Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 507488 | NSE: GMBREW

G M Breweries Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:31 am

Market Cap 1,853 Cr.
Current Price 811
High / Low 1,049/464
Stock P/E11.9
Book Value 375
Dividend Yield0.69 %
ROCE23.5 %
ROE19.6 %
Face Value 10.0
PEG Ratio0.83

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
United Spirits Ltd 94,875 Cr. 1,3051,314/86666.8 97.90.69 %28.7 %21.7 % 2.00
United Breweries Ltd 53,550 Cr. 2,025 2,205/1,646113 1600.49 %13.5 %10.1 % 1.00
Tilaknagar Industries Ltd 7,956 Cr. 412 444/18243.8 38.60.12 %22.0 %24.6 % 10.0
Som Distilleries & Breweries Ltd 2,142 Cr. 110 149/84.522.0 31.80.00 %19.4 %18.4 % 2.00
Radico Khaitan Ltd 33,297 Cr. 2,489 2,612/1,429115 1870.12 %13.2 %11.3 % 2.00
Industry Average19,907.70 Cr993.6067.29217.710.27%17.17%15.77%6.70

All Competitor Stocks of

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales70116131142142142154156147152157160152
Expenses5387104119120111120125120122132135121
Operating Profit16292723223133312730252531
OPM %24%25%21%16%15%22%22%20%18%20%16%16%21%
Other Income1212511315117714
Interest0000000000000
Depreciation2222222122222
Profit before tax16292647223035452729319533
Tax %25%25%25%14%25%25%25%22%25%24%26%8%25%
Net Profit12222040162326352022238725
EPS in Rs5.119.588.6817.587.099.9511.3715.398.739.819.9138.0010.92

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales473289307360375426464469340458594615621
Expenses447246269264306318347380265363477508509
Operating Profit2642389669108117897596117107112
OPM %6%15%13%27%18%25%25%19%22%21%20%17%18%
Other Income112104101493029208083
Interest26712000000001
Depreciation4565667756666
Profit before tax213328886711112391100118132181188
Tax %34%34%35%34%35%34%33%25%20%21%24%16%
Net Profit14221958447382688093100152157
EPS in Rs6.089.418.1425.4619.0631.8336.1029.7635.1340.9543.8066.4668.64
Dividend Payout %17%11%16%5%10%6%7%8%9%10%11%8%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)57.14%-13.64%205.26%-24.14%65.91%12.33%-17.07%17.65%16.25%7.53%52.00%
Change in YoY Net Profit Growth (%)0.00%-70.78%218.90%-229.40%90.05%-53.58%-29.40%34.72%-1.40%-8.72%44.47%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:6%
3 Years:22%
TTM:2%
Compounded Profit Growth
10 Years:21%
5 Years:13%
3 Years:26%
TTM:51%
Stock Price CAGR
10 Years:33%
5 Years:18%
3 Years:10%
1 Year:49%
Return on Equity
10 Years:19%
5 Years:17%
3 Years:17%
Last Year:20%

Last Updated: Unknown

Balance Sheet

Last Updated: October 15, 2024, 3:45 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital991212151518181818181823
Reserves86105114169210277349412487573663804833
Borrowings2329320000000000
Other Liabilities657848505560575368778795100
Total Liabilities184221206231279351424484573668769917956
Fixed Assets8596867996111139159138137185240269
CWIP43712766448262020867
Investments049778846108163226287379446526537
Other Assets5669426261697473128133131146143
Total Assets184221206231279351424484573668769917956

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +17282060536361791979659
Cash from Investing Activity +-18-27-13-4-50-61-57-7210-95-87-48
Cash from Financing Activity +-70-3-32-4-5-5-7-6-7-9-11
Net Cash Flow-81424-1-4-2-06-50-1

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow3.0013.006.0096.0069.00108.00117.0089.0075.0096.00117.00107.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days000001211201
Inventory Days214150382627403873635540
Days Payable2112111111121021861329
Cash Conversion Cycle02940281416311866604212
Working Capital Days-34-58-22-19-26-17-8-72517-19
ROCE %20%29%22%55%33%42%37%23%20%20%20%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters74.43%74.43%74.43%74.43%74.43%74.43%74.43%74.43%74.43%74.43%74.43%74.43%
FIIs1.60%1.91%1.70%1.63%1.78%1.68%1.66%0.30%0.34%0.30%0.36%0.63%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.00%0.00%0.00%0.00%
Public23.97%23.66%23.87%23.94%23.80%23.89%23.91%25.26%25.24%25.27%25.22%24.94%
No. of Shareholders24,56726,49328,99929,44530,42030,64931,10032,13732,30932,33733,60539,890

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)82.9054.6151.0843.8237.12
Diluted EPS (Rs.)82.9054.6151.0843.8237.12
Cash EPS (Rs.)86.2257.7954.3746.8041.09
Book Value[Excl.RevalReserv]/Share (Rs.)449.70372.83323.22276.16235.36
Book Value[Incl.RevalReserv]/Share (Rs.)449.70372.83323.22276.16235.36
Dividend / Share (Rs.)7.006.005.004.003.00
Revenue From Operations / Share (Rs.)336.45324.57250.72186.00256.27
PBDIT / Share (Rs.)102.6675.1867.8857.7553.66
PBIT / Share (Rs.)99.3072.0064.5654.7549.67
PBT / Share (Rs.)99.1071.9864.5654.7249.65
Net Profit / Share (Rs.)82.8654.6151.0543.8037.10
PBDIT Margin (%)30.5123.1627.0731.0420.93
PBIT Margin (%)29.5122.1825.7529.4319.38
PBT Margin (%)29.4522.1725.7429.4119.37
Net Profit Margin (%)24.6216.8220.3623.5414.47
Return on Networth / Equity (%)18.4214.6415.7915.8515.76
Return on Capital Employeed (%)22.0319.2319.8719.6820.91
Return On Assets (%)16.5112.9813.9713.9714.02
Asset Turnover Ratio (%)0.720.820.730.641.03
Current Ratio (X)1.301.271.641.461.25
Quick Ratio (X)0.990.831.211.030.83
Inventory Turnover Ratio (X)14.0912.6811.049.4417.65
Dividend Payout Ratio (NP) (%)7.239.157.836.849.74
Dividend Payout Ratio (CP) (%)6.958.647.356.408.79
Earning Retention Ratio (%)92.7790.8592.1793.1690.26
Cash Earning Retention Ratio (%)93.0591.3692.6593.6091.21
Interest Coverage Ratio (X)505.033636.698930.031668.291901.53
Interest Coverage Ratio (Post Tax) (X)408.642642.936717.251266.251315.92
Enterprise Value (Cr.)1144.76950.311276.56753.76543.66
EV / Net Operating Revenue (X)1.861.602.782.221.16
EV / EBITDA (X)6.106.9110.287.145.54
MarketCap / Net Operating Revenue (X)1.881.642.842.241.21
Retention Ratios (%)92.7690.8492.1693.1590.25
Price / BV (X)1.411.432.201.511.31
Price / Net Operating Revenue (X)1.881.642.842.241.21
EarningsYield0.130.100.070.100.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 880.69

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 22, 2024, is Undervalued by 8.59% compared to the current share price 811.00

Intrinsic Value of as of December 22, 2024 is: 1,006.94

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 22, 2024, is Undervalued by 24.16% compared to the current share price 811.00

Last 5 Year EPS CAGR: 14.34%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 28.75%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -11.75, which is a positive sign.
  3. The company has higher reserves (390.92 cr) compared to borrowings (6.46 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (445.46 cr) and profit (98.54 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 29.67, which may not be favorable.
  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
    1. Net Profit Margin: 24.62%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 22.03% (Industry Average ROCE: 17.17%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 18.42% (Industry Average ROE: 15.77%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 408.64
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.99
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 11.9 (Industry average Stock P/E: 67.29)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

G M Breweries Ltd. is a Public Limited Listed company incorporated on 09/12/1981 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L15500MH1981PLC025809 and registration number is 025809. Currently company belongs to the Industry of Beverages & Distilleries. Company’s Total Operating Revenue is Rs. 458.46 Cr. and Equity Capital is Rs. 18.29 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Beverages & DistilleriesGanesh Niwas, Mumbai Maharashtra 400025investors_complaints@gmbreweries.com
http://www.gmbreweries.com
Management
NamePosition Held
Mr. Jimmy AlmeidaChairman & Managing Director
Mrs. Jyoti AlmeidaWhole Time Director
Mr. Kiran ParashareWhole Time Director
Mr. Dilip DiwanDirector
Ms. Shivani SoniDirector
Mr. Paresh TrivediDirector
Mr. Shantilal HariaDirector
Mrs. Urmi ShahDirector

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹880.69, which is 8.59% higher than the current market price of ₹811.00. The stock has a market capitalization of 1,853 Cr. and recorded a high/low of 1,049/464 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹833 Cr and total liabilities of ₹956 Cr.

What is the Market Cap of ?

The Market Cap of is 1,853 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 811.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 1,049/464.

What is the Stock P/E of ?

The Stock P/E of is 11.9.

What is the Book Value of ?

The Book Value of is 375.

What is the Dividend Yield of ?

The Dividend Yield of is 0.69 %.

What is the ROCE of ?

The ROCE of is 23.5 %.

What is the ROE of ?

The ROE of is 19.6 %.

What is the Face Value of ?

The Face Value of is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in . Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE