 Years: | 19% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | 23% |
5 Years: | 31% |
3 Years: | 38% |
TTM: | 23% |
Stock Price CAGR | |
---|---|
10 Years: | 44% |
5 Years: | 71% |
3 Years: | 73% |
1 Year: | 71% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 19% |
3 Years: | 21% |
Last Year: | 24% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
Reserves | 86 | 91 | 102 | 111 | 116 | 136 | 148 | 164 | 191 | 225 | 266 | 340 | 379 |
Borrowings | -0 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 34 | 61 |
69 | 56 | 69 | 69 | 77 | 96 | 84 | 89 | 125 | 161 | 165 | 166 | 204 | |
Total Liabilities | 158 | 150 | 178 | 183 | 196 | 235 | 234 | 256 | 318 | 389 | 434 | 544 | 648 |
39 | 38 | 42 | 52 | 55 | 53 | 46 | 53 | 61 | 71 | 78 | 147 | 142 | |
CWIP | 0 | 1 | 6 | 4 | 1 | 2 | 5 | 4 | 2 | 7 | 5 | 2 | 18 |
Investments | 7 | 8 | 8 | 8 | 11 | 12 | 12 | 14 | 46 | 51 | 48 | 36 | 1 |
112 | 103 | 122 | 119 | 129 | 169 | 171 | 184 | 209 | 260 | 303 | 358 | 487 | |
Total Assets | 158 | 150 | 178 | 183 | 196 | 235 | 234 | 256 | 318 | 389 | 434 | 544 | 648 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
28 | 8 | 28 | 32 | 24 | 6 | 30 | 25 | 22 | 68 | 27 | 27 | |
-6 | -2 | -28 | -10 | -12 | 2 | -17 | -17 | -21 | -24 | -8 | -50 | |
-17 | -6 | -2 | -11 | -5 | -7 | -6 | -6 | -6 | -8 | -10 | -5 | |
Net Cash Flow | 4 | 0 | -1 | 10 | 8 | 2 | 8 | 2 | -5 | 35 | 9 | -28 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 20% | 17% | 17% | 13% | 10% | 21% | 20% | 19% | 22% | 29% | 29% | 30% |
Debtor Days | 62 | 62 | 62 | 45 | 50 | 57 | 45 | 61 | 72 | 45 | 49 | 46 |
Inventory Turnover | 1.97 | 1.72 | 1.71 | 2.24 | 1.87 | 1.79 | 1.89 | 1.88 | 2.14 | 2.12 | 2.42 | 2.32 |
Documents
Add documentRecent announcements
- Statement Of Investor Complaints For The Quarter Ended December 2020 12 Jan
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 12 Jan
- Announcement under Regulation 30 (LODR)-Press Release / Media Release 12 Jan
- Announcement under Regulation 30 (LODR)-Newspaper Publication 12 Jan
- Record Date For The Payment Of 3Rd Interim Dividend For FY 2020-21, If Any, Shall Be January 29, 2021. 11 Jan
View all
Annual reports
- 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 bse