Gabriel India Ltd

Gabriel India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gabriel India Ltd

₹ 432 1.27%
25 Nov 11:29 a.m.
anandgroupindia.com/gabrielindia BSE: 505714 NSE: GABRIEL
About

Gabriel India is part of ANAND Group. The Company has established a significant presence across all automotive customer segments, including OEMs, Aftermarket, and exports. Company manufactures over 500 models of ride control products. [1] Its products include shock absorbers, struts, front forks and others.[2]

Key Points

Products[1]
The Company is involved in the manufacturing of a wide range of ride control products, including shock absorbers, struts and front forks.
2&3 Wheelers: Company began manufacturing shock absorbers and front forks in 1990. It is among the top 3 players in 2W and a leader in 3W.
Passenger Car:Company is one of the preferred source of struts and shock absorbers for most automotive OEMs also enjoy major share of aftermarket segment of Passenger Cars.
Commercial Vehicle & Railways: Company is the marjet leader in the segment in India with ~89% market share. 1st Indigenous Company to develop damper for Rajdhani/ Shatabdi Coach(LHB)& Vande Bharat Coach.[2]
Aftermarket Company is recognised for directly servicing OEMs and the independent aftermarket segment. Company is known for its ability to provide genuine "fit-and-forget" components.

Website BSE NSE
  • Market Cap ₹ 6,205 Cr.
  • Current Price ₹ 432
  • High / Low ₹ 560 / 272
  • Stock P/E 31.1
  • Book Value ₹ 74.9
  • Dividend Yield 0.91 %
  • ROCE 26.7 %
  • ROE 19.6 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 27.8%

Cons

* 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: Auto Ancillaries Industry: Auto Ancillaries

Part of BSE Allcap BSE Consumer Discretionary BSE SmallCap Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
590 606 684 721 803 711 737 806 864 814 859 864 924
547 564 647 670 744 660 685 737 791 744 781 786 845
Operating Profit 43 42 38 51 59 51 52 69 74 70 78 78 79
OPM % 7% 7% 6% 7% 7% 7% 7% 9% 9% 9% 9% 9% 9%
4 6 11 6 3 2 6 5 5 5 8 7 7
Interest 1 1 0 1 1 1 1 2 1 1 1 1 1
Depreciation 10 11 11 11 12 13 13 14 14 14 14 15 16
Profit before tax 36 37 38 44 49 39 45 58 63 59 70 69 70
Tax % 31% 30% 29% 26% 26% 26% 25% 26% 25% 28% 25% 26% 25%
25 26 27 33 37 29 34 42 47 43 53 51 53
EPS in Rs 1.73 1.79 1.87 2.29 2.55 2.03 2.35 2.96 3.27 2.99 3.67 3.56 3.67
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
1,198 1,278 1,437 1,431 1,521 1,833 2,076 1,870 1,695 2,332 2,972 3,343 3,461
1,116 1,189 1,320 1,302 1,374 1,662 1,898 1,732 1,592 2,186 2,758 3,053 3,156
Operating Profit 83 89 117 129 146 171 178 138 103 146 214 290 305
OPM % 7% 7% 8% 9% 10% 9% 9% 7% 6% 6% 7% 9% 9%
-2 3 3 2 6 7 9 10 24 26 17 22 27
Interest 12 9 5 2 4 3 3 4 7 4 5 5 4
Depreciation 27 27 31 33 35 38 41 44 42 41 49 57 60
Profit before tax 41 56 84 95 113 137 143 100 78 126 178 250 268
Tax % 7% 24% 28% 21% 27% 31% 34% 16% 23% 29% 26% 26%
38 43 60 75 83 94 95 85 60 90 132 185 200
EPS in Rs 2.66 2.97 4.18 5.24 5.76 6.56 6.61 5.90 4.20 6.23 9.21 12.89 13.89
Dividend Payout % 28% 29% 25% 23% 23% 21% 23% 22% 21% 25% 28% 31%
Compounded Sales Growth
10 Years: 10%
5 Years: 10%
3 Years: 25%
TTM: 11%
Compounded Profit Growth
10 Years: 15%
5 Years: 14%
3 Years: 45%
TTM: 31%
Stock Price CAGR
10 Years: 17%
5 Years: 29%
3 Years: 46%
1 Year: 4%
Return on Equity
10 Years: 16%
5 Years: 15%
3 Years: 16%
Last Year: 20%

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 Sep 2024
Equity Capital 14 14 14 14 14 14 14 14 14 14 14 14 14
Reserves 242 271 311 366 436 511 576 637 682 752 856 994 1,061
81 66 13 11 8 10 7 9 15 13 11 10 9
223 238 283 281 310 368 375 320 485 573 547 593 632
Total Liabilities 560 589 622 672 769 903 972 981 1,196 1,353 1,428 1,612 1,717
255 267 268 272 289 299 301 349 353 385 420 434 456
CWIP 6 12 3 2 2 8 54 20 28 20 35 55 45
Investments 0 0 0 0 28 62 47 35 15 84 80 132 92
299 309 351 397 450 534 571 578 800 864 893 991 1,123
Total Assets 560 589 622 672 769 903 972 981 1,196 1,353 1,428 1,612 1,717

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
108 69 100 91 136 104 93 120 204 95 136 189
-59 -36 -27 -36 -123 -64 -75 -96 -170 -43 -104 -120
-49 -32 -75 -23 -44 -26 -31 -28 -22 -24 -34 -52
Net Cash Flow 1 1 -1 32 -31 14 -13 -4 12 28 -1 17

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 37 39 44 49 51 56 50 46 60 60 47 49
Inventory Days 48 47 40 39 44 42 41 44 57 43 36 34
Days Payable 59 62 67 63 72 74 63 58 113 97 71 71
Cash Conversion Cycle 26 24 18 25 23 23 28 31 4 6 12 13
Working Capital Days 14 14 14 18 21 24 25 26 47 35 29 34
ROCE % 17% 20% 26% 27% 28% 28% 26% 16% 12% 18% 22% 27%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00%
1.19% 1.28% 1.38% 2.57% 2.55% 2.91% 2.69% 3.04% 4.08% 4.43% 4.92% 5.50%
7.31% 9.22% 9.26% 11.04% 11.24% 11.08% 10.96% 11.72% 12.16% 12.00% 12.12% 12.88%
36.50% 34.50% 34.36% 31.38% 31.20% 31.00% 31.35% 30.25% 28.74% 28.56% 27.97% 26.60%
No. of Shareholders 1,11,8521,10,2011,06,30496,0131,02,77299,80997,7421,09,1871,24,4211,34,1391,41,6681,42,821

* 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