Garware Hi Tech Films Ltd
Garware Polyester is engaged in the business of manufacturing of Polyester Films.
- Market Cap ₹ 3,936 Cr.
- Current Price ₹ 1,694
- High / Low ₹ 2,200 / 538
- Stock P/E 26.3
- Book Value ₹ 803
- Dividend Yield 0.59 %
- ROCE 10.7 %
- ROE 8.16 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 33.4% CAGR over last 5 years
- Debtor days have improved from 31.5 to 22.9 days.
Cons
- The company has delivered a poor sales growth of 9.76% over past five years.
- Company has a low return on equity of 8.42% over last 3 years.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
787 | 776 | 835 | 887 | 842 | 860 | 823 | 923 | 877 | 960 | 1,264 | 1,311 | 1,430 | |
702 | 709 | 768 | 828 | 763 | 790 | 740 | 790 | 734 | 753 | 1,036 | 1,109 | 1,227 | |
Operating Profit | 85 | 67 | 67 | 59 | 79 | 70 | 84 | 133 | 143 | 208 | 228 | 202 | 203 |
OPM % | 11% | 9% | 8% | 7% | 9% | 8% | 10% | 14% | 16% | 22% | 18% | 15% | 14% |
20 | 14 | 18 | 27 | 6 | 8 | 5 | 9 | 25 | 15 | 40 | 40 | 44 | |
Interest | 28 | 29 | 37 | 44 | 43 | 33 | 24 | 19 | 18 | 18 | 17 | 15 | 13 |
Depreciation | 42 | 39 | 33 | 15 | 17 | 13 | 13 | 14 | 20 | 24 | 28 | 32 | 38 |
Profit before tax | 35 | 12 | 15 | 27 | 25 | 33 | 51 | 110 | 130 | 181 | 223 | 196 | 197 |
Tax % | 0% | -134% | 22% | 35% | 31% | 33% | 34% | 32% | 33% | 34% | 28% | 25% | |
35 | 28 | 11 | 17 | 17 | 22 | 34 | 74 | 87 | 119 | 160 | 148 | 150 | |
EPS in Rs | 15.04 | 11.88 | 4.88 | 7.44 | 7.46 | 9.42 | 14.53 | 32.00 | 37.42 | 51.09 | 68.96 | 63.53 | 64.36 |
Dividend Payout % | 10% | 0% | 0% | 0% | 0% | 11% | 14% | 31% | 27% | 20% | 14% | 16% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 10% |
3 Years: | 14% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 20% |
5 Years: | 33% |
3 Years: | 19% |
TTM: | -9% |
Stock Price CAGR | |
---|---|
10 Years: | 36% |
5 Years: | 52% |
3 Years: | 33% |
1 Year: | 198% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves | 434 | 517 | 529 | 544 | 561 | 1,230 | 1,268 | 1,341 | 1,372 | 1,524 | 1,665 | 1,790 | 1,843 |
Preference Capital | 54 | 54 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
226 | 292 | 380 | 359 | 307 | 311 | 171 | 149 | 147 | 138 | 182 | 141 | 53 | |
154 | 138 | 152 | 106 | 117 | 87 | 104 | 122 | 122 | 166 | 234 | 223 | 234 | |
Total Liabilities | 838 | 971 | 1,084 | 1,032 | 1,009 | 1,651 | 1,566 | 1,635 | 1,664 | 1,851 | 2,104 | 2,178 | 2,153 |
524 | 555 | 562 | 649 | 647 | 1,230 | 1,225 | 1,238 | 1,279 | 1,329 | 1,340 | 1,466 | 1,457 | |
CWIP | 6 | 39 | 86 | 11 | 5 | 8 | 10 | 11 | 20 | 11 | 96 | 10 | 9 |
Investments | 2 | 2 | 2 | 2 | 2 | 30 | 37 | 122 | 117 | 227 | 275 | 394 | 339 |
306 | 375 | 434 | 370 | 354 | 383 | 294 | 265 | 248 | 284 | 392 | 308 | 347 | |
Total Assets | 838 | 971 | 1,084 | 1,032 | 1,009 | 1,651 | 1,566 | 1,635 | 1,664 | 1,851 | 2,104 | 2,178 | 2,153 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
46 | 52 | 18 | 88 | 97 | 80 | 129 | 137 | 90 | 179 | 138 | 243 | |
-11 | -42 | -76 | -21 | -5 | -11 | -5 | -101 | -31 | -126 | -141 | -170 | |
-5 | 31 | 50 | -106 | -95 | -44 | -171 | -48 | -63 | -35 | 7 | -87 | |
Net Cash Flow | 31 | 41 | -7 | -39 | -2 | 25 | -47 | -12 | -4 | 19 | 4 | -14 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 9 | 21 | 26 | 20 | 18 | 32 | 27 | 30 | 26 | 33 | 38 | 23 |
Inventory Days | 95 | 76 | 106 | 91 | 107 | 85 | 73 | 62 | 92 | 97 | 103 | 95 |
Days Payable | 20 | 29 | 32 | 31 | 36 | 39 | 55 | 69 | 64 | 89 | 75 | 63 |
Cash Conversion Cycle | 84 | 69 | 100 | 80 | 90 | 78 | 46 | 23 | 54 | 41 | 67 | 55 |
Working Capital Days | 43 | 47 | 69 | 53 | 50 | 53 | 32 | 11 | 22 | 32 | 41 | 27 |
ROCE % | 9% | 4% | 5% | 7% | 7% | 5% | 5% | 8% | 10% | 12% | 12% | 11% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Apr
- Disclosure Under Regulation 40(9) Of SEBI (Listing Obligation And Disclosure Requirements) Regulations, 2015. 12 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 11 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8 Apr - Compliance Certificate Under Regulation 74 (5) of SEBI (DP) Regulations, 2018 for the quarter ended March 31, 2024.
-
Compliance Certificate - Regulation 7(3) Of SEBI (LODR) Regulations, 2015
8 Apr - Compliance certificate - Regulation 7(3) of SEBI LODR Regulations, 2015 for the year ended March 31, 2024.
Annual reports
-
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 bse
-
Financial Year 2009
from bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jun 2023Transcript PPT
-
Jun 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jul 2021TranscriptPPT
-
Jun 2021TranscriptPPT
-
Jun 2021TranscriptPPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Dec 2020TranscriptNotesPPT
Market Position
Garware Hi-Tech Films Limited (Formally Known as Garware Polyester Limited) is the pioneer and the largest exporters of polyester films in India with an experience of 3 decades. Also it is the sole manufacture of Solar Control window films in India and among the only 2 companies in the world having patented technology for manufacturing the UV stabilized dyed films and the only Company in the world with backward integration for manufacturing of its own raw material and all components for manufacture of Solar control window films. [1] It is a market leader with more than 90% market share in Shrink film manufacturing in India. [2]