Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Household & Personal Products

Rating :
79/99  (View)

BSE: 540935 | NSE: GALAXYSURF

1505.15
34.65 (2.36%)
18-Oct-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1474.95
  •  1544.70
  •  1461.95
  •  1470.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31635
  •  476.15
  •  1544.70
  •  871.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,346.58
  • 27.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,618.69
  • 0.53%
  • 5.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.94%
  • 0.32%
  • 9.27%
  • FII
  • DII
  • Others
  • 0.01%
  • 12.35%
  • 7.11%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.67
  • 8.10
  • 8.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.80
  • 12.73
  • 5.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.55
  • 22.94
  • 8.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
665.02
716.19
-7.14%
682.00
643.56
5.97%
679.47
597.87
13.65%
685.33
610.11
12.33%
Expenses
568.95
627.43
-9.32%
586.72
573.73
2.26%
597.04
522.43
14.28%
598.43
536.24
11.60%
EBITDA
96.07
88.76
8.24%
95.28
69.83
36.45%
82.43
75.44
9.27%
86.90
73.87
17.64%
EBIDTM
14.45%
12.39%
13.97%
10.85%
12.13%
12.62%
12.68%
12.11%
Other Income
1.25
-1.72
-
3.48
1.57
121.66%
1.03
2.56
-59.77%
1.89
2.75
-31.27%
Interest
5.97
7.73
-22.77%
7.85
6.65
18.05%
7.11
7.63
-6.82%
7.31
8.66
-15.59%
Depreciation
14.86
12.58
18.12%
12.91
12.27
5.22%
12.90
12.19
5.82%
12.81
12.11
5.78%
PBT
76.49
66.73
14.63%
78.00
52.48
48.63%
63.45
58.18
9.06%
68.67
55.85
22.95%
Tax
23.94
21.02
13.89%
20.90
12.45
67.87%
21.60
16.86
28.11%
22.35
15.03
48.70%
PAT
52.55
45.71
14.96%
57.10
40.03
42.64%
41.85
41.32
1.28%
46.32
40.82
13.47%
PATM
7.90%
6.38%
8.37%
6.22%
6.16%
6.91%
6.76%
6.69%
EPS
14.82
12.89
14.97%
16.11
11.29
42.69%
11.81
11.66
1.29%
13.07
11.51
13.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,711.82
2,762.99
2,433.91
2,161.34
1,801.43
1,871.79
1,696.67
1,579.57
1,372.50
927.50
644.26
Net Sales Growth
5.61%
13.52%
12.61%
19.98%
-3.76%
10.32%
7.41%
15.09%
47.98%
43.96%
 
Cost Of Goods Sold
1,869.47
1,886.52
1,686.09
1,460.28
1,136.74
1,258.33
1,174.84
1,120.63
988.48
625.35
413.64
Gross Profit
842.35
876.47
747.82
701.06
664.69
613.46
521.83
458.94
384.02
302.15
230.62
GP Margin
31.06%
31.72%
30.73%
32.44%
36.90%
32.77%
30.76%
29.05%
27.98%
32.58%
35.80%
Total Expenditure
2,351.14
2,415.76
2,146.20
1,889.99
1,567.80
1,681.02
1,479.48
1,461.45
1,257.29
808.78
564.15
Power & Fuel Cost
-
52.47
42.66
37.24
35.17
37.94
39.94
42.61
36.15
26.30
20.08
% Of Sales
-
1.90%
1.75%
1.72%
1.95%
2.03%
2.35%
2.70%
2.63%
2.84%
3.12%
Employee Cost
-
164.64
146.04
141.55
144.42
128.47
104.25
89.61
70.22
58.02
48.60
% Of Sales
-
5.96%
6.00%
6.55%
8.02%
6.86%
6.14%
5.67%
5.12%
6.26%
7.54%
Manufacturing Exp.
-
73.64
76.48
75.21
80.56
83.04
12.94
64.22
48.42
40.42
37.62
% Of Sales
-
2.67%
3.14%
3.48%
4.47%
4.44%
0.76%
4.07%
3.53%
4.36%
5.84%
General & Admin Exp.
-
74.53
73.93
67.04
59.87
56.58
45.11
34.69
28.25
27.56
24.45
% Of Sales
-
2.70%
3.04%
3.10%
3.32%
3.02%
2.66%
2.20%
2.06%
2.97%
3.80%
Selling & Distn. Exp.
-
116.46
85.15
71.92
82.23
87.13
78.00
2.03
2.20
12.41
9.15
% Of Sales
-
4.21%
3.50%
3.33%
4.56%
4.65%
4.60%
0.13%
0.16%
1.34%
1.42%
Miscellaneous Exp.
-
47.50
35.85
36.75
28.81
29.53
24.40
107.66
83.57
18.72
9.15
% Of Sales
-
1.72%
1.47%
1.70%
1.60%
1.58%
1.44%
6.82%
6.09%
2.02%
1.65%
EBITDA
360.68
347.23
287.71
271.35
233.63
190.77
217.19
118.12
115.21
118.72
80.11
EBITDA Margin
13.30%
12.57%
11.82%
12.55%
12.97%
10.19%
12.80%
7.48%
8.39%
12.80%
12.43%
Other Income
7.65
10.82
10.14
10.45
5.87
3.54
4.41
2.70
2.07
4.66
5.38
Interest
28.24
30.00
30.55
27.22
32.82
36.70
43.87
52.12
33.72
19.69
15.28
Depreciation
53.48
51.20
48.53
47.16
45.22
45.08
55.26
49.98
28.48
22.58
17.85
PBT
286.61
276.85
218.77
207.42
161.46
112.53
122.47
18.72
55.08
81.09
52.36
Tax
88.79
85.87
60.74
59.80
60.33
44.54
47.22
18.43
22.13
16.40
16.31
Tax Rate
30.98%
31.02%
27.76%
28.83%
37.37%
39.58%
38.56%
98.45%
40.18%
20.22%
31.15%
PAT
197.82
190.98
158.03
147.62
101.13
67.99
75.25
0.29
32.95
64.69
37.90
PAT before Minority Interest
197.82
190.98
158.03
147.62
101.13
67.99
75.25
0.29
32.95
64.69
36.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.85
PAT Margin
7.29%
6.91%
6.49%
6.83%
5.61%
3.63%
4.44%
0.02%
2.40%
6.97%
5.88%
PAT Growth
17.83%
20.85%
7.05%
45.97%
48.74%
-9.65%
25848.28%
-99.12%
-49.06%
70.69%
 
Unadjusted EPS
55.81
53.87
44.57
41.64
28.52
19.18
21.22
0.08
9.29
18.25
22.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
876.73
718.77
574.91
304.91
237.17
234.45
202.65
150.76
Share Capital
35.45
35.45
35.45
35.45
35.45
35.45
17.73
17.73
Total Reserves
841.28
683.32
539.46
269.46
201.72
199.00
184.93
133.03
Non-Current Liabilities
127.39
103.77
158.86
233.99
252.08
244.61
173.17
179.53
Secured Loans
88.95
71.61
126.86
174.47
190.21
200.45
125.29
132.13
Unsecured Loans
0.28
0.63
1.59
29.66
31.30
17.65
25.89
29.58
Long Term Provisions
9.99
6.12
8.82
3.71
5.12
5.22
4.19
0.00
Current Liabilities
559.00
629.41
549.09
483.64
465.04
473.09
276.16
103.06
Trade Payables
305.85
327.79
252.29
223.48
181.05
218.59
148.40
86.36
Other Current Liabilities
80.05
77.77
86.90
91.85
125.07
90.92
54.07
6.54
Short Term Borrowings
163.96
219.70
204.82
141.73
152.18
147.38
66.44
0.00
Short Term Provisions
9.14
4.15
5.08
26.58
6.74
16.20
7.24
10.16
Total Liabilities
1,563.12
1,451.95
1,282.86
1,022.54
954.29
952.15
651.98
433.35
Net Block
518.75
446.76
455.82
474.05
455.71
428.35
194.73
195.54
Gross Block
997.92
876.54
843.47
732.24
657.47
581.50
321.51
302.54
Accumulated Depreciation
479.17
429.78
387.65
258.19
201.76
153.15
126.78
107.00
Non Current Assets
665.70
533.09
526.47
506.23
502.79
492.86
326.68
219.85
Capital Work in Progress
82.58
24.92
10.31
6.09
26.95
44.80
86.25
24.28
Non Current Investment
0.00
0.07
0.11
0.03
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
46.81
44.37
42.13
25.06
20.10
19.68
45.66
0.00
Other Non Current Assets
17.56
16.97
18.10
1.00
0.00
0.00
0.00
0.00
Current Assets
897.42
918.86
756.39
516.31
451.50
459.29
325.30
213.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
351.27
345.63
317.42
230.39
185.92
225.66
141.29
79.32
Sundry Debtors
426.75
418.23
347.18
204.47
176.71
156.34
132.80
79.22
Cash & Bank
25.69
27.57
26.08
20.92
13.85
12.38
8.51
18.56
Other Current Assets
93.71
32.96
23.60
8.20
75.02
64.91
42.70
36.39
Short Term Loans & Adv.
70.77
94.47
42.11
52.33
73.32
62.20
41.63
36.38
Net Current Assets
338.42
289.45
207.30
32.67
-13.54
-13.80
49.15
110.43
Total Assets
1,563.12
1,451.95
1,282.86
1,022.54
954.29
952.15
651.98
433.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
282.93
145.39
111.04
154.67
54.77
83.75
43.33
92.62
PBT
190.98
158.03
147.62
122.47
18.72
55.08
81.09
52.36
Adjustment
165.83
134.25
133.73
95.60
102.02
62.46
42.68
30.98
Changes in Working Capital
1.12
-88.64
-113.47
-21.06
-44.95
-15.90
-63.19
20.32
Cash after chg. in Working capital
357.93
203.64
167.88
197.01
75.79
101.64
60.58
103.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.00
-58.25
-56.84
-42.34
0.00
0.00
-17.25
-11.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-167.31
-54.58
-42.58
-42.46
-52.58
-208.51
-117.77
-97.99
Net Fixed Assets
-118.45
-34.92
-78.48
-8.66
-25.14
-106.04
-34.99
Net Investments
-33.34
-7.12
-96.25
0.01
-27.15
-27.34
-22.41
Others
-15.52
-12.54
132.15
-33.81
-0.29
-75.13
-60.37
Cash from Financing Activity
-119.22
-89.66
-57.01
-107.82
-2.32
128.62
64.31
16.50
Net Cash Inflow / Outflow
-3.60
1.15
11.45
4.39
-0.13
3.86
-10.13
11.12
Opening Cash & Equivalents
27.07
25.72
14.68
11.77
11.90
8.04
18.17
6.41
Closing Cash & Equivalent
25.03
27.07
25.72
16.04
11.77
11.90
8.04
18.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
247.31
202.76
162.17
86.01
66.90
66.14
57.16
42.52
ROA
12.67%
11.56%
12.39%
7.61%
0.03%
4.11%
11.92%
8.32%
ROE
23.94%
24.43%
29.04%
27.76%
0.12%
15.08%
36.61%
23.91%
ROCE
27.38%
24.51%
25.79%
22.89%
10.49%
16.22%
26.28%
21.65%
Fixed Asset Turnover
2.95
2.86
2.76
2.54
2.68
3.20
3.14
2.22
Receivable days
55.81
56.73
48.50
39.35
36.64
36.58
39.53
42.96
Inventory Days
46.03
49.14
44.91
42.98
45.28
46.42
41.14
43.02
Payable days
48.77
50.40
42.91
46.79
53.66
47.21
34.48
39.47
Cash Conversion Cycle
53.08
55.46
50.49
35.54
28.25
35.78
46.19
46.51
Total Debt/Equity
0.34
0.48
0.68
1.37
2.00
1.73
1.24
1.07
Interest Cover
10.23
8.16
8.62
3.95
1.36
2.63
5.12
4.43

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.