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

Engineering - Construction

Rating :
18/99

BSE: 532904 | NSE: SUPREMEINF

27.20
0.65 (2.45%)
16-Nov-2018 | 1:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  26.15
  •  27.70
  •  26.05
  •  26.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30161
  •  8.20
  •  133.00
  •  20.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69.39
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,102.08
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.68%
  • 10.85%
  • 31.00%
  • FII
  • DII
  • Others
  • 1.64%
  • 0.00%
  • 21.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.98
  • -11.97
  • -11.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.86
  • -14.45
  • -10.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.14
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.56
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.28
  • 9.21
  • 11.59

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,161.01
1,289.61
1,813.91
2,570.50
2,332.88
1,726.99
920.08
533.26
Net Sales Growth
-
-9.97%
-28.90%
-29.43%
10.19%
35.08%
87.70%
72.54%
 
Cost Of Goods Sold
-
337.17
320.56
555.93
872.32
693.67
467.58
268.85
146.90
Gross Profit
-
823.84
969.05
1,257.99
1,698.19
1,639.21
1,259.41
651.24
386.36
GP Margin
-
70.96%
75.14%
69.35%
66.06%
70.27%
72.93%
70.78%
72.45%
Total Expenditure
-
968.87
1,050.30
1,453.16
2,120.69
1,968.44
1,452.37
763.65
438.55
Power & Fuel Cost
-
29.86
38.81
40.33
44.66
25.32
17.14
11.78
7.51
% Of Sales
-
2.57%
3.01%
2.22%
1.74%
1.09%
0.99%
1.28%
1.41%
Employee Cost
-
34.48
46.06
67.24
81.29
55.90
38.61
27.30
14.20
% Of Sales
-
2.97%
3.57%
3.71%
3.16%
2.40%
2.24%
2.97%
2.66%
Manufacturing Exp.
-
492.15
544.66
697.11
992.55
1,154.41
899.24
439.39
257.23
% Of Sales
-
42.39%
42.23%
38.43%
38.61%
49.48%
52.07%
47.76%
48.24%
General & Admin Exp.
-
54.07
65.57
61.34
70.51
24.96
18.85
11.17
7.57
% Of Sales
-
4.66%
5.08%
3.38%
2.74%
1.07%
1.09%
1.21%
1.42%
Selling & Distn. Exp.
-
0.00
0.23
0.20
0.69
1.43
1.01
0.42
0.00
% Of Sales
-
0%
0.02%
0.01%
0.03%
0.06%
0.06%
0.05%
0%
Miscellaneous Exp.
-
21.14
34.42
31.01
58.67
12.76
9.93
4.74
5.15
% Of Sales
-
1.82%
2.67%
1.71%
2.28%
0.55%
0.57%
0.52%
0.97%
EBITDA
-
192.14
239.31
360.75
449.81
364.44
274.62
156.43
94.71
EBITDA Margin
-
16.55%
18.56%
19.89%
17.50%
15.62%
15.90%
17.00%
17.76%
Other Income
-
9.72
12.40
8.04
8.22
5.42
3.75
1.48
3.48
Interest
-
388.55
336.57
296.70
244.29
165.69
123.93
41.09
22.02
Depreciation
-
35.51
42.03
76.62
76.71
53.28
36.04
25.28
20.21
PBT
-
-222.19
-126.89
-4.53
137.03
150.88
118.39
91.54
55.95
Tax
-
-15.02
8.99
16.26
59.43
53.09
37.01
20.20
16.75
Tax Rate
-
4.29%
-7.08%
-358.94%
43.37%
35.19%
31.26%
22.07%
29.94%
PAT
-
-320.57
-125.43
-12.51
79.16
100.17
79.14
71.26
39.20
PAT before Minority Interest
-
-335.44
-135.88
-20.79
77.59
97.79
81.39
71.33
39.20
Minority Interest
-
14.87
10.45
8.28
1.57
2.38
-2.25
-0.07
0.00
PAT Margin
-
-27.61%
-9.73%
-0.69%
3.08%
4.29%
4.58%
7.74%
7.35%
PAT Growth
-
-
-
-
-20.97%
26.57%
11.06%
81.79%
 
Unadjusted EPS
-
-132.46
-58.32
-6.55
44.25
59.81
47.25
45.28
28.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
214.74
554.91
848.20
748.29
604.96
353.77
277.10
155.29
Share Capital
25.70
25.70
28.20
25.45
22.19
19.24
16.74
13.88
Total Reserves
189.05
529.21
820.01
713.59
582.77
334.53
235.36
138.41
Non-Current Liabilities
2,912.80
2,914.28
3,152.76
2,019.72
1,438.89
991.03
240.18
345.20
Secured Loans
2,704.45
2,655.67
3,137.03
2,006.73
1,423.52
978.19
230.31
285.19
Unsecured Loans
0.00
0.00
2.85
0.00
0.00
0.00
0.00
55.05
Long Term Provisions
187.51
238.68
21.39
13.52
4.23
1.85
1.05
0.00
Current Liabilities
2,098.30
1,666.53
1,622.59
1,798.22
1,562.95
1,058.19
620.56
98.67
Trade Payables
194.89
113.19
156.85
329.00
341.91
189.96
152.29
80.91
Other Current Liabilities
804.22
590.71
616.23
579.67
481.51
346.05
160.80
9.17
Short Term Borrowings
1,098.66
957.83
711.31
842.95
726.42
508.09
288.62
0.00
Short Term Provisions
0.53
4.80
138.21
46.60
13.10
14.09
18.85
8.58
Total Liabilities
5,202.67
5,127.42
5,697.05
4,648.01
3,690.16
2,428.85
1,138.01
599.21
Net Block
957.88
1,015.44
1,240.28
2,852.42
1,093.62
534.60
267.25
205.95
Gross Block
1,058.65
1,080.79
1,558.57
3,093.72
1,258.21
645.91
338.05
251.47
Accumulated Depreciation
100.76
65.35
318.29
241.30
164.59
111.31
70.80
45.52
Non Current Assets
3,742.26
3,392.28
3,912.39
3,204.95
1,996.76
1,165.60
414.13
256.79
Capital Work in Progress
1,825.85
1,532.04
2,269.30
0.00
795.70
598.65
105.39
38.61
Non Current Investment
226.04
203.59
98.35
86.13
86.37
10.37
10.24
12.23
Long Term Loans & Adv.
729.43
634.96
304.46
266.24
19.09
16.11
26.98
0.00
Other Non Current Assets
3.06
6.25
0.00
0.16
1.98
5.87
4.27
0.00
Current Assets
1,460.41
1,735.14
1,784.66
1,443.07
1,693.40
1,263.25
723.88
342.40
Current Investments
2.23
2.46
2.55
1.90
11.88
4.94
3.93
0.02
Inventories
77.75
84.58
130.34
123.45
230.27
196.71
117.00
63.99
Sundry Debtors
1,020.86
1,193.40
1,034.05
925.07
839.60
600.79
279.43
189.91
Cash & Bank
48.57
45.11
111.13
137.26
198.89
120.55
56.79
15.64
Other Current Assets
311.00
14.72
186.61
126.09
412.75
340.25
266.73
72.85
Short Term Loans & Adv.
294.86
394.89
319.99
129.30
412.75
339.39
266.04
72.85
Net Current Assets
-637.88
68.62
162.08
-355.16
130.46
205.05
103.32
243.73
Total Assets
5,202.67
5,127.42
5,697.05
4,648.02
3,690.16
2,428.85
1,138.01
599.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
406.12
-20.87
-157.93
410.10
92.67
-11.00
-78.08
-28.42
PBT
-370.30
-151.34
-4.53
137.03
150.88
118.39
91.54
55.95
Adjustment
572.10
411.23
382.95
348.54
219.02
156.81
62.49
36.76
Changes in Working Capital
209.38
-248.55
-503.99
-37.36
-218.06
-246.80
-226.23
-109.93
Cash after chg. in Working capital
411.17
11.34
-125.57
448.20
151.84
28.40
-72.20
-17.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.05
-32.21
-32.35
-38.10
-59.17
-39.41
-5.89
-11.20
Other Direct Exp. Paid
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
Cash From Investing Activity
-494.62
-335.94
-811.34
-1,089.73
-840.37
-816.30
-214.38
-77.13
Net Fixed Assets
4.07
206.64
-47.87
-18.12
-51.92
-51.62
-44.10
Net Investments
-369.15
-569.70
-415.65
-70.74
-92.43
-61.87
-57.95
Others
-129.54
27.12
-347.82
-1,000.87
-696.02
-702.81
-112.33
Cash from Financing Activity
104.88
331.23
963.75
626.18
788.99
846.34
298.81
110.89
Net Cash Inflow / Outflow
16.38
-25.58
-5.51
-53.45
41.28
19.03
6.34
5.34
Opening Cash & Equivalents
-2.40
23.18
28.84
82.29
41.01
21.98
15.64
10.30
Closing Cash & Equivalent
13.98
-2.40
23.33
28.84
82.29
41.01
21.98
15.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
83.56
215.93
329.09
365.16
358.09
209.81
150.58
109.74
ROA
-6.49%
-2.51%
-0.40%
1.86%
3.20%
4.56%
8.21%
6.54%
ROE
-87.17%
-19.40%
-2.63%
11.64%
20.57%
26.98%
35.28%
25.74%
ROCE
0.88%
4.46%
6.59%
11.28%
13.06%
17.38%
19.55%
15.74%
Fixed Asset Turnover
1.09
0.98
0.78
1.18
2.45
3.51
3.12
2.12
Receivable days
348.06
315.22
197.11
125.29
112.68
93.02
93.10
129.99
Inventory Days
25.52
30.41
25.53
25.11
33.40
33.15
35.90
43.80
Payable days
60.33
49.43
61.54
59.04
48.81
42.64
54.92
65.90
Cash Conversion Cycle
313.25
296.20
161.11
91.36
97.27
83.52
74.07
107.89
Total Debt/Equity
19.01
6.89
4.94
4.18
3.83
4.45
2.32
2.23
Interest Cover
0.10
0.62
0.98
1.56
1.91
1.96
3.23
3.54

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.