Gulshan Polyols
Gulshan Polyols
Gulshan Polyols
POLYOLS LIMITED
Expanding Potential
2,922.27
250
18.20%
18.20%
2500
2,701.83
435.30
400
261.62
15
2,385.55
2000 200
300
1500 10 150
260.04
8.90%
200
217.83
8.90%
8.05%
8.05%
1000 100
116.68
101.86
5
100
500 50
0 0 0 0
Q1FY23 Q1FY22 Q4FY22 Q1FY23 Q1FY22 Q4FY22 Q1FY23 Q1FY22 Q4FY22 Q1FY23 Q1FY22 Q4FY22
246.70
Q4FY22 Q4FY22
10
10.97%
2,126.55
2000 200
2,005.82
1,757.78
8
1500 150
83.04
119.18
1000 100
111.12
439.90
525.12
453.02
38.00
36.84
242.99
270.60
3.99%
3.77%
186.04
24.79
500 50
16.79
2
4.00
0 0 0
Q1FY23 Q1FY22 Q4FY22 Ethanol / Distillery Grain Processing Mineral Processing Ethanol / Distillery Grain Processing Mineral Processing
17.31%
852.49
10000
800
15
1,521.65
1500
13.80%
8000
1,330.41
621.17
7,660.34
600
11.23%
6000 6,207.98 1000 10
400
4000
698.23
205.84
500 5
200
2000
0 0 0 0
FY22 FY21 FY20 FY22 FY21 FY20 FY22 FY21 FY20 FY22 FY21 FY20
10 20 30 0.30
0.27
25 0.25
8.11%
8
7.74%
15
20 0.20
19.84%
13.01%
6
12.27%
0.17
16.96%
10 15 0.15
11.90%
10 0.10
3.32%
6.74%
5
2
5 0.05
0.0
0 0 0 0.00
FY22 FY21 FY20 FY22 FY21 FY20 FY22 FY21 FY20 FY22 FY21 FY20
(minor differences due to rounding off)
Dr. Chandra Kumar Jain Mrs. Arushi Jain Mrs. Aditi Pasari Mr. Ashwani Kumar Vats Mr. Rajiv Gupta
Chairman & MD Joint Managing Director Joint Managing Director CEO & Whole TIme Director Chief Financial Officer
Gulshan Polyols Ltd. is Mrs. Arushi Jain is MS in Mrs. Aditi Pasari is MBA Mr. Ashwani K Vats, Mr. Rajiv Gupta is a
conceived and promoted marketing from City from Cardiff University, graduate with PG Chartered Accountant
by Dr. Chandra Kumar University of New York, UK. She is actively Diploma in Marketing by profession with 30
Jain, who is a sugar USA and Diploma in involved in the day to and Management, has years of rich & varied
technologist and has been Banking Technologist day Financial planning, vast experience in the experience, looks after
awarded a doctorate from AIB, USA. She Sales and calcium carbonate the Financial,
degree in Chemistry. He overviews operations Administrations and industry and has been Accounting and
has been leading the and technology. managing Investor associated with the Taxation work of the
company with a highly Relations for the company for over 3 company.
experienced team of company. decades.
professionals for 38 years.
MANUFACTURING UNITS
Ethanol
contribution
2%
891.59
12%
28%
2,128.73
271.86 4%
by key Revenue
in FY21 % of total
products
15%
(MN ₹) Revenue
1,182.02
17%
1,328.94
811.85 11%
889.58 12%
Sorbitol 192.71 2%
1,370.98
Fructose & Sweetner 12%
23%
2,568.74
274.24 2%
Starch
Calcium Carbonate Revenue
% of total
By Products in FY22 20%
Revenue
2,149.16 (MN ₹)
Liquor/Hand Sanitizer 18%
1,941.27
Ethanol
833.88 8%
Others 1,676.30 15%
2 facilities with a Facilities with strong Maize starch, the Fructose syrup is
combined capacity of quality checks, R&D second major product another major product
1,81,800 MTPA for Department and after sorbitol, is used in this segment, which
producing starch captive consumption by the semi kraft is serving the food
sugars at Bharuch power plant of 7.5 paper industry for and beverage
(Gujarat) and MW and 6.75 MW making corrugated industry is showing a
Muzaffarnagar (Uttar boxes ( demand very high growth rate.
Pradesh) One of the Largest supported by
exporter of Sorbitol e-commerce boom) Currently grain
One of the largest in India with a processing is the main
manufacturer of presence in 35+ The company’s plant revenue generator for
Sorbitol with countries across is situated in and the company with the
capacity of 72,000 various continents. around the paper contribution of 75%
MTPA with leading belt in Muzaffarnagar (approx.) to the total
market share which gives us revenue.
strategic locational
advantage.
Ethanol/RS/ENA/CL (Borgaon)
20% ethanol One of the first KLPD and 750 Have entered
blending target and pioneer in KLPD in into 10 year
from current ~ producing development. long offtake
9.5% gives ethanol from Facility agreement
immense damaged grains. backed by with OMCs for
opportunity for Current capcity inhouse ~50% of
growth. of 60 captive power capacity.
plant of 2.2
MW.
9.9%
10 Ethanol Procrement by
OMC’s (in crore litres)
Blending in Petrol achieved % 8.0%
8
2 9%
GR
6 CA
5.0% 5.1%
4.2%
4 3.5%
2.33% 2.1%
2 1.53%
0
2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22
OMC have finalized tenders for 428.56 Cr. Litres out of which 415.88 Cr. Litres has been contracted
out of which 186.2 Cr. Litres has been delivered till 8th May 2022 resulting in Pan India Ethanol
Blending of 9.9%.
Source: Report of the Expert Committee, NITI Aayog | Ministry of Petroleum and Natural Gas
8000
7600 7400
7300 7000
7250 4500
9000 9000
5500 4380
5500 4660
6840 6660
1230
6600 6260
6250 3500
6250 3500
4900 2080
1920
6000 3880
6000
5190 3000
5350 2930
5190 3000
1070
4500 2600
4400 2670
2600
2580
6000 6000
1660
4500 420
4000
4250
3300
4260
1570 160
4000
2900
3000 3000
2000
2570
0 0 0
19/20 20/21 21/22 22/23 23/24 24/25 25/26 19/20 20/21 21/22 22/23 23/24 24/25 25/26 19/20 20/21 21/22 22/23 23/24 24/25 25/26
Distillation Capacity (in Million Ltrs) Ethanol Demand (in Million Ltrs) Ethanol Available for Fuel (in Million Ltrs)
20 20
3500 Sugar Based Ethanol 20 Sugar Based Ethanol 25 Sugar Based Ethanol
11.1 8.9
10.8 9.2
15
10.5 4.5
2000 8.5 10
2000
9.3 2.7
10
1.1
7.6 2.4
1500
1600
1800
1900
1700
1500 5
1500
10
7 17.2
6.5 15.7
1340
7.4
0.5
1000
1100
1100
1100
1100
1100
5.3 9.6
1000
4 7.3
3.4 6.7
5
4.5
2.0 4.7
500
4.2
0.8
0 0 0
19/20 20/21 21/22 22/23 23/24 24/25 25/26 19/20 20/21 21/22 22/23 23/24 24/25 25/26 19/20 20/21 21/22 22/23 23/24 24/25 25/26
Ethanol available for other uses (in Million Ltrs) Ethanol Blend (%) Sugar Diversion / Grain Usage For Ethanol (MMT)
Source: Report of the Expert Committee, NITI Aayog | Ministry of Petroleum and Natural Gas
Investor Presentation August, 2022. 26
Multiple benefits to the
government and society
We are positive about the multifold growth of Ethanol in India
Import Substitution:
Blending crude oil with ethanol would reduce Sustainable Consumption:
import dependency and improve Balance of Ethanol as a bio-fuel contributes to
Payments reduction in carbon footprint
2 3
6 5
Policy Advancement: Logistical Support:
New policies would encourage the use of 100% Government is setting up pumps to
ethanol-efficient vehicles creating huge demand support supply from ethanol
for ethanol in the future manufacturers
Government Interest subvention scheme for molasses and grain-based distilleries (DFPD)
Support
Setting of standards for E5 (Ethanol 5%, Petrol 95%), E10 and E20 blends of ethanol
blended petrol, as well as introducing E100 two-wheeler vehicles
Mineral Processing Lime Stone Precipitated Calcium Carbonate The company supplies to leading
Activated Calcium Carbonate manufacturers in the sector of
Wet Ground Calcium Carbonate Paints, Polymers, Plastics & PVC
formulations Pharmaceuticals
Paper, Oral Care, FMCG
Gulshan’s dedicated manufacturing facilities are equipped with in-house microbiology laboratory
and state-of-the-art research facilities.
Gulshan is the market leader and hold a healthy market share in the calcium
carbonate business segment in India.
Company exports to neighboring countries like Nepal, Bangladesh, Nigeria, and U.A.E.
Revenue from Operations 2,701.83 2,385.55 13.26% 2,922.27 -7.54% Q1 FY23 vs Q1 FY22
Other Income 4.68 4.15 11.02
Revenue from Operations grew by healthy
Total Revenue 2,706.50 2,389.70 13.26% 2,933.29 -7.73% 13.3% from INR 2,385.55 Mn in Q1 FY22 to INR
2,701.83 Mn in Q1 FY23 backed by healthy
Raw Material Cost -1,601.46 -1,183.34 -1,557.40 growth across our three segment.
Employee Expense -85.23 -82.36 -124.88
EBITDA degrew by 50% from INR 435.30 Mn in
Other Expenses -801.98 -688.70 -990.96 Q1 FY22 to INR 217.83 Mn in Q1 FY23 owing to
decline in EBITDA margin from 18.2% to 8.0%
EBITDA (Includes Other Income) 217.83 435.30 -49.96% 260.04 -16.23% primarily led by commodity cost headwinds
faced by the industry on account of continued
EBITDA Margin (%) 8.05% 18.22% 8.87% high inflation in the prices of basic raw materials,
Depreciation -70.59 -75.69 -84.84 rice and maize. Further, global supply chain
issues related to coal supply has also led to
Finance Cost -10.88 -8.20 -13.75 significant increase in power cost which
impacted the margin.
PBT Before Exceptional Item 136.37 351.42 161.45
Net profit has decreased by 61.1% from INR
Exceptional Items 0.00 0.00 0.00
261.62 Mn in Q1 FY22 to INR 101.86 Mn in Q1
PBT 136.37 351.42 -61.20% 161.45 -15.54% FY23. The Net Profit Margins were at 3.8% in Q1
FY23 from 10.9% in Q1 FY22 due to increased
Tax -34.51 -89.79 -44.77 operating costs as mentioned above.
PAT 101.86 261.62 -61.07% 116.68 -12.71%
Diluted EPS 1.96 5.28 -62.87% 2.24 -12.50% (minor differences due to rounding off)
Particulars
Share Price Movement
Promoter and Promoter Group 66.65%
400.0
Public 29.29%
Mutual Funds & FPIs 3.84% 350.0
250.0
Market Indicators
200.0
Issued Shares 5,19,75,489
Share Price (08-08-2022) 258.6 150.0 Jul-21
Jul-22
Oct-21
Dec-21
Sep-21
Jun-22
Jan-22
Nov-21
Apr-22
Aug-21
Mar-22
Feb-22
May-22
Aug-22
Market Cap (₹ MN) 13,438.3
52 Weeks High/Low 429.0/204.7
Source BSE