Sanghvi Movers Ltd

Sanghvi Movers Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sanghvi Movers Ltd

₹ 362 -5.04%
07 Oct - close price
sanghvicranes.com BSE: 530073 NSE: SANGHVIMOV
About

Sanghvi Movers provides medium to heavy duty cranes on rental basis to various private and public sector undertakings. SML’s crane fleet consists of medium to large size hydraulic truck mounted telescopic and lattice boom cranes and crawler lattice boom cranes having a lifting capacity ranging from 20 MT to 1000 MT.[1]

Key Points

Largest Crane Hiring Company[1]
Company is Asia’s largest crane rental operator with 346 cranes as of FY24. The company has 17 strategically placed depots (13 operational) across the country.

Website BSE NSE
  • Market Cap ₹ 3,134 Cr.
  • Current Price ₹ 362
  • High / Low ₹ 747 / 310
  • Stock P/E 16.8
  • Book Value ₹ 117
  • Dividend Yield 0.83 %
  • ROCE 22.2 %
  • ROE 18.8 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 35.1% CAGR over last 5 years

Cons

  • Stock is trading at 3.10 times its book value
  • Company has a low return on equity of 12.2% 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.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
76 71 79 109 97 109 122 127 146 140 167 165 151
45 35 44 74 49 52 47 50 58 54 52 73 76
Operating Profit 31 36 36 36 48 57 75 77 88 86 115 92 74
OPM % 41% 51% 45% 33% 49% 52% 61% 60% 60% 62% 69% 56% 49%
0 6 8 22 4 15 6 5 6 5 6 11 20
Interest 4 4 5 4 3 4 4 5 5 7 7 6 6
Depreciation 30 30 29 29 29 31 31 31 33 34 32 33 33
Profit before tax -3 8 10 25 19 38 46 46 56 50 82 64 56
Tax % -25% 44% 11% 25% 25% 23% 25% 26% 26% 26% 25% 26% 27%
-3 5 9 19 14 29 35 34 42 37 61 48 41
EPS in Rs -0.29 0.52 1.02 2.15 1.67 3.34 4.01 3.92 4.82 4.30 7.08 5.51 4.69
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
339 244 308 531 553 228 282 323 224 335 456 619 623
107 108 130 176 187 145 193 166 137 197 199 238 256
Operating Profit 232 136 178 355 366 84 89 157 87 138 257 381 367
OPM % 68% 56% 58% 67% 66% 37% 32% 49% 39% 41% 56% 62% 59%
8 5 7 -1 10 20 13 3 29 37 30 28 42
Interest 63 46 43 55 65 55 48 41 26 17 17 25 26
Depreciation 118 119 120 126 150 137 141 140 122 118 121 132 132
Profit before tax 58 -23 23 172 162 -88 -86 -21 -32 40 149 252 252
Tax % 30% -37% 65% 38% 32% -35% -33% -69% -30% 25% 25% 26%
41 -14 8 107 109 -57 -58 -7 -22 29 112 188 187
EPS in Rs 4.73 -1.67 0.93 12.35 12.61 -6.64 -6.70 -0.76 -2.59 3.40 12.94 21.70 21.58
Dividend Payout % 11% 0% 27% 12% 16% 0% 0% 0% 0% 15% 15% 14%
Compounded Sales Growth
10 Years: 10%
5 Years: 17%
3 Years: 40%
TTM: 23%
Compounded Profit Growth
10 Years: 30%
5 Years: 35%
3 Years: 86%
TTM: 34%
Stock Price CAGR
10 Years: 16%
5 Years: 56%
3 Years: 53%
1 Year: 5%
Return on Equity
10 Years: 4%
5 Years: 6%
3 Years: 12%
Last Year: 19%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 9 9 9 9 9 9 9 9 9 9 9 9
Reserves 655 640 646 747 853 780 725 718 700 725 833 1,003
592 465 334 602 538 539 445 312 197 167 183 292
121 103 112 139 144 117 66 54 52 64 96 120
Total Liabilities 1,376 1,217 1,100 1,496 1,543 1,445 1,244 1,092 958 964 1,121 1,424
1,090 1,005 891 1,251 1,291 1,254 1,108 961 833 769 858 1,015
CWIP 0 0 18 5 0 4 0 0 0 0 7 15
Investments 0 0 7 8 15 0 0 0 12 30 36 71
285 212 185 233 237 188 136 131 113 165 220 324
Total Assets 1,376 1,217 1,100 1,496 1,543 1,445 1,244 1,092 958 964 1,121 1,424

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
202 208 208 258 311 126 128 163 119 130 257 304
-0 -18 -34 -487 -189 -44 19 9 21 -76 -237 -346
-189 -204 -151 205 -123 -82 -145 -174 -141 -48 -15 68
Net Cash Flow 12 -14 23 -24 -1 0 2 -1 -2 6 5 27

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 241 222 146 107 109 215 95 70 92 86 79 70
Inventory Days
Days Payable
Cash Conversion Cycle 241 222 146 107 109 215 95 70 92 86 79 70
Working Capital Days 11 -70 63 10 42 72 -16 -27 89 100 105 85
ROCE % 9% 2% 6% 20% 16% -4% -4% 1% -2% 6% 15% 22%

Shareholding Pattern

Numbers in percentages

2 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
47.25% 47.25% 47.25% 47.25% 47.25% 47.25% 47.25% 47.25% 47.25% 47.25% 47.25% 47.25%
0.07% 0.10% 0.30% 0.28% 1.03% 1.35% 1.47% 1.64% 1.99% 2.12% 2.49% 2.41%
1.28% 1.23% 1.20% 1.08% 1.58% 2.06% 1.68% 1.73% 1.77% 1.62% 2.59% 3.34%
51.40% 51.42% 51.25% 51.39% 50.14% 49.36% 49.61% 49.39% 49.00% 49.01% 47.67% 47.01%
No. of Shareholders 19,36021,27926,50827,14527,32425,28627,05331,71539,44244,90249,31066,371

* 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

Concalls