Nifty
Sensex
:
:
10686.20
35451.01
69.50 (0.65%)
190.47 (0.54%)

Engineering - Construction

Rating :
27/99

BSE: 532711 | NSE: SUNILHITEC

2.50
0.10 (4.17%)
16-Nov-2018 | 1:32PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2.50
  •  2.50
  •  2.50
  •  2.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58463
  •  1.46
  •  15.25
  •  1.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 130.55
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 657.64
  • N/A
  • 0.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.79%
  • 3.16%
  • 56.49%
  • FII
  • DII
  • Others
  • 1.95%
  • 0.00%
  • 4.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.32
  • 11.68
  • 10.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 0.67
  • -5.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.33
  • -31.13
  • -56.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.40
  • 7.96
  • 9.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.77
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.46
  • 3.70
  • 3.82

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,970.67
2,558.22
2,021.30
1,836.51
1,574.65
1,252.82
957.82
808.35
767.59
611.84
Net Sales Growth
-
16.12%
26.56%
10.06%
16.63%
25.69%
30.80%
18.49%
5.31%
25.46%
 
Cost Of Goods Sold
-
1,621.56
1,290.92
1,122.53
940.09
929.50
714.68
411.08
315.39
383.78
273.65
Gross Profit
-
1,349.11
1,267.30
898.77
896.42
645.14
538.13
546.74
492.96
383.81
338.18
GP Margin
-
45.41%
49.54%
44.46%
48.81%
40.97%
42.95%
57.08%
60.98%
50.00%
55.27%
Total Expenditure
-
2,816.36
2,353.01
1,815.36
1,664.51
1,421.84
1,107.81
841.00
690.69
683.22
555.27
Power & Fuel Cost
-
2.37
2.56
3.48
2.79
2.60
3.04
3.04
1.69
0.64
0.32
% Of Sales
-
0.08%
0.10%
0.17%
0.15%
0.17%
0.24%
0.32%
0.21%
0.08%
0.05%
Employee Cost
-
54.82
54.15
70.69
75.73
76.13
71.26
68.73
51.43
27.28
20.91
% Of Sales
-
1.85%
2.12%
3.50%
4.12%
4.83%
5.69%
7.18%
6.36%
3.55%
3.42%
Manufacturing Exp.
-
1,082.88
938.79
578.39
610.61
368.56
279.35
311.58
287.35
250.89
226.43
% Of Sales
-
36.45%
36.70%
28.61%
33.25%
23.41%
22.30%
32.53%
35.55%
32.69%
37.01%
General & Admin Exp.
-
33.51
30.71
28.14
25.60
33.65
32.26
34.27
18.44
14.50
17.44
% Of Sales
-
1.13%
1.20%
1.39%
1.39%
2.14%
2.57%
3.58%
2.28%
1.89%
2.85%
Selling & Distn. Exp.
-
6.28
6.43
6.66
5.52
0.01
0.23
0.22
8.05
0.01
0.00
% Of Sales
-
0.21%
0.25%
0.33%
0.30%
0.00%
0.02%
0.02%
1.00%
0.00%
0%
Miscellaneous Exp.
-
14.93
29.44
5.47
4.18
11.38
6.99
12.08
8.33
6.11
0.00
% Of Sales
-
0.50%
1.15%
0.27%
0.23%
0.72%
0.56%
1.26%
1.03%
0.80%
2.70%
EBITDA
-
154.31
205.21
205.94
172.00
152.81
145.01
116.82
117.66
84.37
56.57
EBITDA Margin
-
5.19%
8.02%
10.19%
9.37%
9.70%
11.57%
12.20%
14.56%
10.99%
9.25%
Other Income
-
19.92
13.48
14.16
17.74
9.75
8.80
19.40
6.98
9.90
4.66
Interest
-
135.76
113.94
98.35
89.40
86.19
65.18
51.48
35.97
25.40
22.53
Depreciation
-
41.06
38.19
36.76
30.81
28.27
33.05
32.58
27.14
22.25
17.41
PBT
-
-2.58
66.56
84.98
69.53
48.10
55.58
52.15
61.53
46.62
21.29
Tax
-
4.28
25.91
29.14
23.72
18.38
19.51
23.80
24.55
30.15
10.99
Tax Rate
-
-165.89%
38.93%
34.29%
34.11%
38.21%
35.10%
44.83%
39.58%
58.17%
51.62%
PAT
-
-7.19
39.46
53.41
45.25
29.20
35.14
28.94
36.93
21.18
10.17
PAT before Minority Interest
-
-6.86
40.64
55.85
45.81
29.72
36.07
29.29
37.48
21.67
10.29
Minority Interest
-
-0.33
-1.18
-2.44
-0.56
-0.52
-0.93
-0.35
-0.55
-0.49
-0.12
PAT Margin
-
-0.24%
1.54%
2.64%
2.46%
1.85%
2.80%
3.02%
4.57%
2.76%
1.66%
PAT Growth
-
-
-26.12%
18.03%
54.97%
-16.90%
21.42%
-21.64%
74.36%
108.26%
 
Unadjusted EPS
-
-0.15
1.08
1.61
36.24
23.71
29.03
24.55
29.57
17.37
8.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
622.09
519.66
466.67
411.18
347.51
311.83
272.44
235.21
198.00
175.14
Share Capital
46.13
37.80
17.33
15.28
13.63
12.28
12.28
12.28
12.28
12.28
Total Reserves
539.40
477.05
449.34
389.74
329.87
294.08
260.17
222.90
185.72
157.32
Non-Current Liabilities
212.61
267.11
207.80
214.16
163.10
137.56
100.64
20.26
275.00
197.72
Secured Loans
150.47
144.77
103.59
99.12
62.54
50.70
37.59
24.32
278.81
200.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.26
1.48
1.94
2.76
2.61
2.58
2.29
1.52
0.00
0.00
Current Liabilities
1,784.61
1,230.53
1,150.02
987.13
1,032.00
797.52
664.77
623.62
209.83
194.06
Trade Payables
909.19
499.91
478.14
438.33
513.09
282.15
185.17
159.13
73.96
49.86
Other Current Liabilities
352.35
267.69
232.44
164.03
125.11
115.69
153.04
219.23
130.00
142.55
Short Term Borrowings
521.48
459.79
424.22
374.56
391.49
397.46
323.80
243.09
0.00
0.00
Short Term Provisions
1.59
3.14
15.22
10.21
2.30
2.21
2.76
2.16
5.86
1.65
Total Liabilities
2,638.33
2,035.99
1,842.00
1,626.31
1,555.89
1,259.56
1,049.57
881.03
684.20
567.80
Net Block
231.67
191.45
185.78
162.48
147.24
143.20
161.12
138.42
138.17
107.06
Gross Block
516.06
476.21
412.63
355.61
313.06
287.26
275.83
227.29
201.08
147.87
Accumulated Depreciation
284.39
284.76
226.85
193.13
165.82
144.06
114.72
88.87
62.91
40.82
Non Current Assets
409.93
367.31
386.90
377.35
310.35
293.54
306.23
254.14
187.94
129.29
Capital Work in Progress
82.36
81.69
94.56
86.96
45.75
46.42
44.85
34.60
12.10
14.64
Non Current Investment
17.48
31.92
44.74
44.45
41.08
34.52
31.44
21.21
37.67
7.59
Long Term Loans & Adv.
58.61
52.08
55.04
48.92
42.45
39.35
47.38
28.22
0.00
0.00
Other Non Current Assets
19.81
10.17
6.78
23.97
23.27
22.16
16.17
28.88
0.00
0.00
Current Assets
2,228.40
1,668.68
1,455.09
1,248.95
1,245.53
966.02
743.34
626.89
495.44
437.14
Current Investments
0.00
0.00
0.00
0.00
0.25
0.00
0.00
7.00
25.00
20.00
Inventories
167.87
302.85
254.09
217.76
178.80
130.55
123.87
46.27
52.46
54.11
Sundry Debtors
871.52
631.89
545.49
430.15
516.30
422.89
412.68
306.89
181.31
163.29
Cash & Bank
184.88
166.89
124.15
100.46
91.25
81.82
40.81
22.59
60.00
37.25
Other Current Assets
1,004.13
323.24
332.16
342.32
458.92
330.76
165.99
244.13
176.67
162.48
Short Term Loans & Adv.
294.99
243.81
199.20
158.26
114.77
67.75
43.14
146.32
117.47
110.53
Net Current Assets
443.79
438.15
305.07
261.82
213.53
168.50
78.57
3.26
285.61
243.08
Total Assets
2,638.33
2,035.99
1,841.99
1,626.30
1,555.88
1,259.56
1,049.57
881.03
684.21
567.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
41.88
64.22
93.71
140.18
137.42
22.88
-6.66
28.15
50.53
-17.78
PBT
-2.58
66.56
84.98
69.53
48.10
55.58
52.15
61.53
52.96
35.28
Adjustment
167.39
164.37
121.14
108.52
112.45
92.90
73.39
61.80
46.77
38.70
Changes in Working Capital
-119.54
-135.64
-89.78
-18.24
-3.87
-107.97
-111.44
-61.90
-20.62
-76.53
Cash after chg. in Working capital
45.27
95.29
116.35
159.81
156.68
40.50
14.10
61.43
79.11
-2.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.39
-31.06
-22.63
-19.62
-19.26
-17.62
-21.70
-33.78
-27.11
-14.64
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-100.10
-38.08
-28.74
-72.17
-48.39
-55.96
-49.27
-18.31
-80.39
-39.56
Net Fixed Assets
-38.35
-44.09
-56.80
-44.64
-19.44
-3.07
-20.60
-27.35
-48.33
-53.62
Net Investments
-1.66
5.94
-1.20
-14.04
-3.66
-2.58
12.31
18.02
-28.19
21.11
Others
-60.09
0.07
29.26
-13.49
-25.29
-50.31
-40.98
-8.98
-3.87
-7.05
Cash from Financing Activity
53.51
-7.36
-73.47
-52.97
-87.42
40.83
52.61
-21.06
52.27
73.99
Net Cash Inflow / Outflow
-4.70
18.78
-8.49
15.04
1.62
7.75
-3.33
-11.21
22.41
16.65
Opening Cash & Equivalents
38.52
19.80
28.29
13.25
11.64
3.89
7.21
18.43
37.17
20.60
Closing Cash & Equivalent
33.81
38.58
19.80
28.29
13.25
11.64
3.89
7.21
59.57
37.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
12.68
13.61
13.45
13.24
12.58
12.46
11.07
9.56
8.01
6.83
ROA
-0.29%
2.10%
3.22%
2.88%
2.11%
3.12%
3.03%
4.79%
3.46%
2.21%
ROE
-1.25%
8.29%
12.83%
12.26%
9.16%
12.49%
11.57%
17.39%
11.90%
6.36%
ROCE
10.61%
16.35%
18.97%
18.51%
16.77%
16.68%
17.64%
19.57%
18.19%
13.74%
Fixed Asset Turnover
5.99
5.76
5.27
5.50
5.27
4.49
3.84
3.81
4.40
5.03
Receivable days
92.36
83.95
88.01
93.94
108.42
120.61
135.83
109.31
81.93
74.26
Inventory Days
28.92
39.71
42.57
39.36
35.71
36.72
32.12
22.11
25.34
32.14
Payable days
91.33
76.51
91.85
104.09
103.20
76.85
75.75
61.36
32.82
25.06
Cash Conversion Cycle
29.94
47.14
38.73
29.22
40.93
80.49
92.20
70.05
74.45
81.34
Total Debt/Equity
1.22
1.28
1.21
1.22
1.36
1.56
1.43
1.24
1.42
1.20
Interest Cover
0.98
1.58
1.86
1.78
1.56
1.85
2.03
2.72
3.04
1.94

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.