Shri Gang Industries & Allied Products Ltd

₹ 157 -2.00%

13 Dec - close price

About

Shri Gang Industries and Allied Products Limited (‘earlier known as Suraj Vanaspati Limited’) is a BSE listed entity. The company has setup a Indian Made Foreign Liquor (IMFL) unit in the year 2020 at Sandila, Hardoi, Uttar Pradesh with Bottling capacity of 4 Million cases per annum and a 55 KLPD (Greenfield Project- Grain based) Distillery Unit in the year 2022. The Company has exclusive manufacturing tie- up with Diageo for manufacturing of their brands in the state of Uttar Pradesh. The Company is also selling Uttar Pradesh made Liquor (UPML) under its brand “Golden Cascade” and “Bulldozer”.

Key Points

Product Profile:^[1]
Company sells Vanaspati and other edible oils under the brand name of APNA & Mr. Baker.

Website BSE

Market Cap ₹ 281 Cr.
Current Price ₹ 157
High / Low ₹ 181 / 58.8
Stock P/E 12.6
Book Value ₹ -5.35
Dividend Yield 0.00 %
ROCE 27.2 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company has delivered good profit growth of 47.2% CAGR over last 5 years

Cons

Promoter holding is low: 36.2%

* 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: Alcoholic Beverages Industry: Breweries & Distilleries

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	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
	19	21	23	22	28	41	49	78	70	67	51	80	97
	17	19	20	19	25	36	40	65	62	61	48	73	75
Operating Profit	2	2	3	2	2	4	9	13	8	6	3	7	23
OPM %	10%	8%	13%	11%	9%	11%	18%	17%	11%	9%	6%	9%	23%
	0	0	0	0	0	0	1	0	0	0	4	0	0
Interest	1	0	1	0	0	2	3	2	3	2	2	3	4
Depreciation	0	0	1	0	0	1	2	1	1	1	1	1	1
Profit before tax	1	1	2	2	2	2	5	10	4	2	4	3	18
Tax %	0%	0%	32%	0%	0%	0%	-73%	26%	-6%	-9%	70%	25%	0%
	1	1	1	2	2	2	8	7	4	2	1	2	18
EPS in Rs	1.78	1.56	1.77	1.95	0.93	0.85	4.70	4.07	2.21	1.34	0.64	1.31	10.05
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Jun 2010	Jun 2014	Jun 2015	Mar 2016 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	81	0	0	0	1	13	4	0	32	80	139	266	295
	91	0	0	0	2	15	6	1	33	72	121	236	256
Operating Profit	-11	-0	-0	-0	-1	-2	-1	-1	-0	8	18	30	39
OPM %	-13%				-141%	-15%	-28%	-12,300%	-1%	10%	13%	11%	13%
	5	0	0	-0	-1	-0	0	0	0	1	1	5	5
Interest	0	0	0	0	0	2	2	2	2	2	5	10	11
Depreciation	1	0	0	0	0	0	0	0	1	2	3	5	5
Profit before tax	-7	-0	0	-1	-3	-5	-3	-4	-4	5	10	20	27
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	12%	-37%	24%
	-7	-0	0	-1	-3	-5	-3	-4	-4	5	13	15	24
EPS in Rs	-8.55	-0.47	0.06	-0.79	-3.51	-6.07	-3.22	-4.55	-4.45	5.95	7.34	8.25	13.34
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	127%
3 Years:	102%
TTM:	24%

Compounded Profit Growth
10 Years:	%
5 Years:	47%
3 Years:	74%
TTM:	5%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	33%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Figures in Rs. Crores

	Jun 2010	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	8	8	8	8	8	8	8	8	8	8	18	18	18
Reserves	-61	-63	-63	-64	-67	-71	-74	-77	-81	-76	-63	-48	-28
	44	8	8	8	20	38	69	81	92	121	130	133	99
	18	53	53	53	52	53	40	45	53	69	83	60	61
Total Liabilities	8	6	6	6	13	27	43	57	72	121	168	163	151
	6	4	4	4	3	19	19	20	53	47	123	125	126
CWIP	0	0	0	0	0	0	10	18	0	53	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
	3	2	2	2	9	8	13	19	19	21	45	38	25
Total Assets	8	6	6	6	13	27	43	57	72	121	168	163	151

Cash Flows

Figures in Rs. Crores

	Jun 2014	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-0	-51	-6	6	12	2	9	13	14
	0	-0	-17	-17	-13	-13	-48	-26	-7
	0	51	23	11	1	12	38	13	-7
Net Cash Flow	-0	0	0	-0	0	0	0	0	1

Ratios

Figures in Rs. Crores

	Jun 2010	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	2	48	20	0	0	1	0	8	4
Inventory Days	7	670	28	12		48	28	90	48
Days Payable	70	6,968	104	285		203	42	108	39
Cash Conversion Cycle	-61	-6,250	-57	-272	0	-154	-14	-10	13
Working Capital Days	-69	-4,957	-32	-640	-752,995	-257	-169	-89	-28
ROCE %					-16%	-9%	19%	22%	27%

Shareholding Pattern

Numbers in percentages

1 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	32.57%	32.58%	32.58%	37.55%	37.55%	37.55%	37.55%	37.55%	36.74%	36.49%	36.30%	36.23%
	2.14%	2.14%	2.14%	0.85%	0.80%	0.75%	0.64%	0.63%	0.63%	0.63%	0.63%	0.63%
	0.12%	0.12%	0.12%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	65.17%	65.16%	65.16%	61.62%	61.66%	61.69%	61.80%	61.82%	62.63%	62.88%	63.07%	63.15%
No. of Shareholders	11,958	11,960	11,958	12,378	12,589	12,761	12,736	12,751	13,588	13,728	13,769	13,925

	Dec 2015	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	28.59%	32.57%	32.57%	32.57%	32.57%	32.57%	32.58%	37.55%	36.49%	36.23%
	2.14%	2.14%	2.14%	2.14%	2.14%	2.14%	2.14%	0.75%	0.63%	0.63%
	0.12%	0.12%	0.12%	0.12%	0.12%	0.12%	0.12%	0.00%	0.00%	0.00%
	69.14%	65.16%	65.16%	65.16%	65.17%	65.17%	65.16%	61.69%	62.88%	63.15%
No. of Shareholders	12,014	12,011	12,008	11,969	11,960	11,961	11,960	12,761	13,728	13,925

* 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

All

Shri Gang Industries & Allied Products Ltd

Shri Gang Industries & Allied Products Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports