Gulshan Polyols Ltd.

190.71-0.63%

2026-08-21

gulshanindia.comBSE: 532457NSE: GULPOLY
Market Cap₹ 1,137 Cr.
Current Price₹ 192
High / Low₹ 228 / 122
Stock P/E26.7
Book Value₹ 103
Price to Book1.82
Dividend Yield0.82 %
ROCE6.5 %
ROE4.1 %
Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Ethanol (Bio-Fuel) / Distillery: 58.8% • Grain Processing: 36.1% • Mineral Processing: 5.2%

PROS

  • Latest quarter profit grew 1190.0% YoY, showing strong momentum
  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.41x)
  • Working capital cycle has improved - days down from 33 to 12
  • Company converts assets efficiently - asset turnover of 1.6x

CONS

  • Company has a low return on capital employed of 6.6%
  • Company has a low return on equity of 5.1% over last 3 years
  • Free cash flow has been persistently negative
  • Operating margins have contracted to 4.7% from 13.8%
  • Though reporting repeated profits, the company pays out little dividend (7.6%)
  • Company's return on assets is weak at 2.0%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.UNITDSPR1520.0058.68110557.331.124630.001010.3161220.00951.3527.867.01
2.RADICO4677.0089.0762663.570.19229.6075.915867.6910.4322.646.07
3.UBL1352.8090.4135768.730.74166.28-9.655919.4410.0111.924.77
4.ABDL598.3575.7416736.460.9045.42-18.651809.151.8518.536.38
5.TI573.700.0014197.580.1731.59-64.312252.43160.7428.507.50
6.INDIAGLYCO1105.8523.437412.150.6896.8332.192988.4419.3912.736.36
7.PICCADIL704.8549.446947.860.0021.4316.30270.5018.7822.6816.20
8.TRUALT471.3527.234041.950.0059.271154.41626.88106.2910.5721.18
9.GLOBUSSPR904.8028.312846.620.7226.4849.691151.8821.055.716.66
10.GMBREW876.4012.772002.301.0337.74802.9021.0820.405.79
11.SDBL73.130.001520.380.001.56-96.29609.19-31.1318.522.46
12.GULPOLY182.3526.671137.330.8215.751190.01541.7222.9818.297.73
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022
276
257
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
7
12
Tax %
22.86%
Net Profit
0
1
Equity Capital
5
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
5
Reserves
0
Promoter Pledge %
0.00%
Dec 2022
332
310
Operating Profit
OPM %
Other Income
2
Interest
2
Depreciation
7
15
Tax %
23.32%
Net Profit
0
2
Equity Capital
5
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
5
Reserves
0
Promoter Pledge %
0.00%
Mar 2023
302
276
Operating Profit
OPM %
Other Income
3
Interest
2
Depreciation
7
19
Tax %
25.66%
Net Profit
0
2
Equity Capital
5
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
5
Reserves
0
Promoter Pledge %
0.00%
Jun 2023
293
282
Operating Profit
OPM %
Other Income
4
Interest
2
Depreciation
9
5
Tax %
6.61%
Net Profit
0
1
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Sep 2023
308
292
Operating Profit
OPM %
Other Income
4
Interest
4
Depreciation
10
7
Tax %
67.51%
Net Profit
0
0
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Dec 2023
371
360
Operating Profit
OPM %
Other Income
3
Interest
0
Depreciation
5
8
Tax %
42.12%
Net Profit
5
1
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Mar 2024
406
386
Operating Profit
OPM %
Other Income
1
Interest
4
Depreciation
9
8
Tax %
21.95%
Net Profit
7
1
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Jun 2024
455
431
Operating Profit
OPM %
Other Income
2
Interest
4
Depreciation
8
13
Tax %
25.35%
Net Profit
10
2
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
440
424
Operating Profit
OPM %
Other Income
1
Interest
7
Depreciation
8
2
Tax %
34.41%
Net Profit
1
0
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
610
583
Operating Profit
OPM %
Other Income
1
Interest
8
Depreciation
11
9
Tax %
25.58%
Net Profit
7
1
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
515
486
Operating Profit
OPM %
Other Income
1
Interest
9
Depreciation
10
11
Tax %
33.46%
Net Profit
7
1
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
593
557
Operating Profit
OPM %
Other Income
2
Interest
8
Depreciation
11
20
Tax %
33.89%
Net Profit
13
2
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
542
500
Operating Profit
OPM %
Other Income
0
Interest
8
Depreciation
11
23
Tax %
30.22%
Net Profit
16
3
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
6
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022
1,101
951
Operating Profit
152
OPM %
14
Other Income
2
Interest
5
Depreciation
32
115
Tax %
26
Net Profit
85
EPS
16
Dividend Payout %
12
Minority Interest
0
Share of Associates
0
Adjusted EPS
14
Minority Interest
0
Share of Associates
0
Adjusted EPS
14
Mar 2023
1,180
1,092
Operating Profit
95
OPM %
8
Other Income
7
Interest
6
Depreciation
29
60
Tax %
25
Net Profit
45
EPS
7
Dividend Payout %
6
Minority Interest
0
Share of Associates
0
Adjusted EPS
7
Minority Interest
0
Share of Associates
0
Adjusted EPS
7
Mar 2024
1,378
1,320
Operating Profit
70
OPM %
5
Other Income
12
Interest
10
Depreciation
32
28
Tax %
36
Net Profit
18
EPS
3
Dividend Payout %
11
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Mar 2025
2,020
1,925
Operating Profit
100
OPM %
5
Other Income
5
Interest
28
Depreciation
37
34
Tax %
28
Net Profit
25
EPS
4
Dividend Payout %
8
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
TTM
2,260
2,126
Operating Profit
OPM %
Other Income
4
Interest
33
Depreciation
43
62
Tax %
31
Net Profit
43
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
0
Adjusted EPS
Minority Interest
0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:
22%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:
-34%

STOCK PRICE CAGR

10 Years:
13%
5 Years:
-1%
3 Years:
-2%
1 Year:
14%

RETURN ON EQUITY

10 Years:
5 Years:
3 Years:
5%
Last Year:
4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2023

Jun 21

1:5

Final Dividend & Bonus issue & Audited Results

Mar 2022
Equity Capital
5
530
61
Trade Payables
58
119
Total Liabilities
774
237
Capital Work in Progress
91
26
108
0
Cash & Bank
123
189
Total Assets
774
Total Debt
112
Net Working Capital
202
Contingent Liabilities
7
Book Value per Share
103.01
Face Value
1.00
Total Debt
112
Net Working Capital
202
Contingent Liabilities
7
Book Value per Share
103.01
Face Value
1.00
Mar 2023
Equity Capital
5
570
78
Trade Payables
80
254
Total Liabilities
988
276
Capital Work in Progress
278
23
157
0
Cash & Bank
6
248
Total Assets
988
Total Debt
248
Net Working Capital
116
Contingent Liabilities
9
Book Value per Share
110.61
Face Value
1.00
Total Debt
248
Net Working Capital
116
Contingent Liabilities
9
Book Value per Share
110.61
Face Value
1.00
Mar 2024
Equity Capital
6
584
65
Trade Payables
127
375
Total Liabilities
1,156
518
Capital Work in Progress
182
15
150
167
Cash & Bank
10
114
Total Assets
1,156
Total Debt
349
Net Working Capital
125
Contingent Liabilities
15
Book Value per Share
94.65
Face Value
1.00
Total Debt
349
Net Working Capital
125
Contingent Liabilities
15
Book Value per Share
94.65
Face Value
1.00
Mar 2025
Equity Capital
6
607
153
Trade Payables
230
326
Total Liabilities
1,323
716
Capital Work in Progress
4
17
290
184
Cash & Bank
4
109
Total Assets
1,323
Total Debt
392
Net Working Capital
68
Contingent Liabilities
2
Book Value per Share
98.31
Face Value
1.00
Total Debt
392
Net Working Capital
68
Contingent Liabilities
2
Book Value per Share
98.31
Face Value
1.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022
61
Cash from Investing
-136
Cash from Financing
170
95
Free Cash Flow
61
OCF / Net Profit
0.71
Cumulative 5-Year FCF
0
OCF / Net Profit
0.71
Cumulative 5-Year FCF
0
Mar 2023
15
Cash from Investing
-247
Cash from Financing
124
-107
Free Cash Flow
-237
OCF / Net Profit
0.34
Cumulative 5-Year FCF
0
OCF / Net Profit
0.34
Cumulative 5-Year FCF
0
Mar 2024
66
Cash from Investing
-158
Cash from Financing
88
-4
Free Cash Flow
-113
OCF / Net Profit
3.73
Cumulative 5-Year FCF
0
OCF / Net Profit
3.73
Cumulative 5-Year FCF
0
Mar 2025
42
Cash from Investing
-54
Cash from Financing
13
1
Free Cash Flow
-14
OCF / Net Profit
1.69
Cumulative 5-Year FCF
0
OCF / Net Profit
1.69
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022
EPS (₹)
16.40
Book Value (₹)
103.01
Dividend per Share (₹)
2.00
Cash EPS (₹)
18.86
Operating Margin %
13.81%
Net Margin %
7.74%
ROE %
15.92%
ROCE %
18.50%
11.01%
Debtor Days
40
Inventory Days
36
Payable Days
37
39
Debt to Equity (x)
0.21x
Interest Coverage (x)
24.15x
2.17x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
8.69
Book Value (₹)
110.61
Dividend per Share (₹)
0.50
Cash EPS (₹)
11.85
Operating Margin %
8.05%
Net Margin %
3.83%
ROE %
8.14%
ROCE %
9.02%
5.13%
Debtor Days
40
Inventory Days
41
Payable Days
36
45
Debt to Equity (x)
0.43x
Interest Coverage (x)
10.83x
1.43x
Revenue Growth %
7.18%
Operating Profit Growth %
-37.53%
Net Profit Growth %
-47.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
2.85
Book Value (₹)
94.65
Dividend per Share (₹)
0.30
Cash EPS (₹)
8.04
Operating Margin %
4.21%
Net Margin %
1.29%
ROE %
3.05%
ROCE %
4.30%
1.66%
Debtor Days
41
Inventory Days
41
Payable Days
43
39
Debt to Equity (x)
0.59x
Interest Coverage (x)
3.75x
1.40x
Revenue Growth %
16.80%
Operating Profit Growth %
-26.07%
Net Profit Growth %
-60.70%
-67.25%
P/E (x)
56.99x
P/B (x)
1.71x
Dividend Yield %
0.18%
19.23x
Mar 2025
EPS (₹)
3.95
Book Value (₹)
98.31
Dividend per Share (₹)
0.30
Cash EPS (₹)
9.95
Operating Margin %
4.71%
Net Margin %
1.22%
ROE %
4.10%
ROCE %
6.46%
1.99%
Debtor Days
32
Inventory Days
40
Payable Days
47
25
Debt to Equity (x)
0.64x
Interest Coverage (x)
2.21x
1.14x
Revenue Growth %
46.57%
Operating Profit Growth %
42.60%
Net Profit Growth %
38.90%
38.91%
P/E (x)
45.32x
P/B (x)
1.82x
Dividend Yield %
0.17%
15.03x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
66.68
0.00
0.40
Government
0.00
32.93
Sep 2024
66.68
0.50
0.80
Government
0.00
32.03
Dec 2024
66.71
0.00
1.11
Government
0.00
32.19
Mar 2025
66.71
0.06
0.67
Government
0.00
32.56
Jun 2025
66.71
0.00
0.56
Government
0.00
32.73
Sep 2025
66.71
0.00
0.07
Government
0.00
33.22
Dec 2025
66.80
0.00
0.00
Government
0.00
33.20
Mar 2026
66.80
0.29
0.00
Government
0.00
32.90
Jun 2026
66.80
0.32
0.00
Government
0.00
32.88

Documents

Announcements

  • Copy of Newspaper Publication

    2026-08-19 - Gulshan Polyols Limited has informed the Exchange about Copy of Newspaper Publications regarding completion of Dispatch of Notice of 26th Annual General Meeting to be held on Friday, September 11, 2026.

  • Updates

    2026-08-18 - Gulshan Polyols Limited has informed the Exchange regarding 'Business Responsibility and Sustainability Report'.

Credit Ratings

  • Credit Rating- New

    2026-07-24 - Gulshan Polyols Limited has informed the Exchange about Credit Rating.

Concalls