Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Textile

Rating :
36/99

BSE: 521200 | NSE: SURYALAXMI

43.05
0.90 (2.14%)
20-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  41.95
  •  43.85
  •  40.60
  •  42.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6547
  •  2.82
  •  112.60
  •  34.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70.27
  • 13.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 448.92
  • N/A
  • 0.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.94%
  • 7.13%
  • 35.03%
  • FII
  • DII
  • Others
  • 0.41%
  • 0.00%
  • 1.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.91
  • 1.62
  • 0.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.84
  • -1.39
  • -7.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -15.15
  • -44.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 10.22
  • 9.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.61
  • 0.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 5.48
  • 5.66

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 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
727.17
691.41
617.08
423.84
373.25
354.07
229.09
224.44
336.24
Net Sales Growth
-
5.17%
12.05%
45.59%
13.55%
5.42%
54.55%
2.07%
-33.25%
 
Cost Of Goods Sold
-
421.26
421.98
354.91
241.16
222.56
218.26
124.20
106.67
226.40
Gross Profit
-
305.91
269.43
262.18
182.68
150.70
135.81
104.89
117.78
109.84
GP Margin
-
42.07%
38.97%
42.49%
43.10%
40.38%
38.36%
45.79%
52.48%
32.67%
Total Expenditure
-
628.81
605.84
529.43
381.03
353.94
328.67
202.58
174.11
300.81
Power & Fuel Cost
-
71.55
53.98
45.26
38.25
33.95
31.40
24.40
16.26
16.24
% Of Sales
-
9.84%
7.81%
7.33%
9.02%
9.10%
8.87%
10.65%
7.24%
4.83%
Employee Cost
-
42.90
37.87
32.49
25.25
22.60
20.07
12.51
7.74
7.94
% Of Sales
-
5.90%
5.48%
5.27%
5.96%
6.05%
5.67%
5.46%
3.45%
2.36%
Manufacturing Exp.
-
66.42
63.59
67.32
50.62
52.36
37.82
29.03
28.46
23.34
% Of Sales
-
9.13%
9.20%
10.91%
11.94%
14.03%
10.68%
12.67%
12.68%
6.94%
General & Admin Exp.
-
14.00
12.77
11.82
8.36
7.07
6.89
6.71
5.26
4.41
% Of Sales
-
1.93%
1.85%
1.92%
1.97%
1.89%
1.95%
2.93%
2.34%
1.31%
Selling & Distn. Exp.
-
8.74
11.78
13.81
10.04
9.73
8.96
7.43
5.93
20.16
% Of Sales
-
1.20%
1.70%
2.24%
2.37%
2.61%
2.53%
3.24%
2.64%
6.00%
Miscellaneous Exp.
-
3.95
3.87
3.82
7.35
5.66
5.01
3.30
3.79
2.32
% Of Sales
-
0.54%
0.56%
0.62%
1.73%
1.52%
1.41%
1.44%
1.69%
0.69%
EBITDA
-
98.36
85.57
87.65
42.81
19.31
25.40
26.51
50.33
35.43
EBITDA Margin
-
13.53%
12.38%
14.20%
10.10%
5.17%
7.17%
11.57%
22.42%
10.54%
Other Income
-
9.51
10.62
13.15
9.44
7.36
15.35
4.24
16.23
12.16
Interest
-
34.88
31.67
24.95
23.21
22.15
19.57
10.98
8.72
10.31
Depreciation
-
30.49
25.96
24.29
21.74
21.12
21.00
18.73
11.61
10.38
PBT
-
42.51
38.56
51.56
7.30
-16.59
0.17
1.04
46.22
26.90
Tax
-
12.08
9.80
16.07
3.84
0.94
0.87
1.27
16.46
8.54
Tax Rate
-
28.42%
25.41%
31.17%
52.60%
-5.67%
511.76%
122.12%
35.61%
31.75%
PAT
-
30.39
28.53
35.16
3.90
-16.63
-0.19
-0.11
29.76
18.32
PAT before Minority Interest
-
30.42
28.75
35.49
3.46
-17.53
-0.70
-0.23
29.76
18.36
Minority Interest
-
-0.03
-0.22
-0.33
0.44
0.90
0.51
0.12
0.00
-0.04
PAT Margin
-
4.18%
4.13%
5.70%
0.92%
-4.46%
-0.05%
-0.05%
13.26%
5.45%
PAT Growth
-
6.52%
-18.86%
801.54%
-
-
-
-
62.45%
 
Unadjusted EPS
-
20.93
21.33
26.30
2.91
-12.45
-0.53
-0.17
22.26
30.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
207.87
184.87
155.44
116.36
112.03
128.67
128.86
128.67
68.57
Share Capital
18.30
22.30
23.85
23.85
21.85
21.85
21.85
21.85
14.46
Total Reserves
189.57
162.57
123.76
92.51
90.18
106.82
107.01
106.82
54.12
Non-Current Liabilities
220.26
229.09
178.67
281.60
319.69
280.37
277.98
195.32
99.34
Secured Loans
167.98
189.73
142.25
247.05
282.95
246.81
247.77
175.27
87.62
Unsecured Loans
20.88
12.18
11.44
15.67
19.21
16.07
13.28
4.02
3.09
Long Term Provisions
2.95
2.31
1.41
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
247.63
230.66
224.06
54.85
37.30
64.70
46.74
28.59
82.09
Trade Payables
46.63
38.04
48.67
49.78
35.99
63.35
45.65
18.97
77.66
Other Current Liabilities
64.24
58.25
39.00
3.47
0.77
1.31
1.08
0.12
1.46
Short Term Borrowings
128.44
124.11
129.01
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
8.32
10.26
7.37
1.60
0.55
0.04
0.01
9.50
2.97
Total Liabilities
678.73
647.56
560.89
455.19
471.84
477.46
457.81
355.60
250.10
Net Block
382.21
277.99
267.47
258.23
270.18
284.74
281.29
186.52
93.33
Gross Block
594.38
460.14
440.16
408.27
399.33
392.82
369.33
255.62
153.31
Accumulated Depreciation
212.17
182.15
172.69
150.03
129.16
108.08
88.04
69.11
59.98
Non Current Assets
387.82
371.18
279.82
259.01
270.92
285.03
288.99
207.74
109.05
Capital Work in Progress
1.24
90.38
10.16
0.56
0.67
0.07
7.27
19.92
15.12
Non Current Investment
0.00
0.00
0.00
0.21
0.08
0.21
0.43
0.68
0.60
Long Term Loans & Adv.
4.37
2.81
2.20
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
289.77
274.95
279.36
192.69
196.26
186.50
161.50
142.57
136.22
Current Investments
0.09
3.12
0.23
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
116.46
115.36
132.91
97.54
79.73
95.19
81.45
45.89
24.11
Sundry Debtors
107.47
97.40
70.16
50.13
53.42
40.76
30.68
29.43
77.24
Cash & Bank
13.85
6.16
9.83
2.21
2.25
2.02
2.89
3.90
12.02
Other Current Assets
51.90
29.11
31.43
16.99
60.87
48.53
46.48
63.35
22.85
Short Term Loans & Adv.
21.24
23.79
34.79
25.81
22.73
32.47
40.77
49.63
19.88
Net Current Assets
42.14
44.30
55.30
137.84
158.96
121.81
114.77
113.98
54.13
Total Assets
678.73
647.56
560.89
455.20
471.84
477.45
457.81
355.60
250.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
96.51
85.00
24.36
67.33
-9.33
32.65
33.00
-9.61
45.97
PBT
42.51
38.56
51.56
7.30
-16.59
0.17
1.04
46.22
26.90
Adjustment
64.37
57.12
48.64
43.38
34.07
40.89
30.43
21.29
20.49
Changes in Working Capital
-0.42
-2.90
-65.40
18.84
-26.21
-7.78
7.84
-72.79
0.40
Cash after chg. in Working capital
106.45
92.77
34.79
69.52
-8.74
33.28
39.31
-5.29
47.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.94
-7.77
-10.43
-2.19
-0.59
-0.63
-6.30
-4.32
-1.82
Other Direct Exp. Paid
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
Cash From Investing Activity
-41.69
-118.59
-41.46
-8.78
-6.77
-17.49
-100.23
-117.20
-21.87
Net Fixed Assets
-45.10
-100.07
-40.82
-6.96
-5.80
-14.31
-88.27
-98.13
Net Investments
3.03
-2.89
-0.02
-0.13
0.13
0.21
0.25
-4.49
Others
0.38
-15.63
-0.62
-1.69
-1.10
-3.39
-12.21
-14.58
Cash from Financing Activity
-47.13
29.92
24.72
-58.59
16.33
-16.03
66.22
119.36
-16.71
Net Cash Inflow / Outflow
7.69
-3.67
7.62
-0.04
0.23
-0.87
-1.01
-7.45
7.39
Opening Cash & Equivalents
6.16
9.83
2.21
2.25
2.02
2.89
3.90
11.35
4.71
Closing Cash & Equivalent
13.85
6.16
9.83
2.21
2.25
2.02
2.89
3.90
11.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
139.75
120.96
101.34
76.61
74.00
85.51
84.60
85.99
45.61
31.13
ROA
4.59%
4.76%
6.98%
0.75%
-3.69%
-0.15%
-0.06%
9.83%
7.37%
6.75%
ROE
16.07%
18.49%
29.85%
3.44%
-16.45%
-0.61%
-0.20%
35.15%
33.34%
30.07%
ROCE
13.85%
13.90%
18.29%
7.77%
1.40%
5.14%
3.51%
24.08%
20.73%
16.84%
Fixed Asset Turnover
1.43
1.55
1.46
1.05
0.94
0.93
0.73
1.10
1.87
1.46
Receivable days
49.75
43.82
35.38
44.59
46.05
36.82
47.88
86.74
58.81
38.52
Inventory Days
56.30
64.93
67.79
76.33
85.52
91.05
101.45
56.92
38.15
55.37
Payable days
24.01
25.23
33.45
40.25
50.02
58.40
51.47
92.38
60.60
36.28
Cash Conversion Cycle
82.04
83.52
69.72
80.66
81.55
69.47
97.86
51.28
36.36
57.62
Total Debt/Equity
1.75
1.99
2.11
2.33
2.81
2.14
2.15
1.45
1.44
2.20
Interest Cover
2.22
2.22
3.07
1.31
0.25
1.01
1.09
6.30
3.61
2.64

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.