Financials GHCL Limited

Equities

GHCL

INE539A01019

Commodity Chemicals

Delayed NSE India S.E. Other stock markets 02:59:11 2024-04-29 am EDT			5-day change	1st Jan Change
530.8 ^INR	-0.11%		+3.17%	-8.74%

Apr. 01	GHCL Limited Announces the Cessation of Dr. Lavanya Rastogi as Independent Director	CI
Feb. 05	Transcript : GHCL Limited, Q3 2024 Earnings Call, Feb 05, 2024

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	24,130	8,470	21,806	52,209	48,132	50,873	-	-
Enterprise Value (EV) ¹	24,130	8,470	21,806	52,209	48,132	50,873	50,873	50,873
P/E ratio	6.93 x	2.2 x	6.7 x	8.09 x	4.19 x	6.39 x	6.12 x	5.64 x
Yield	2.03%	-	-	-	-	-	-	-
Capitalization / Revenue	0.72 x	0.26 x	0.75 x	1.38 x	1.06 x	1.35 x	1.19 x	1.21 x
EV / Revenue	0.72 x	0.26 x	0.75 x	1.38 x	1.06 x	1.35 x	1.19 x	1.21 x
EV / EBITDA	3.18 x	1.16 x	3.43 x	5.33 x	3.25 x	4.53 x	3.97 x	3.68 x
EV / FCF	9,756,454 x	-	-	-	-	-	-	-
FCF Yield	0%	-	-	-	-	-	-	-
Price to Book	1.25 x	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	98,028	95,013	95,013	95,351	95,586	95,724	-	-
Reference price ²	246.2	89.15	229.5	547.6	503.6	531.4	531.4	531.4
Announcement Date	4/25/19	5/20/20	5/25/21	4/30/22	4/29/23	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	33,413	33,051	29,001	37,784	45,454	37,792	42,930	42,215
EBITDA ¹	7,594	7,280	6,361	9,790	14,810	11,242	12,800	13,810
EBIT	6,425	-	-	-	-	-	-	-
Operating Margin	19.23%	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	5,306	4,946	4,386	8,108	14,630	10,839	11,299	12,273
Net income ¹	3,506	3,966	3,261	6,467	11,416	7,967	8,305	9,021
Net margin	10.49%	12%	11.25%	17.12%	25.11%	21.08%	19.35%	21.37%
EPS ²	35.50	40.50	34.23	67.68	120.1	83.20	86.80	94.20
Free Cash Flow	2,473	-	-	-	-	-	-	-
FCF margin	7.4%	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	32.57%	-	-	-	-	-	-	-
FCF Conversion (Net income)	70.55%	-	-	-	-	-	-	-
Dividend per Share	5.000	-	-	-	-	-	-	-
Announcement Date	4/25/19	5/20/20	5/25/21	4/30/22	4/29/23	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2023 Q1	2023 Q2
Net sales ¹	-	13,811
EBITDA ¹	-	4,423
EBIT	-	-
Operating Margin	-	-
Earnings before Tax (EBT) ¹	-	3,997
Net income ¹	3,552	2,926
Net margin	-	21.18%
EPS ²	37.18	31.41
Dividend per Share	-	-
Announcement Date	7/28/22	10/31/22

¹INR in Million²INR

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	2,473	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	19.8%	20.4%	14.1%	23.2%	33.1%	18.3%	17.1%	15.1%
ROA (Net income/ Total Assets)	9.2%	9.72%	8.01%	14.4%	22.5%	14.7%	13.5%	12.9%
Assets ¹	38,115	40,821	40,714	44,871	50,644	54,197	61,519	69,930
Book Value Per Share	196.0	-	-	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex	2,828	2,157	1,119	3,375	3,576	-	4,764	4,711
Capex / Sales	8.46%	6.53%	3.86%	8.93%	7.87%	-	11.1%	11.16%
Announcement Date	4/25/19	5/20/20	5/25/21	4/30/22	4/29/23	-	-	-

¹INR in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for GHCL Limited

Trading Rating

Investor Rating

ESG Refinitiv

C+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

531.4 INR

Average target price

660 INR

Spread / Average Target

+24.19%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Commodity Chemicals

	1st Jan change	Capi.
GHCL LIMITED	-8.74%	610M
AIR LIQUIDE	+6.28%	103B
SAUDI BASIC INDUSTRIES CORPORATION	-1.80%	65.6B
PT CHANDRA ASRI PACIFIC TBK	+39.52%	39.06B
WANHUA CHEMICAL GROUP CO., LTD.	+12.91%	37.58B
LYONDELLBASELL INDUSTRIES N.V.	+7.41%	33.26B
WESTLAKE CORPORATION	+6.85%	19.22B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	+12.86%	16.83B
RONGSHENG PETROCHEMICAL CO., LTD.	+7.73%	15.03B
HENGLI PETROCHEMICAL CO.,LTD.	+16.93%	14.96B

Other Commodity Chemicals