Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 19 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 543829 | NSE: GSLSU

Global Surfaces Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 19, 2024, 5:30 pm

Market Cap 754 Cr.
Current Price 178
High / Low333/168
Stock P/E118
Book Value 76.2
Dividend Yield0.00 %
ROCE6.95 %
ROE6.89 %
Face Value 10.0
PEG Ratio-2.84

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

View Share Price Target for Global Surfaces Ltd

Competitors of Global Surfaces Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Global Surfaces Ltd 754 Cr. 178333/168118 76.20.00 %6.95 %6.89 % 10.0
Industry Average754.00 Cr178.00118.0076.200.00%6.95%6.89%10.00

All Competitor Stocks of Global Surfaces Ltd

Quarterly Result

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales38.1348.6949.2940.4939.6036.3740.2340.07108.6257.15
Expenses31.5541.2237.5232.1131.6931.1233.4333.3592.4249.70
Operating Profit6.587.4711.778.387.915.256.806.7216.207.45
OPM %17.26%15.34%23.88%20.70%19.97%14.43%16.90%16.77%14.91%13.04%
Other Income2.501.78-0.510.331.171.042.010.79-0.120.69
Interest1.171.150.750.840.830.911.431.151.023.35
Depreciation2.830.483.902.712.341.701.791.873.574.54
Profit before tax5.087.626.615.165.913.685.594.4911.490.25
Tax %1.18%0.92%8.47%5.04%2.71%40.76%39.89%24.28%5.66%604.00%
Net Profit5.027.546.054.905.752.183.363.4110.83-1.26
EPS in Rs1.482.231.791.451.360.510.640.772.48-0.29

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales163176190178225246
Expenses123128148143190209
Operating Profit414842363537
OPM %25%27%22%20%16%15%
Other Income238343
Interest533447
Depreciation1713119912
Profit before tax213536252522
Tax %-1%2%1%4%22%
Net Profit213436242016
EPS in Rs32.5052.6110.525.724.413.60
Dividend Payout %0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)61.90%5.88%-33.33%-16.67%
Change in YoY Net Profit Growth (%)0.00%-56.02%-39.22%16.67%

Global Surfaces Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2020-2021 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:9%
TTM:61%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-18%
TTM:-59%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-19%
Return on Equity
10 Years:%
5 Years:%
3 Years:13%
Last Year:7%

Last Updated: Unknown

Balance Sheet

Last Updated: October 15, 2024, 1:33 pm

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital66344242
Reserves5892100219238
Borrowings543879166145
Other Liabilities1122233597
Total Liabilities129159236462522
Fixed Assets60548889294
CWIP0171240
Investments001160
Other Assets69104131244227
Total Assets129159236462522

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +54322827-37
Cash from Investing Activity +-11-8-28-2059
Cash from Financing Activity +-46-19-318324
Net Cash Flow-35-34-4

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-13.0010.00-37.00-130.00-110.00

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 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days63837590178
Inventory Days126170198190236
Days Payable42817970119
Cash Conversion Cycle147172193210295
Working Capital Days106123154128243
ROCE %30%21%9%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters73.37%73.37%73.37%73.37%73.37%73.37%73.26%
FIIs7.49%4.85%1.71%2.34%2.11%1.89%1.53%
DIIs1.02%0.45%0.62%0.45%0.00%0.00%0.00%
Public18.13%21.32%24.29%23.85%24.52%24.75%25.22%
No. of Shareholders13,03711,57812,35713,60312,89413,51914,343

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)4.417.1010.5210.026.19
Diluted EPS (Rs.)4.417.1010.5210.026.19
Cash EPS (Rs.)6.777.9413.7172.7858.64
Book Value[Excl.RevalReserv]/Share (Rs.)78.4561.6639.58152.6199.97
Book Value[Incl.RevalReserv]/Share (Rs.)78.4561.6639.58152.6199.97
Revenue From Operations / Share (Rs.)53.1642.0156.20271.89253.16
PBDIT / Share (Rs.)9.139.0314.7279.0066.36
PBIT / Share (Rs.)7.026.8111.5458.8240.22
PBT / Share (Rs.)5.965.9710.6653.5332.13
Net Profit / Share (Rs.)4.675.7210.5252.6132.50
NP After MI And SOA / Share (Rs.)4.415.7210.5252.6132.50
PBDIT Margin (%)17.1721.5026.1929.0526.21
PBIT Margin (%)13.2016.2020.5221.6315.88
PBT Margin (%)11.2014.2018.9719.6812.68
Net Profit Margin (%)8.7813.6018.7219.3412.83
NP After MI And SOA Margin (%)8.3013.6018.7219.3412.83
Return on Networth / Equity (%)5.659.2726.5834.4732.51
Return on Capital Employeed (%)6.898.8320.8535.7532.94
Return On Assets (%)3.585.2415.0621.3416.28
Long Term Debt / Equity (X)0.150.070.080.060.21
Total Debt / Equity (X)0.290.460.270.380.82
Asset Turnover Ratio (%)0.450.501.071.220.00
Current Ratio (X)2.221.592.371.661.18
Quick Ratio (X)1.371.271.411.000.70
Inventory Turnover Ratio (X)1.471.882.422.720.00
Interest Coverage Ratio (X)8.5910.7316.8214.948.20
Interest Coverage Ratio (Post Tax) (X)5.397.7913.0310.955.01
Enterprise Value (Cr.)1071.55704.210.000.000.00
EV / Net Operating Revenue (X)4.763.950.000.000.00
EV / EBITDA (X)27.7018.390.000.000.00
MarketCap / Net Operating Revenue (X)4.343.910.000.000.00
Price / BV (X)2.962.670.000.000.00
Price / Net Operating Revenue (X)4.343.910.000.000.00
EarningsYield0.010.030.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Global Surfaces Ltd as of November 19, 2024 is: 631.91

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 November 19, 2024, Global Surfaces Ltd is Undervalued by 255.01% compared to the current share price 178.00

Intrinsic Value of Global Surfaces Ltd as of November 19, 2024 is: 369.57

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 November 19, 2024, Global Surfaces Ltd is Undervalued by 107.62% compared to the current share price 178.00

Last 5 Year EPS CAGR: -41.51%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (141.40 cr) compared to borrowings (96.40 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (196.33 cr) and profit (27.33 cr) over the years.
  1. The stock has a low average ROCE of 13.40%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 150.80, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 203.40, which may not be favorable.

Stock Analysis

  • 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 Global Surfaces Ltd:
    1. Net Profit Margin: 8.78%
      • 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: 6.89% (Industry Average ROCE: 6.95%)
      • 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%: 5.65% (Industry Average ROE: 6.89%)
      • 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): 5.39
      • 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: 1.37
      • 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: 118 (Industry average Stock P/E: 118)
      • 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: 0.29
      • 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

Granites/Marbles
INDUSTRYADDRESSCONTACT
Plot No. PA-10-006, Engineering and Related Industries SEZ, Jaipur Rajasthan 302037Mr.Mayank%20Shah
Chairman%20&%20Managing%20Director
Management
NamePosition Held
Mrs. Sweta ShahExecutive Director
Mr. Ashish Kumar KachawaNon Executive Director
Mr. Dinesh Kumar GovilIndependent Director
Mr. Yashwant Kumar SharmaIndependent Director
Mr. Sudhir BaxiIndependent Director

FAQ

What is the latest intrinsic value of Global Surfaces Ltd?

The latest intrinsic value of Global Surfaces Ltd as on 19 November 2024 is ₹631.91, which is 255.01% higher than the current market price of ₹178.00.

What is the Market Cap of Global Surfaces Ltd?

The Market Cap of Global Surfaces Ltd is 754 Cr..

What is the current Stock Price of Global Surfaces Ltd as on 19 November 2024?

The current stock price of Global Surfaces Ltd as on 19 November 2024 is ₹178.

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

In FY 2024, the High / Low of Global Surfaces Ltd stocks is 333/168.

What is the Stock P/E of Global Surfaces Ltd?

The Stock P/E of Global Surfaces Ltd is 118.

What is the Book Value of Global Surfaces Ltd?

The Book Value of Global Surfaces Ltd is 76.2.

What is the Dividend Yield of Global Surfaces Ltd?

The Dividend Yield of Global Surfaces Ltd is 0.00 %.

What is the ROCE of Global Surfaces Ltd?

The ROCE of Global Surfaces Ltd is 6.95 %.

What is the ROE of Global Surfaces Ltd?

The ROE of Global Surfaces Ltd is 6.89 %.

What is the Face Value of Global Surfaces Ltd?

The Face Value of Global Surfaces 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 Global Surfaces 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