Price
Financials
Standalone, Rs crore| Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.85 | 0.46 | 0.40 | 0.41 | 1.15 | 2.40 | 1.16 | 0.63 | 0.11 | 0.00 | 0.00 | 0.00 |
| Expenses | 2.62 | 0.81 | 0.83 | 0.63 | 4.48 | 2.51 | 1.39 | 0.89 | 0.69 | 0.16 | 0.17 | 0.16 |
| Operating Profit | -1.77 | -0.35 | -0.43 | -0.22 | -3.33 | -0.11 | -0.23 | -0.26 | -0.58 | -0.16 | -0.17 | -0.16 |
| OPM % | -208.24% | -76.09% | -107.50% | -53.66% | -289.57% | -4.58% | -19.83% | -41.27% | -527.27% | |||
| Other Income | 0.02 | 0.28 | 1.40 | 5.19 | -0.63 | 0.24 | 0.05 | 0.00 | 0.23 | 0.14 | 0.01 | 0.04 |
| Interest | 0.48 | 0.44 | 0.38 | 0.06 | 0.22 | 0.16 | 0.29 | 0.21 | 0.24 | 0.21 | 0.19 | 0.19 |
| Depreciation | -0.19 | 0.19 | 0.20 | 0.14 | 0.06 | 0.12 | 0.11 | 0.07 | 0.03 | 0.04 | 0.04 | 0.04 |
| Profit before tax | -2.04 | -0.70 | 0.39 | 4.77 | -4.24 | -0.15 | -0.58 | -0.54 | -0.62 | -0.27 | -0.39 | -0.35 |
| Tax % | 0.00% | 0.00% | 0.00% | 9.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -2.04 | -0.70 | 0.38 | 4.34 | -4.24 | -0.15 | -0.58 | -0.54 | -0.63 | -0.27 | -0.39 | -0.35 |
| EPS in Rs | -3.06 | -1.05 | 0.57 | 6.51 | -6.36 | -0.22 | -0.87 | -0.81 | -0.94 | -0.40 | -0.58 | -0.52 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 30.93 | 30.44 | 35.57 | 28.76 | 24.65 | 29.88 | 21.65 | 19.89 | 17.07 | 11.77 | 2.09 | 0.11 |
| Expenses | 30.20 | 31.23 | 36.21 | 28.64 | 24.08 | 25.56 | 23.91 | 18.74 | 17.17 | 14.11 | 12.53 | 1.18 |
| Operating Profit | 0.73 | -0.79 | -0.64 | 0.12 | 0.57 | 4.32 | -2.26 | 1.15 | -0.10 | -2.34 | -10.44 | -1.07 |
| OPM % | 2.36% | -2.60% | -1.80% | 0.42% | 2.31% | 14.46% | -10.44% | 5.78% | -0.59% | -19.88% | -499.52% | -972.73% |
| Other Income | 4.65 | 7.46 | 3.10 | 2.17 | 1.40 | -0.31 | 1.68 | 1.58 | 0.32 | 0.06 | 12.34 | 0.42 |
| Interest | 1.22 | 1.16 | 1.22 | 1.80 | 1.71 | 1.69 | 1.36 | 1.49 | 1.62 | 1.69 | 1.09 | 0.83 |
| Depreciation | 1.45 | 2.03 | 2.14 | 1.75 | 1.73 | 1.81 | 1.83 | 1.71 | 1.57 | 0.92 | 0.59 | 0.15 |
| Profit before tax | 2.71 | 3.48 | -0.90 | -1.26 | -1.47 | 0.51 | -3.77 | -0.47 | -2.97 | -4.89 | 0.22 | -1.63 |
| Tax % | 22.51% | 27.30% | 0.00% | 0.00% | 0.00% | 0.00% | -5.04% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Net Profit | 2.10 | 2.53 | -0.90 | -1.26 | -1.47 | 0.51 | -3.57 | -0.47 | -2.97 | -4.89 | 0.22 | -1.64 |
| EPS in Rs | 0.76 | -5.35 | -0.70 | -4.45 | -7.33 | 0.33 | -2.44 | |||||
| Dividend Payout % | 14.43% | 12.21% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -24% | -41% | -53% | -98% | ||
| Compounded Profit Growth | % | % | % | 70% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | -8% | -22% | -33% | -66% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.03 | 3.09 | 3.09 | 3.09 | 3.09 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| Reserves | 17.93 | 20.05 | 19.15 | 17.89 | 16.42 | 14.34 | 10.78 | 10.30 | 7.33 | 1.29 | 2.31 |
| Borrowings | 15.25 | 14.73 | 16.97 | 15.20 | 13.91 | 9.30 | 12.88 | 12.59 | 13.89 | 11.65 | 6.87 |
| Other Liabilities | 7.20 | 6.58 | 4.84 | 3.65 | 2.89 | 4.08 | 2.56 | 2.64 | 3.74 | 4.55 | 3.66 |
| Total Liabilities | 43.41 | 44.45 | 44.05 | 39.83 | 36.31 | 34.39 | 32.89 | 32.20 | 31.63 | 24.16 | 19.51 |
| Fixed Assets | 18.66 | 19.25 | 17.92 | 16.25 | 14.69 | 14.20 | 12.43 | 11.10 | 9.09 | 4.13 | 2.70 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 2.00 | 2.00 | 2.00 | 2.00 | 0.13 | 0.13 | 0.13 | 0.08 | 0.01 | 0.01 | 0.01 |
| Other Assets | 22.75 | 23.20 | 24.13 | 21.58 | 21.49 | 20.06 | 20.33 | 21.02 | 22.53 | 20.02 | 16.80 |
| Total Assets | 43.41 | 44.45 | 44.05 | 39.83 | 36.31 | 34.39 | 32.89 | 32.20 | 31.63 | 24.16 | 19.51 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 5.69 | 3.38 | -2.21 | 1.76 | 0.49 | 2.65 | -2.13 | -0.55 | -0.36 | 1.20 | -5.08 |
| Cash from Investing Activity | -6.24 | -2.48 | -0.62 | -0.07 | 0.77 | -1.63 | 0.40 | -0.04 | 0.17 | 1.97 | 7.69 |
| Cash from Financing Activity | 0.48 | -1.00 | -0.97 | -0.83 | -1.92 | 2.99 | 1.73 | 0.55 | 0.21 | -3.47 | -2.74 |
| Net Cash Flow | -0.07 | -0.10 | -3.80 | 0.86 | -0.66 | 4.01 | 0.00 | -0.04 | 0.02 | -0.30 | -0.13 |
| Free Cash Flow | -0.59 | 0.85 | -2.92 | 1.59 | 0.33 | 1.02 | -1.73 | -0.61 | -0.20 | 3.17 | 2.61 |
| CFO/OP | 863% | -548% | 345% | 1,467% | 86% | 61% | 94% | -48% | 360% | -51% | 49% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 17.70 | 48.92 | 57.98 | 60.16 | 63.23 | 42.51 | 70.81 | 74.32 | 86.81 | 124.04 | 349.28 |
| Inventory Days | 187.87 | 146.24 | 110.97 | 113.39 | 166.48 | 157.12 | 126.50 | 217.79 | 271.38 | 251.10 | 1,256.14 |
| Days Payable | 24.52 | 56.38 | 18.13 | 13.89 | 16.24 | 12.54 | 15.91 | 29.68 | 71.59 | 38.72 | 137.85 |
| Cash Conversion Cycle | 181.05 | 138.78 | 150.81 | 159.65 | 213.47 | 187.09 | 181.39 | 262.43 | 286.60 | 336.43 | 1,467.58 |
| Working Capital Days | 138.07 | 170.27 | 189.94 | 221.59 | 272.60 | 115.07 | 175.84 | 206.08 | 239.70 | 294.60 | 1,444.28 |
| ROCE % | 14.55% | 2.75% | 1.75% | 3.59% | 8.22% | -8.28% | 3.47% | -2.44% | -8.34% | -25.16% |
| Sep 2016 | Sep 2017 | Dec 2017 | |
|---|---|---|---|
| Promoters | 50.19% | 50.19% | 50.19% |
| DIIs | 0.01% | 0.01% | 0.01% |
| Public | 49.81% | 49.81% | 49.81% |
| No. of Shareholders | 2,770 | 2,770 | 2,749 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 3.08
Book Value₹ 9.52
ROCE-25.2 %
ROE-65.5 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-98%
Compounded Profit Growth (TTM)70%
Standalone figures.
Valuation
P/E, 3-year average9.34x
P/B, 3-year average0.21x
P/E, 5-year average9.34x
P/B, 5-year average0.18x
Profitability
Operating margin (excl. other income)-499.52%
Operating margin (incl. other income)90.91%
EBITDA margin-31.10%
Pre-tax margin-77.99%
Net profit margin-78.47%
ROE2.60%
ROCE7.39%
ROA1.01%
ROE, 3-year average-20.37%
ROCE, 3-year average-3.59%
ROA, 3-year average-8.61%
ROE, 5-year average-16.48%
ROCE, 5-year average-3.07%
ROA, 5-year average-7.58%
ROIC (approx.)-5.07%
Other income / net worth137.42%
Growth
Sales growth (latest year)-82.24%
Sales CAGR, 3 years-52.81%
Sales CAGR, 5 years-41.26%
Profit CAGR, 5 years-15.48%
Per share
EPS (TTM)Rs -2.46
EPS (latest year)Rs 0.33
EPS (latest quarter)Rs -0.52
EPS, 3-year averageRs -3.82
EPS, 5-year averageRs -3.50
Book value per shareRs 13.46
Sales per shareRs 3.13
Cash flow per shareRs -7.62
Free cash flow per shareRs 3.91
Efficiency
Asset turnover0.11x
Fixed asset turnover0.77x
Inventory turnover0.43x
Inventory days846 days
Debtor days349 days
Debtors turnover1.04x
Creditor days138 days
Cash conversion cycle1468 days
Working capital days1444 days
Leverage
Total debtRs 7 Cr
Cash and bankRs 0 Cr
Net debtRs 7 Cr
Debt to equity0.77x
Interest coverage-0.96x
Owners' fund to total sources46.03%
Debt to assets35.21%
Cash flow
Cash from Operating Activity (latest year)Rs -5 Cr
Cash from Investing Activity (latest year)Rs 8 Cr
Cash from Financing Activity (latest year)Rs -3 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 3 Cr
FCFE (approx.: FCF + change in debt)Rs -2 Cr
Statement figures
Net sales (TTM)Rs 2 Cr
Net sales (latest year)Rs 2 Cr
Operating profit excl. other income (latest year)Rs -10 Cr
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -1 Cr
PBDT (TTM)Rs -1 Cr
Profit before tax (TTM)Rs -2 Cr
Net profit (TTM)Rs -2 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs -0 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 3 Cr
Total expenditure (latest year)Rs 13 Cr
Total income (latest year)Rs 14 Cr
Share capitalRs 7 Cr
ReservesRs 2 Cr
Shareholders' fundsRs 9 Cr
Total assetsRs 20 Cr
Net blockRs 3 Cr
InvestmentsRs 0 Cr
ReceivablesRs 2 Cr
InventoryRs 6 Cr
Other liabilitiesRs 4 Cr
Shares outstanding (crore)0.67
Ownership
Promoter holding50.19%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 4 of 8| explain | High accruals Profit exceeded operating cash by 27% of total assets in 2016 |
| explain | Receivables outrunning sales Receivables grew -50% vs sales -82% in 2016 |
| explain | Low interest cover Interest cover 1.2x in 2016 |
| look | Inventory outrunning sales Inventory grew -3% vs sales -82% in 2016 |
| look | Profit leans on other income Other income was 5609% of pre-tax profit in 2016 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2017Sales ₹0 Cr -100.0% vs Dec 2016.
Net loss ₹0 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Sri Ganapathy Mills Company Ltd?
Sri Ganapathy Mills Company Ltd (521236) has a market capitalisation of Rs Cr. at the close.
What were Sri Ganapathy Mills Company Ltd's latest quarterly results?
In the Dec 2017 quarter, Sri Ganapathy Mills Company Ltd sales was Rs 0 Cr (-100.0% vs Dec 2016) with a net loss of Rs 0 Cr.