Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of GKW Ltd

About the Company - GKW Ltd

GKW Ltd. is a Public Limited Listed company incorporated on 17/02/1931 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L27310WB1931PLC007026 and registration number is 007026. Currently Company is involved in the business activities of Warehousing and storage. Company’s Total Operating Revenue is Rs. 23.96 Cr. and Equity Capital is Rs. 5.97 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Finance & InvestmentsAdministrative Building, Howrah West Bengal 711103gkwcal@rediffmail.com
http://www.gkwltd.com
Management
NamePosition Held
Mr. Krishna Kumar BangurNon Executive Chairman
Mr. Amitabha ChakrabartiWholeTime Director & CFO
Mr. Shiva BalanDirector
Mr. Kishor ShahDirector
Mr. Mohit BhuteriaDirector
Ms. Rusha MitraDirector

Basic Stock Data of GKW Ltd

Last Updated: July 26, 2024, 10:39 pm

Market Cap 2,004 Cr.
Current Price 3,357
High / Low3,775/840
Stock P/E145
Book Value 3,928
Dividend Yield0.00 %
ROCE0.84 %
ROE0.61 %
Face Value 10.0
PEG Ratio3.09

Data Source: screener.in

GKW Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales7.2214.675.486.289.773.914.000.1811.495.902.769.3011.49
Expenses2.121.551.421.831.451.261.731.521.471.791.994.252.03
Operating Profit5.1013.124.064.458.322.652.27-1.3410.024.110.775.059.46
OPM %70.64%89.43%74.09%70.86%85.16%67.77%56.75%-744.44%87.21%69.66%27.90%54.30%82.33%
Other Income0.130.130.410.010.010.080.280.110.010.010.230.150.09
Interest0.020.030.010.000.000.000.000.000.000.000.000.000.00
Depreciation0.290.250.200.220.230.230.240.250.240.260.250.260.27
Profit before tax4.9212.974.264.248.102.502.31-1.489.793.860.754.949.28
Tax %15.65%13.11%13.85%17.92%20.62%36.40%17.75%-20.27%24.92%22.54%73.33%14.37%23.60%
Net Profit4.1511.273.673.476.431.591.91-1.777.362.990.204.237.09
EPS in Rs6.9218.786.125.7810.722.653.18-2.9512.274.980.337.0511.82

Last Updated: July 10, 2024, 5:20 pm

GKW Ltd Quarterly Chart

GKW Ltd Profit & Loss

Last Updated: July 10, 2024, 5:20 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales3337175121718301139242034
Expenses33311911910910986710
Operating Profit-05-2-637921231181423
OPM %-1%15%-11%-115%22%44%48%68%21%80%74%67%69%
Other Income151178901012001
Interest0000000000000
Depreciation1110000111111
Profit before tax141642128920232171323
Tax %2%22%15%36%5%17%5%2%-70%14%22%32%
Net Profit14124111682032713918
EPS in Rs22.9020.456.181.7718.5310.4713.8233.134.3745.4522.3314.6229.88
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

GKW Ltd Profit & Loss Yearly Chart

GKW Ltd Growth

Compounded Sales Growth
10 Years:9%
5 Years:5%
3 Years:0%
TTM:91%
Compounded Profit Growth
10 Years:14%
5 Years:-7%
3 Years:-20%
TTM:58%
Stock Price CAGR
10 Years:22%
5 Years:37%
3 Years:62%
1 Year:268%
Return on Equity
10 Years:2%
5 Years:1%
3 Years:1%
Last Year:1%

Last Updated: July 22, 2024, 5:41 pm

GKW Ltd Balance Sheet

Last Updated: July 10, 2024, 5:20 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital6666666666666
Reserves69818585961193732801543362,2882,2012,304
Borrowings0000000010000
Other Liabilities11131112171616161413593596598
Total Liabilities861001021021181413953031763552,8882,8032,908
Fixed Assets767679121316162,5502,5522,553
CWIP00011100011111
Investments222525315682351273129260281185283
Other Assets56697065455032162978566570
Total Assets861001021021181413953031763552,8882,8032,908

GKW Ltd Reserves and Borrowings Chart

GKW Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 13-3-4601-11-920-214
Cash from Investing Activity 0-75-7-2-01011-2-11-6
Cash from Financing Activity 0000000-0-0-0-0-0
Net Cash Flow13-91-1-21-12-0-1-18

GKW Ltd Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days19271431123201000
Inventory Days2832
Days Payable3645
Cash Conversion Cycle11141431123201000
Working Capital Days-56-123-383-372-307-293-172-412-91-165-207580
ROCE %19%5%2%12%7%3%6%1%12%1%1%

GKW Ltd Financial Efficiency Indicators Chart

GKW Ltd Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters60.02%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs0.00%0.00%0.00%0.00%3.10%3.10%3.10%3.10%3.10%3.10%3.10%3.10%
DIIs4.90%4.90%4.89%4.90%1.81%1.81%1.81%1.26%1.26%1.26%1.26%1.26%
Public35.08%20.10%20.10%20.10%20.10%20.10%20.10%20.64%20.64%20.64%20.64%20.64%
No. of Shareholders23,57723,84023,66523,62423,40423,22823,15422,89722,39022,66522,41622,133

GKW Ltd Shareholding Pattern Chart

No. of GKW Ltd Shareholders

GKW Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Long Term Advantage Fund - Series IV67,5285.6610.4367,5282024-07-190%

GKW Ltd ROCE Trend

GKW Ltd EPS Trend

GKW Ltd Key Financial Ratios

MonthMar 17Mar 16Mar 15Mar 14Mar 13
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)6.1918.631.786.2220.56
Diluted EPS (Rs.)6.1918.631.786.2220.56
Cash EPS (Rs.)6.8119.012.267.5822.04
Book Value[Excl.RevalReserv]/Share (Rs.)176.69170.50151.87151.68145.46
Book Value[Incl.RevalReserv]/Share (Rs.)176.69170.50151.87151.68145.46
Revenue From Operations / Share (Rs.)23.5620.0725.8529.7961.34
PBDIT / Share (Rs.)9.074.833.308.6327.68
PBIT / Share (Rs.)8.454.462.817.2626.20
PBT / Share (Rs.)8.454.462.817.2626.20
Net Profit / Share (Rs.)6.1918.631.786.2220.56
NP After MI And SOA / Share (Rs.)6.1918.631.786.2220.56
PBDIT Margin (%)38.4824.0812.7428.9745.13
PBIT Margin (%)35.8622.2010.8824.3842.72
PBT Margin (%)35.8622.2010.8824.3842.72
Net Profit Margin (%)26.2892.826.8920.8633.51
NP After MI And SOA Margin (%)26.2892.826.8920.8633.51
Return on Networth / Equity (%)3.5010.921.174.0914.13
Return on Capital Employeed (%)4.612.531.804.7017.50
Return On Assets (%)3.049.391.033.6412.38
Asset Turnover Ratio (%)0.130.100.150.170.39
Current Ratio (X)3.663.855.405.704.16
Quick Ratio (X)3.663.855.335.614.03
Inventory Turnover Ratio (X)0.000.0011.769.268.03
Enterprise Value (Cr.)-6.94-19.04-25.43-35.29-19.35
EV / Net Operating Revenue (X)-0.49-1.59-1.65-1.99-0.52
EV / EBITDA (X)-1.28-6.60-12.93-6.85-1.17
MarketCap / Net Operating Revenue (X)0.260.300.230.200.10
Price / BV (X)0.030.030.040.040.04
Price / Net Operating Revenue (X)0.260.300.230.200.10
EarningsYield1.013.030.281.013.34

GKW Ltd Profitability Ratios (%)

GKW Ltd Liquidity Ratios

GKW Ltd Liquidity Ratios (%)

GKW Ltd Interest Coverage Ratios (%)

GKW Ltd Valuation Ratios

Fair Value

Fair Value: 3,543.80

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.

Undervalued: 5.56% compared to the current price 3357

Intrinsic Value: 5,205.34

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 55.06% compared to the current price 3357

Last 5 Year EPS CAGR: 46.89%

*Investments are subject to market risks

Strength and Weakness of GKW Ltd Stock

StrengthWeakness
  1. The stock has a low average Working Capital Days of -166.75, which is a positive sign.
  2. The company has higher reserves (704.08 cr) compared to borrowings (0.08 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (22.85 cr) and profit (13.23 cr) over the years.
  1. The stock has a low average ROCE of 5.75%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 15.58, which may not be favorable.

FAQ

What is the latest fair value of GKW Ltd?

The latest fair value of GKW Ltd is ₹3543.80.

What is the Market Cap of GKW Ltd?

The Market Cap of GKW Ltd is 2,004 Cr..

What is the current Stock Price of GKW Ltd as on 27 July 2024?

The current stock price of GKW Ltd as on 27 July 2024 is 3,357.

What is the High / Low of GKW Ltd stocks in FY 2024?

In FY 2024, the High / Low of GKW Ltd stocks is 3,775/840.

What is the Stock P/E of GKW Ltd?

The Stock P/E of GKW Ltd is 145.

What is the Book Value of GKW Ltd?

The Book Value of GKW Ltd is 3,928.

What is the Dividend Yield of GKW Ltd?

The Dividend Yield of GKW Ltd is 0.00 %.

What is the ROCE of GKW Ltd?

The ROCE of GKW Ltd is 0.84 %.

What is the ROE of GKW Ltd?

The ROE of GKW Ltd is 0.61 %.

What is the Face Value of GKW Ltd?

The Face Value of GKW Ltd 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 GKW Ltd. 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