Gulshan Polyols Ltd

Gulshan Polyols Ltd

₹ 162 -0.06%
28 Mar - close price
About

Gulshan Polyols Ltd is one of the largest manufacturers of Precipitated Calcium Carbonate and Sorbitol in India. It is a market leader with a substantial market share in the respective segments [1]

Key Points

Product Profile[1]
Starch, sugar, sorbitol, ethanol, calcium carbide etc.

  • Market Cap 1,011 Cr.
  • Current Price 162
  • High / Low 275 / 158
  • Stock P/E 39.2
  • Book Value 92.8
  • Dividend Yield 0.31 %
  • ROCE 8.68 %
  • ROE 7.81 %
  • Face Value 1.00

Pros

  • Company has delivered good profit growth of 19.7% CAGR over last 5 years

Cons

  • Company has a low return on equity of 14.0% over last 3 years.
  • Company might be capitalizing the interest cost

* 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: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
209.13 227.35 238.56 277.28 292.66 292.23 270.18 276.38 331.62 301.54 293.47 307.83 371.08
172.78 184.75 195.42 230.31 257.54 267.32 248.86 257.34 309.60 275.74 281.64 291.60 360.29
Operating Profit 36.35 42.60 43.14 46.97 35.12 24.91 21.32 19.04 22.02 25.80 11.83 16.23 10.79
OPM % 17.38% 18.74% 18.08% 16.94% 12.00% 8.52% 7.89% 6.89% 6.64% 8.56% 4.03% 5.27% 2.91%
0.13 2.04 0.41 0.43 0.10 1.10 0.47 1.35 2.17 3.08 3.78 3.98 3.02
Interest 0.84 1.96 0.82 1.16 1.60 1.38 1.09 1.49 1.52 2.03 2.12 3.93 0.52
Depreciation 8.23 8.64 7.57 8.00 8.35 8.48 7.06 7.12 7.21 7.34 8.78 9.53 5.27
Profit before tax 27.41 34.04 35.16 38.24 25.27 16.15 13.64 11.78 15.46 19.51 4.71 6.75 8.02
Tax % 32.11% 37.72% 25.51% 25.84% 24.61% 27.74% 25.29% 22.84% 23.35% 25.42% 6.58% 66.81% 42.02%
18.60 21.20 26.19 28.37 19.05 11.67 10.19 9.09 11.85 14.55 4.39 2.24 4.65
EPS in Rs 3.30 3.77 4.65 5.04 3.38 1.97 1.63 1.46 1.90 2.33 0.70 0.36 0.75
Raw PDF

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
268 277 319 395 433 492 616 674 621 766 1,101 1,180 1,274
231 232 273 341 372 431 547 590 552 636 951 1,092 1,209
Operating Profit 37 45 47 54 61 60 69 84 69 130 150 88 65
OPM % 14% 16% 15% 14% 14% 12% 11% 12% 11% 17% 14% 7% 5%
1 2 2 3 5 4 2 2 1 3 2 7 14
Interest 3 4 4 3 4 6 11 14 11 7 5 6 9
Depreciation 13 14 14 23 24 28 36 44 31 33 32 29 31
Profit before tax 22 29 32 32 38 30 24 27 27 94 115 60 39
Tax % 17% 16% 14% 20% 19% 10% 23% 21% 25% 34% 26% 25%
18 24 27 25 30 27 18 21 21 62 85 45 26
EPS in Rs 3.55 4.78 5.37 4.76 5.49 4.86 3.24 3.81 3.66 11.03 14.40 7.27 4.14
Dividend Payout % 6% 9% 8% 12% 11% 39% 18% 15% 16% 8% 12% 6%
Compounded Sales Growth
10 Years: 16%
5 Years: 14%
3 Years: 24%
TTM: 9%
Compounded Profit Growth
10 Years: 6%
5 Years: 20%
3 Years: 28%
TTM: -40%
Stock Price CAGR
10 Years: 26%
5 Years: 29%
3 Years: 28%
1 Year: -4%
Return on Equity
10 Years: 12%
5 Years: 12%
3 Years: 14%
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 4 4 4 4 5 5 5 5 5 5 5 5 6
Reserves 122 143 167 195 227 254 268 286 301 372 530 570 573
Preference Capital 10 10 10 10 10 0 10 10 10 11 0 0
39 35 83 90 138 163 172 135 91 0 112 248 358
42 47 64 59 66 79 68 57 61 130 126 164 175
Total Liabilities 207 229 319 348 436 502 513 482 457 507 774 988 1,112
106 98 147 142 145 198 298 273 260 244 240 279 526
CWIP 3 6 2 7 97 97 1 5 3 3 91 278 105
Investments 0 0 12 5 7 8 6 0 0 1 26 23 96
98 124 157 195 187 199 209 204 193 259 417 408 384
Total Assets 207 229 319 348 436 502 513 482 457 507 774 988 1,112

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
43 21 32 50 55 81 42 87 44 98 61 16
-17 -8 -69 -11 -116 -81 -37 -17 -16 -5 -136 -247
-10 -10 41 -2 36 -1 -4 -48 -51 -77 170 124
Net Cash Flow 15 3 4 37 -25 -2 2 22 -23 16 95 -108

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 52 73 68 59 62 66 69 54 48 47 40 44
Inventory Days 78 87 128 87 76 116 84 54 89 89 69 82
Days Payable 38 44 52 36 39 68 38 21 30 55 37 42
Cash Conversion Cycle 92 115 144 110 99 115 115 87 108 80 72 84
Working Capital Days 57 78 79 61 54 56 60 52 66 57 48 70
ROCE % 15% 18% 15% 12% 12% 9% 8% 9% 9% 25% 23% 9%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
68.20% 68.20% 68.20% 68.20% 64.86% 66.65% 66.65% 66.65% 66.65% 66.65% 66.72% 66.72%
0.00% 0.00% 0.14% 0.22% 1.59% 0.54% 0.34% 0.33% 0.31% 0.01% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 3.23% 3.30% 3.52% 3.52% 3.53% 3.52% 1.23% 1.20%
31.18% 31.63% 31.50% 31.41% 30.08% 29.29% 29.24% 29.27% 29.27% 29.58% 31.80% 31.77%
0.62% 0.17% 0.17% 0.17% 0.24% 0.23% 0.23% 0.23% 0.25% 0.25% 0.26% 0.31%
No. of Shareholders 16,15123,55526,20326,73929,43031,32831,35730,44729,37732,99734,24834,718

* 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