G G Automotive Gears Ltd
Established in 1974, G.G. Automotive Gears Ltd is engaged in manufacturing of traction gears and pinions for electric and diesel locomotives.
- Market Cap ₹ 130 Cr.
- Current Price ₹ 156
- High / Low ₹ 180 / 54.6
- Stock P/E 29.3
- Book Value ₹ 38.1
- Dividend Yield 0.00 %
- ROCE 14.8 %
- ROE 16.4 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company's working capital requirements have reduced from 104 days to 76.1 days
Cons
- Stock is trading at 4.09 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 36.1%
- Company has a low return on equity of 9.90% 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: Capital Goods-Non Electrical Equipment Industry: Engineering
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
29.46 | 25.39 | 22.01 | 21.32 | 27.91 | 42.26 | 54.11 | 55.75 | 30.03 | 47.50 | 76.86 | 95.28 | |
23.74 | 22.01 | 19.72 | 19.30 | 24.76 | 34.33 | 44.86 | 47.23 | 28.10 | 41.71 | 69.20 | 83.23 | |
Operating Profit | 5.72 | 3.38 | 2.29 | 2.02 | 3.15 | 7.93 | 9.25 | 8.52 | 1.93 | 5.79 | 7.66 | 12.05 |
OPM % | 19.42% | 13.31% | 10.40% | 9.47% | 11.29% | 18.76% | 17.09% | 15.28% | 6.43% | 12.19% | 9.97% | 12.65% |
0.03 | 0.24 | 0.26 | 0.24 | 0.15 | 0.10 | 0.68 | 0.38 | 0.29 | 0.20 | 0.37 | 0.43 | |
Interest | 1.31 | 0.68 | 0.61 | 0.41 | 0.81 | 1.61 | 2.36 | 2.80 | 2.05 | 2.34 | 2.63 | 2.22 |
Depreciation | 1.97 | 2.01 | 1.26 | 1.33 | 1.63 | 2.78 | 2.88 | 3.13 | 3.08 | 3.23 | 3.59 | 3.91 |
Profit before tax | 2.47 | 0.93 | 0.68 | 0.52 | 0.86 | 3.64 | 4.69 | 2.97 | -2.91 | 0.42 | 1.81 | 6.35 |
Tax % | 23.08% | 34.41% | 32.35% | 51.92% | 6.98% | 27.47% | 23.45% | 41.75% | -15.81% | 2.38% | -7.18% | 30.39% |
1.90 | 0.61 | 0.47 | 0.25 | 0.80 | 2.63 | 3.60 | 1.73 | -2.46 | 0.42 | 1.94 | 4.43 | |
EPS in Rs | 2.40 | 0.77 | 0.59 | 0.32 | 1.01 | 3.32 | 4.55 | 2.19 | -3.11 | 0.53 | 2.45 | 5.32 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 14% |
5 Years: | 12% |
3 Years: | 47% |
TTM: | 24% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | 4% |
3 Years: | 56% |
TTM: | 128% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 158% |
Return on Equity | |
---|---|
10 Years: | 7% |
5 Years: | 5% |
3 Years: | 10% |
Last Year: | 16% |
Balance Sheet
Figures in Rs. Crores
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 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 | 8.33 |
Reserves | 4.83 | 5.45 | 5.91 | 6.16 | 6.96 | 9.19 | 12.79 | 14.52 | 12.06 | 12.48 | 14.42 | 23.41 |
11.94 | 10.16 | 6.16 | 6.35 | 10.35 | 28.97 | 29.25 | 25.86 | 26.83 | 32.03 | 34.15 | 27.23 | |
9.78 | 7.41 | 7.87 | 7.72 | 8.34 | 11.03 | 14.00 | 17.93 | 7.49 | 12.48 | 14.90 | 21.71 | |
Total Liabilities | 34.47 | 30.94 | 27.86 | 28.15 | 33.57 | 57.11 | 63.96 | 66.23 | 54.30 | 64.91 | 71.39 | 80.68 |
14.89 | 13.51 | 13.11 | 15.36 | 18.19 | 31.76 | 30.38 | 30.55 | 31.77 | 30.90 | 36.53 | 38.04 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.10 | 0.85 | 0.00 | 1.37 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
19.58 | 17.43 | 14.75 | 12.79 | 15.38 | 25.35 | 33.58 | 35.59 | 22.43 | 33.16 | 34.86 | 41.27 | |
Total Assets | 34.47 | 30.94 | 27.86 | 28.15 | 33.57 | 57.11 | 63.96 | 66.23 | 54.30 | 64.91 | 71.39 | 80.68 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.66 | 3.58 | 0.86 | 2.77 | 5.34 | 5.82 | 1.37 | 11.21 | 2.73 | 4.73 | 5.01 | 11.92 | |
-0.80 | -0.44 | -0.89 | -3.26 | -4.04 | -16.39 | -1.57 | -2.45 | -3.58 | -7.70 | -4.50 | -6.96 | |
-4.93 | -1.62 | -1.61 | -0.21 | -1.10 | 11.13 | -2.08 | -7.15 | -0.75 | 2.86 | -0.50 | -4.14 | |
Net Cash Flow | -1.07 | 1.52 | -1.64 | -0.71 | 0.19 | 0.57 | -2.29 | 1.62 | -1.60 | -0.11 | 0.01 | 0.82 |
Ratios
Figures in Rs. Crores
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 | 148.06 | 140.31 | 148.26 | 141.24 | 80.82 | 90.95 | 115.48 | 86.16 | 91.65 | 71.16 | 74.89 | 87.73 |
Inventory Days | 115.32 | 89.48 | 114.08 | 105.85 | 139.00 | 101.16 | 61.25 | 112.75 | 128.71 | 168.81 | 120.73 | 98.25 |
Days Payable | 150.08 | 123.14 | 142.52 | 137.72 | 96.86 | 138.53 | 131.52 | 171.85 | 92.85 | 126.23 | 84.66 | 108.72 |
Cash Conversion Cycle | 113.29 | 106.64 | 119.82 | 109.38 | 122.96 | 53.58 | 45.21 | 27.06 | 127.51 | 113.73 | 110.96 | 77.25 |
Working Capital Days | 111.26 | 116.01 | 111.11 | 90.39 | 104.49 | 83.17 | 104.22 | 84.98 | 199.21 | 140.01 | 96.36 | 76.08 |
ROCE % | 15.95% | 6.68% | 6.02% | 4.65% | 7.27% | 14.92% | 14.66% | 11.64% | -1.81% | 5.56% | 8.15% | 14.84% |
Documents
Announcements
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 8 Jul
- Submission Of Standalone Audited IND-AS Compliant Financial Results For Quarter And Year Ended 31St, March, 2024 With Audit Report In Pursuance Of Regulation 33 Of Listing Obligation And Disclosure Requirement, 2015 Along With Statement Of Assets And Liabilities For Quarter And Year Ended 31St, March, 2024 (Revised) 26 Jun
- Closure of Trading Window 26 Jun
- Announcement under Regulation 30 (LODR)-Newspaper Publication 24 May
- Announcement under Regulation 30 (LODR)-Change in Management 23 May
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
Product Portfolio: **
A) By Application:[1]
a) Railway Gears & Shafts: Axle Gear for ABB LOCO, Axle Gear for EMD LOCO, Engine Gears for EMD & GE LOCO and Pinions & Pinion shafts for EMD & GE
b) Forged Components & Machined Blanks: Available in 10-100 kg of Forged and Machined Blank
c) Industrial Gears & Gearboxes: Loose gears and complete assemblies
d) Mining & Earth-moving Equipment Spares: Spur, Helical, Straight Bevel, Spiral Bevel, Drive Shafts With Spline, Compound Gears, etc.
B) By Type:**[2]
Spur, Helical, Double Helical/Herringbone, Internal Rings, Mining Gears, Bevel/Spiral Bevel, Reduction Gear Boxes, Forged Component /Blank, Worm Gears