SHANTHI GEARS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 564 INR | -0.14% |
|
-0.30% | -6.09% |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,558 | 5,033 | 13,817 | 28,159 | 43,264 | - |
| Enterprise Value (EV) 1 | 10,558 | 5,033 | 13,817 | 28,159 | 43,264 | 43,264 |
| P/E ratio | - | - | 32.5 x | 42 x | 56.8 x | 46.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.35 x | 2.08 x | 4.1 x | 6.32 x | 8.36 x | 7.09 x |
| EV / Revenue | 4.35 x | 2.08 x | 4.1 x | 6.32 x | 8.36 x | 7.09 x |
| EV / EBITDA | 19,890,144 x | 12,250,633 x | - | 27,860,447 x | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 3.49 x | 2.2 x | - | 9.31 x | 11.4 x | 9.17 x |
| Nbr of stocks (in thousands) | 81,716 | 76,716 | 76,716 | 76,716 | 76,716 | - |
| Reference price 2 | 129.2 | 65.60 | 180.1 | 367.0 | 564.0 | 564.0 |
| Announcement Date | 4/29/19 | 5/26/20 | 5/7/22 | 5/9/23 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,430 | 2,423 | 3,371 | 4,456 | 5,172 | 6,103 |
| EBITDA | 530.8 | 410.8 | - | 1,011 | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | 901.9 | 1,045 | 1,285 |
| Net income 1 | - | - | - | 670.5 | 761 | 935.2 |
| Net margin | - | - | - | 15.05% | 14.71% | 15.32% |
| EPS 2 | - | - | 5.540 | 8.740 | 9.920 | 12.19 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/29/19 | 5/26/20 | 5/7/22 | 5/9/23 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,146 | 1,234 | 1,214 | 1,227 | 1,435 | 1,348 |
| EBITDA 1 | - | 261.3 | 294.3 | 270.9 | 287.8 | - | - |
| EBIT | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 234.2 | 265.5 | 241.2 | 258 | 304.9 | 267.8 |
| Net income 1 | 166 | 175.4 | 194.7 | 181.2 | 193.5 | 226.9 | 195.2 |
| Net margin | - | 15.3% | 15.78% | 14.92% | 15.77% | 15.81% | 14.48% |
| EPS 2 | 2.160 | 2.290 | 2.540 | 2.360 | 2.520 | 2.960 | 2.550 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 10/21/22 | 1/25/23 | 5/9/23 | 7/26/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.8% | 11% | - | 23.8% | 20% | 20% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | 37.00 | 29.80 | - | 39.40 | 49.30 | 61.50 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/29/19 | 5/26/20 | 5/7/22 | 5/9/23 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.09% | 519M | |
| +12.96% | 84.57B | |
| +16.38% | 68.85B | |
| +12.13% | 34.99B | |
| +19.98% | 33.27B | |
| +12.78% | 28.93B | |
| +3.33% | 26.78B | |
| +0.73% | 25.51B | |
| +13.59% | 24.82B | |
| +16.37% | 24.6B |
- Stock Market
- Equities
- SHANTIGEAR Stock
- Financials Shanthi Gears Limited
