GILLANDERS
FAIRLY_VALUEDGillanders Arbuthnot & Company Limited
Others · NSE
↓ 7.9% vs fair value
52W Low
₹76
+12.5% from low
52W High
₹152
-43.7% from high
Valuation Gauge
Current Price
₹86
Fair Value
₹79
Fair Value Analysis
₹79
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 40th percentile vs sector peers. | CAUTION: ROCE declining (latest 6.8%) — returns on capital are falling; verify this isn't a value trap.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 4.6% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 0.6x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 15.5x trades at a 61% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-0 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 17.8% is in line with the Others sector average of 12.0%
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
0.6%
Free cash flow / market cap
Revenue Growth (YoY)
-28.8%
Year-on-year revenue change
Profit Growth (YoY)
+218.1%
Year-on-year PAT change
Operating Cash Flow
₹8 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹5.5
P/E Ratio
15.5x
P/B Ratio
0.7x
ROE
4.6%
ROCE
11.8%
Debt / Equity
0.58x
Beta
0.14
Div Yield
—
FCF (Cr)
₹-0 Cr
Revenue (Cr)
₹440 Cr
EPS Growth 5Y
17.8%
Mkt Cap (Cr)
₹183 Cr
52W High
₹151.9
52W Low
₹76
Book Value/Share
₹119.6
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹431 Cr | ₹26 Cr | 6.0% | ₹15 Cr | ₹7.21 |
| 2025-03-31 | ₹443 Cr | ₹26 Cr | 6.0% | ₹27 Cr | ₹12.52 |
| 2024-03-31 | ₹363 Cr | ₹-34 Cr | -9.0% | ₹-49 Cr | ₹-22.78 |
| 2023-03-31 | ₹449 Cr | ₹12 Cr | 3.0% | ₹15 Cr | ₹6.94 |
| 2022-03-31 | ₹406 Cr | ₹30 Cr | 7.0% | ₹16 Cr | ₹7.66 |
| 2021-03-31 | ₹431 Cr | ₹31 Cr | 7.0% | ₹-16 Cr | ₹-7.32 |
| 2020-03-31 | ₹660 Cr | ₹28 Cr | 4.0% | ₹-15 Cr | ₹-7.13 |
| 2019-03-31 | ₹751 Cr | ₹65 Cr | 9.0% | ₹0 Cr | ₹0.15 |
| 2018-03-31 | ₹665 Cr | ₹50 Cr | 7.0% | ₹-9 Cr | ₹-4.02 |
| 2017-03-31 | ₹681 Cr | ₹28 Cr | 4.0% | ₹-19 Cr | ₹-8.83 |
| 2016-03-31 | ₹817 Cr | ₹5 Cr | 1.0% | ₹-55 Cr | ₹-25.93 |
| 2015-03-31 | ₹863 Cr | ₹42 Cr | 5.0% | ₹-9 Cr | ₹-4.16 |
| 2007-03-31 | ₹355 Cr | ₹22 Cr | 6.0% | ₹11 Cr | ₹6.69 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Star Paper Mills Limited | ₹132 | ₹657.4 | +79.9% | 5.1 | 44.2% | UNDERVALUED |
Credo Brands Marketing Limited | ₹72.9 | ₹314.3 | +76.8% | 10.2 | 16.4% | UNDERVALUED |
Heads UP Ventures Limited | ₹7 | ₹28.8 | +75.7% | 3.7 | — | UNDERVALUED |
Jindal Drilling And Industries Limited | ₹485.4 | ₹1,838.1 | +73.6% | 5.9 | 13.3% | UNDERVALUED |
Shanti Gold International Limited | ₹174 | ₹628 | +72.3% | 9.5 | 23.6% | UNDERVALUED |
Shankara Building Products Limited | ₹120.9 | ₹417.1 | +71.0% | 3.8 | 15.9% | UNDERVALUED |
Ksolves India Limited | ₹289 | ₹944.6 | +69.4% | 22.2 | 114.6% | UNDERVALUED |
SEDEMAC Mechatronics Limited | ₹1,672.5 | ₹5,216 | +67.9% | 142.9 | 20.2% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant