Nifty
Sensex
:
:
10670.05
35446.89
53.35 (0.50%)
186.35 (0.53%)

Household & Personal Products

Rating :
77/99

BSE: 540203 | NSE: SFL

1375.90
-1.65 (-0.12%)
16-Nov-2018 | 3:08PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1362.40
  •  1390.00
  •  1350.00
  •  1377.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16450
  •  226.34
  •  1850.00
  •  1271.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,761.30
  • 52.73
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,650.98
  • N/A
  • 10.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 85.68%
  • 1.42%
  • 1.24%
  • FII
  • DII
  • Others
  • 0.03%
  • 9.42%
  • 2.21%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.11
  • 8.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.01
  • 4.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.10
  • 36.87
  • 8.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
535.47
485.78
10.23%
502.03
458.60
9.47%
527.86
504.39
4.65%
532.21
526.51
1.08%
Expenses
493.06
427.99
15.20%
451.49
413.84
9.10%
475.53
479.61
-0.85%
470.75
461.39
2.03%
EBITDA
42.41
57.79
-26.61%
50.54
44.76
12.91%
52.33
24.78
111.18%
61.46
65.12
-5.62%
EBIDTM
7.92%
11.90%
10.07%
9.76%
9.91%
4.91%
11.55%
12.37%
Other Income
5.79
4.50
28.67%
6.34
5.43
16.76%
6.70
8.83
-24.12%
4.43
4.92
-9.96%
Interest
2.30
2.27
1.32%
2.35
2.21
6.33%
2.30
2.17
5.99%
1.89
2.73
-30.77%
Depreciation
9.93
9.21
7.82%
9.14
7.53
21.38%
9.58
7.96
20.35%
8.92
8.01
11.36%
PBT
35.97
50.81
-29.21%
45.39
40.45
12.21%
47.15
23.48
100.81%
55.08
59.30
-7.12%
Tax
11.61
16.54
-29.81%
12.80
12.28
4.23%
14.99
6.79
120.77%
15.97
17.03
-6.22%
PAT
24.36
34.27
-28.92%
32.59
28.17
15.69%
32.16
16.69
92.69%
39.11
42.27
-7.48%
PATM
4.55%
7.05%
6.49%
6.14%
6.09%
3.31%
7.35%
8.03%
EPS
4.99
7.03
-29.02%
6.68
5.77
15.77%
6.59
3.42
92.69%
8.02
8.67
-7.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,097.57
1,965.31
1,732.85
1,549.99
1,417.67
1,271.09
1,149.02
1,044.90
Net Sales Growth
6.19%
13.41%
11.80%
9.33%
11.53%
10.62%
9.96%
 
Cost Of Goods Sold
1,183.93
1,045.67
909.99
783.00
828.16
738.02
662.01
620.39
Gross Profit
913.64
919.64
822.86
766.99
589.51
533.07
487.01
424.51
GP Margin
43.56%
46.79%
47.49%
49.48%
41.58%
41.94%
42.38%
40.63%
Total Expenditure
1,890.83
1,748.98
1,536.74
1,373.65
1,327.35
1,194.28
1,068.47
989.34
Power & Fuel Cost
-
11.79
11.43
10.59
11.19
11.72
10.45
8.33
% Of Sales
-
0.60%
0.66%
0.68%
0.79%
0.92%
0.91%
0.80%
Employee Cost
-
162.65
153.15
139.41
128.49
119.38
103.16
92.55
% Of Sales
-
8.28%
8.84%
8.99%
9.06%
9.39%
8.98%
8.86%
Manufacturing Exp.
-
117.50
110.60
108.19
94.81
72.92
59.80
55.46
% Of Sales
-
5.98%
6.38%
6.98%
6.69%
5.74%
5.20%
5.31%
General & Admin Exp.
-
46.63
43.18
35.84
33.83
34.80
34.37
29.96
% Of Sales
-
2.37%
2.49%
2.31%
2.39%
2.74%
2.99%
2.87%
Selling & Distn. Exp.
-
333.01
279.01
266.86
209.17
181.54
177.60
166.68
% Of Sales
-
16.94%
16.10%
17.22%
14.75%
14.28%
15.46%
15.95%
Miscellaneous Exp.
-
31.73
29.39
29.77
21.71
35.88
21.07
15.98
% Of Sales
-
1.61%
1.70%
1.92%
1.53%
2.82%
1.83%
1.53%
EBITDA
206.74
216.33
196.11
176.34
90.32
76.81
80.55
55.56
EBITDA Margin
9.86%
11.01%
11.32%
11.38%
6.37%
6.04%
7.01%
5.32%
Other Income
23.26
21.06
23.14
16.51
11.34
8.48
13.65
5.91
Interest
8.84
8.67
10.97
11.67
16.19
19.16
23.12
24.27
Depreciation
37.57
35.24
30.39
29.27
27.95
30.00
31.45
25.20
PBT
183.59
193.49
177.89
151.91
57.51
36.14
39.63
12.00
Tax
55.37
59.78
52.33
47.20
14.84
8.30
8.78
4.18
Tax Rate
30.16%
30.90%
29.42%
31.07%
25.80%
22.97%
22.15%
34.83%
PAT
128.22
133.71
125.55
104.71
42.67
27.84
30.85
7.75
PAT before Minority Interest
128.22
133.71
125.55
104.71
42.67
27.84
30.85
7.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.07
PAT Margin
6.11%
6.80%
7.25%
6.76%
3.01%
2.19%
2.68%
0.74%
PAT Growth
5.62%
6.50%
19.90%
145.39%
53.27%
-9.76%
298.06%
 
Unadjusted EPS
26.28
27.41
25.74
21.47
8.75
5.71
6.32
1.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
597.26
463.65
338.43
245.04
196.56
169.52
137.75
Share Capital
24.39
24.39
16.26
16.26
16.26
16.26
16.20
Total Reserves
572.87
439.26
322.17
228.78
180.30
153.26
121.56
Non-Current Liabilities
80.40
74.86
81.42
112.74
118.79
137.36
139.85
Secured Loans
7.98
18.64
31.12
68.79
76.22
100.13
109.78
Unsecured Loans
0.29
3.33
3.51
3.86
10.41
12.10
13.75
Long Term Provisions
15.65
12.96
10.64
10.22
9.76
8.08
7.38
Current Liabilities
365.04
379.84
368.45
321.71
309.83
259.56
261.24
Trade Payables
146.78
160.48
112.62
113.96
98.85
81.02
80.22
Other Current Liabilities
171.35
177.11
146.35
139.40
119.01
75.27
52.35
Short Term Borrowings
27.40
25.91
78.83
53.87
82.88
94.38
120.66
Short Term Provisions
19.51
16.34
30.65
14.47
9.08
8.90
8.00
Total Liabilities
1,042.70
918.35
788.30
679.49
625.18
566.44
540.12
Net Block
347.10
317.06
287.83
286.26
252.23
267.62
228.19
Gross Block
412.54
347.13
490.19
286.26
252.23
267.62
228.19
Accumulated Depreciation
65.44
30.07
202.36
0.00
0.00
0.00
0.00
Non Current Assets
450.55
372.14
323.57
306.89
276.83
284.49
281.97
Capital Work in Progress
52.23
36.21
9.70
8.33
16.78
1.46
41.05
Non Current Investment
38.74
1.36
10.00
0.00
0.00
7.64
5.42
Long Term Loans & Adv.
10.98
16.44
14.58
11.37
7.39
7.22
6.96
Other Non Current Assets
1.50
1.07
1.45
0.93
0.43
0.56
0.36
Current Assets
592.15
546.21
464.73
372.60
348.36
281.95
258.15
Current Investments
60.59
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
172.58
146.53
104.61
118.16
124.12
116.19
91.74
Sundry Debtors
147.31
138.81
117.07
114.50
120.08
104.44
115.36
Cash & Bank
158.24
209.39
217.16
116.98
76.84
32.21
20.59
Other Current Assets
53.43
22.20
9.77
8.42
27.31
29.10
30.47
Short Term Loans & Adv.
26.10
29.28
16.12
14.54
19.80
24.26
24.29
Net Current Assets
227.11
166.37
96.29
50.89
38.53
22.38
-3.09
Total Assets
1,042.70
918.35
788.30
679.49
625.19
566.44
540.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
133.72
122.02
159.31
PBT
193.49
177.89
151.91
Adjustment
33.87
28.42
32.53
Changes in Working Capital
-39.49
-8.99
22.64
Cash after chg. in Working capital
187.86
197.32
207.09
Interest Paid
0.00
0.00
0.00
Tax Paid
-54.15
-75.30
-36.77
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
-11.00
Cash From Investing Activity
-80.07
1.98
-34.07
Net Fixed Assets
-48.23
78.82
Net Investments
-121.69
-21.77
Others
89.85
-55.07
Cash from Financing Activity
-20.10
-66.70
-25.06
Net Cash Inflow / Outflow
33.55
57.30
100.18
Opening Cash & Equivalents
118.11
60.81
116.98
Closing Cash & Equivalent
151.66
118.11
217.16

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
122.43
95.04
69.38
50.23
40.29
34.75
28.35
ROA
13.64%
14.71%
14.27%
6.54%
4.67%
5.58%
1.45%
ROE
25.21%
31.31%
35.89%
19.33%
15.21%
20.08%
5.68%
ROCE
34.61%
38.68%
38.75%
19.02%
14.39%
16.30%
9.40%
Fixed Asset Turnover
5.28
4.53
4.37
5.77
5.37
5.10
4.94
Receivable days
26.05
24.65
24.92
27.56
29.34
31.72
37.32
Inventory Days
29.05
24.19
23.97
28.47
31.41
30.01
29.68
Payable days
32.69
33.14
30.85
29.85
28.32
28.08
29.98
Cash Conversion Cycle
22.42
15.70
18.04
26.18
32.43
33.65
37.02
Total Debt/Equity
0.08
0.13
0.34
0.59
0.96
1.27
1.80
Interest Cover
23.32
17.22
14.02
4.55
2.89
2.71
1.49

News Update:


  • Sheela Foam - Quarterly Results
    5th Nov 2018, 15:50 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.