Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Sudal Industries Ltd.

Aluminium & Aluminium Products

Rating :

N/A

BSE: 506003 | NSE: Not Listed

Watchlist

NSE BSE

35.04

16-Apr-2024

Open
High
Low
Previous Close

34.75
35.48
32.34
34.02

Volume
Traded Value (lacs)
52 Week High
52 Week Low

57
4.19
63.26
4.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

29.32
0.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

50.25
N/A
1.62

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.67
5.19
25.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
24.52
34.14

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.19
0.19
0.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.16
16.85
21.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 33.24 37.95 -12.41% 39.06 44.76 -12.73% 36.98 37.83 -2.25% 39.31 40.80 -3.65%
Expenses 32.05 39.56 -18.98% 37.04 41.87 -11.54% 35.86 40.33 -11.08% 44.61 36.84 21.09%
EBITDA 1.20 -1.61 - 2.01 2.89 -30.45% 1.12 -2.50 - -5.30 3.96 -
EBIDTM 3.60% -4.26% 5.16% -141.38% 3.03% -6.62% -13.47% 9.71%
Other Income 0.02 0.15 -86.67% 0.01 0.40 -97.50% 0.01 0.18 -94.44% 1.13 0.00 0
Interest 0.94 5.92 -84.12% 0.48 5.66 -91.52% 6.99 5.65 23.72% 6.59 6.24 5.61%
Depreciation 0.45 0.63 -28.57% 0.44 0.60 -26.67% 0.44 0.68 -35.29% 0.48 0.68 -29.41%
PBT -0.18 -10.51 - 126.51 -2.97 - -6.30 -8.66 - -11.24 1.66 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.18 -10.51 - 126.51 -2.97 - -6.30 -8.66 - -11.24 1.66 -
PATM -0.53% -27.69% 323.92% 56.25% -17.04% -22.88% -28.60% 4.07%
EPS -0.21 -12.51 - 150.61 -3.54 - -7.50 -10.30 - -13.38 1.98 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 148.59 159.85 128.94 81.76 92.01 124.13 105.53 84.13 69.71 80.75 76.35 Net Sales Growth -7.90% 23.97% 57.71% -11.14% -25.88% 17.63% 25.44% 20.69% -13.67% 5.76% Cost Of Goods Sold 117.48 128.69 98.92 58.81 76.44 99.61 83.95 62.62 56.08 62.57 53.25 Gross Profit 31.11 31.16 30.03 22.95 15.57 24.53 21.58 21.52 13.63 18.18 23.11 GP Margin 20.94% 19.49% 23.29% 28.07% 16.92% 19.76% 20.45% 25.58% 19.55% 22.51% 30.27% Total Expenditure 149.56 167.72 119.90 75.53 96.97 118.97 99.80 76.61 69.42 77.44 68.63 Power & Fuel Cost - 12.96 8.41 6.49 8.62 9.05 6.64 5.49 4.93 6.68 6.25 % Of Sales - 8.11% 6.52% 7.94% 9.37% 7.29% 6.29% 6.53% 7.07% 8.27% 8.19% Employee Cost - 4.76 4.25 3.47 3.62 4.12 3.65 4.11 3.48 3.79 3.93 % Of Sales - 2.98% 3.30% 4.24% 3.93% 3.32% 3.46% 4.89% 4.99% 4.69% 5.15% Manufacturing Exp. - 5.66 3.52 3.18 3.20 2.49 2.40 1.88 2.06 1.63 2.08 % Of Sales - 3.54% 2.73% 3.89% 3.48% 2.01% 2.27% 2.23% 2.96% 2.02% 2.72% General & Admin Exp. - 2.58 2.81 2.07 2.50 2.50 2.30 1.71 1.76 1.76 1.82 % Of Sales - 1.61% 2.18% 2.53% 2.72% 2.01% 2.18% 2.03% 2.52% 2.18% 2.38% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.47 0.45 0.59 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0.67% 0.56% 0.77% Miscellaneous Exp. - 13.06 1.99 1.51 2.57 1.21 0.86 0.80 0.65 0.57 0.59 % Of Sales - 8.17% 1.54% 1.85% 2.79% 0.97% 0.81% 0.95% 0.93% 0.71% 0.93% EBITDA -0.97 -7.87 9.04 6.23 -4.96 5.16 5.73 7.52 0.29 3.31 7.72 EBITDA Margin -0.65% -4.92% 7.01% 7.62% -5.39% 4.16% 5.43% 8.94% 0.42% 4.10% 10.11% Other Income 1.17 3.19 0.22 0.47 0.00 2.42 0.00 0.00 0.02 0.00 0.03 Interest 15.00 23.83 20.72 17.39 15.51 14.96 13.52 12.56 11.77 10.24 5.15 Depreciation 1.81 2.39 2.76 2.91 3.03 3.06 3.07 1.99 1.22 1.43 1.68 PBT 108.79 -30.90 -14.22 -13.61 -23.49 -10.44 -10.86 -7.03 -12.69 -8.35 0.92 Tax 0.00 0.00 0.00 0.22 1.68 0.72 0.11 0.00 -6.38 0.03 0.51 Tax Rate 0.00% 0.00% 0.00% -1.62% -6.24% -6.90% -1.01% 0.00% 50.28% -0.36% 55.43% PAT 108.79 -33.38 -9.61 -13.83 -28.58 -11.15 -10.97 -7.03 -6.31 -8.38 0.41 PAT before Minority Interest 108.79 -33.38 -9.61 -13.83 -28.58 -11.15 -10.97 -7.03 -6.31 -8.38 0.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 73.21% -20.88% -7.45% -16.92% -31.06% -8.98% -10.40% -8.36% -9.05% -10.38% 0.54% PAT Growth 631.20% - - - - - - - - - EPS 129.51 -39.74 -11.44 -16.46 -34.02 -13.27 -13.06 -8.37 -7.51 -9.98 0.49

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -102.93 -69.65 -60.10 -46.28 -17.70 -6.60 4.43 11.36 18.20 27.88 Share Capital 7.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 6.51 Total Reserves -110.30 -77.02 -67.47 -53.65 -25.07 -13.97 -2.94 3.99 10.83 20.97 Non-Current Liabilities 2.01 1.57 2.11 5.23 8.11 8.76 11.38 21.38 30.69 24.12 Secured Loans 0.00 0.00 0.00 0.00 2.31 4.15 6.03 15.22 20.75 14.64 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.10 Long Term Provisions 1.36 1.34 1.33 1.38 1.49 1.36 1.33 2.31 1.46 0.00 Current Liabilities 162.41 139.41 124.46 106.95 88.93 75.23 65.90 48.71 40.33 34.40 Trade Payables 9.72 9.13 11.00 9.86 7.85 10.89 8.69 5.48 5.29 15.75 Other Current Liabilities 118.55 101.63 86.01 78.50 65.64 51.38 46.21 33.92 7.30 4.02 Short Term Borrowings 33.60 28.00 26.86 18.09 14.86 12.30 10.40 8.81 26.00 13.57 Short Term Provisions 0.53 0.65 0.59 0.50 0.57 0.65 0.60 0.50 1.75 1.06 Total Liabilities 61.49 71.33 66.47 65.90 79.34 77.39 81.71 81.45 89.22 86.40 Net Block 32.25 39.74 41.87 44.94 52.38 54.93 53.84 26.40 27.53 32.10 Gross Block 39.06 54.51 54.81 55.44 60.44 59.99 55.84 69.10 69.10 68.88 Accumulated Depreciation 6.81 14.76 12.94 10.50 8.05 5.06 1.99 42.70 41.57 36.78 Non Current Assets 37.96 47.32 45.68 48.76 56.64 57.38 59.36 31.17 31.81 34.50 Capital Work in Progress 0.61 2.14 0.00 0.00 0.00 0.00 2.33 2.33 2.36 2.08 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 3.10 3.43 1.21 1.31 0.95 0.64 1.40 2.43 1.91 0.32 Other Non Current Assets 2.00 2.00 2.59 2.51 3.31 1.81 1.79 0.00 0.00 0.00 Current Assets 23.53 24.01 20.79 17.14 22.69 20.01 22.35 50.28 57.40 51.89 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.32 11.79 11.38 8.49 8.48 8.20 8.21 34.99 36.95 24.97 Sundry Debtors 10.32 8.82 7.83 6.93 9.90 9.58 11.62 9.11 10.10 18.54 Cash & Bank 2.12 2.61 1.04 1.49 2.38 0.23 0.17 1.82 1.72 0.14 Other Current Assets 0.77 0.00 0.06 0.04 1.93 1.99 2.34 4.35 8.64 8.24 Short Term Loans & Adv. 0.75 0.78 0.48 0.19 1.83 1.83 1.83 1.86 2.88 3.92 Net Current Assets -138.88 -115.40 -103.67 -89.81 -66.24 -55.22 -43.55 1.56 17.08 17.50 Total Assets 61.49 71.33 66.47 65.90 79.33 77.39 81.71 81.45 89.21 86.39

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 4.23 5.40 1.36 0.77 3.15 5.50 5.68 7.14 -9.99 -5.83 PBT -33.38 -9.61 -13.60 -25.16 -10.44 -10.86 -6.92 -12.69 -8.35 0.92 Adjustment 38.80 19.68 21.31 20.30 18.55 16.59 13.71 12.99 11.66 6.83 Changes in Working Capital -1.19 -4.60 -6.30 5.66 -4.90 0.03 -0.94 7.08 -13.18 -13.60 Cash after chg. in Working capital 4.24 5.48 1.41 0.80 3.22 5.76 5.85 7.39 -9.86 -5.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 -0.08 -0.05 -0.03 -0.07 -0.26 -0.17 -0.25 -0.12 0.02 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 -4.32 -3.69 -0.85 -0.76 -1.00 -1.82 0.01 -0.07 -0.52 -1.05 Net Fixed Assets 16.98 -1.84 0.63 5.00 -0.45 -1.82 13.26 0.03 -0.50 -1.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -21.30 -1.85 -1.48 -5.76 -0.55 0.00 -13.25 -0.10 -0.02 -0.05 Cash from Financing Activity -0.42 -0.57 -0.96 -0.88 -0.03 -3.59 -7.33 -6.97 12.08 6.89 Net Cash Inflow / Outflow -0.51 1.14 -0.45 -0.86 2.12 0.08 -1.65 0.10 1.58 0.02 Opening Cash & Equivalents 2.10 0.96 1.41 2.28 0.15 0.07 1.72 1.62 0.04 0.02 Closing Cash & Equivalent 1.59 2.10 0.96 1.41 2.28 0.15 0.07 1.72 1.62 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -139.70 -94.54 -85.30 -66.54 -27.76 -12.69 2.29 11.68 20.97 32.88 ROA -50.26% -13.94% -20.89% -39.36% -14.23% -13.79% -8.61% -7.40% -9.55% 0.50% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -136.55% -52.47% -45.49% 1.97% ROCE 0.00% 0.00% 0.00% 0.00% 119.04% 18.33% 18.99% -1.74% 3.15% 13.36% Fixed Asset Turnover 3.42 2.36 1.48 1.59 2.06 1.87 1.50 1.13 1.31 1.23 Receivable days 21.85 23.57 32.96 33.33 28.63 35.63 40.27 44.87 57.67 70.00 Inventory Days 25.25 32.80 44.36 33.61 24.53 27.59 83.92 168.05 124.69 97.44 Payable days 26.74 37.14 64.72 42.29 20.19 13.51 6.16 15.26 26.40 25.04 Cash Conversion Cycle 20.36 19.23 12.60 24.65 32.97 49.71 118.03 197.67 155.96 142.41 Total Debt/Equity -0.33 -0.40 -0.43 -0.45 -0.93 -1.97 10.88 3.44 3.37 1.43 Interest Cover -0.40 0.54 0.22 -0.73 0.30 0.20 0.44 -0.08 0.18 1.18

Top Investors:

reynolds international inc

madhumilan credit capital private limited

multiplier share & stock advisors pvt ltd

mahendra girdharilal

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sudal Industries - Quarterly Results
12th Feb 2024, 17:53 PM

Read More

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

Feedback