Nifty

:

10781.15

Sensex

:

36363.77

-59.50 (-0.55%)
-200.11 (-0.55%)

Login

Nifty
Sensex

:
:

10781.15
36363.77

-59.50 (-0.55%)
-200.11 (-0.55%)

Schablona India Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

N/A

BSE: 507894 | NSE: Not Listed

Watchlist

NSE BSE

13.86

09-Sep-2019

Open
High
Low
Previous Close

13.86
13.86
13.86
13.21

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

4
55
16.45
8.41

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4.38
N/A
4

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15.05
N/A
-0.22

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-13.19
-27.87
-26.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
13.36
1.61

PAT CAGR (%)

10 Years
5 Years
3 Years

-
6.92
-6.62

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.30
-0.05
-0.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.01
-2.05
-4.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.21 4.76 -95.59% 0.96 6.41 -85.02% 0.73 5.35 -86.36% 2.12 7.33 -71.08%
Expenses 0.60 5.41 -88.91% 2.52 7.18 -64.90% 1.73 6.08 -71.55% 3.62 7.53 -51.93%
EBITDA -0.39 -0.65 - -1.56 -0.77 - -1.00 -0.72 - -1.50 -0.20 -
EBIDTM -183.02% -13.57% -162.06% -12.04% -136.25% -13.52% -70.50% -2.69%
Other Income 0.05 0.00 0.00 1.34 0.01 13,300.00% 0.11 0.11 0.00% 0.00 0.01 -100.00%
Interest 0.33 0.30 10.00% 0.20 0.31 -35.48% 0.26 0.27 -3.70% 0.24 0.27 -11.11%
Depreciation 0.10 0.11 -9.09% 0.10 0.14 -28.57% 0.12 0.14 -14.29% 0.15 0.13 15.38%
PBT -0.77 -1.06 - -0.53 -1.20 - -1.26 -1.01 - -1.89 -0.59 -
Tax 0.00 0.00 0.00 0.00 1.12 -100.00% 0.08 0.00 0.00 0.00 0.00 0.00
PAT -0.77 -1.06 - -0.53 -2.32 - -1.34 -1.01 - -1.89 -0.59 -
PATM -365.09% -22.30% -54.99% -36.22% -183.45% -18.92% -89.02% -8.03%
EPS -2.45 -3.36 - -1.67 -7.35 - -4.24 -3.21 - -5.98 -1.86 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 4.02 8.58 23.26 21.74 23.19 43.94 39.50 38.10 44.16 41.07 35.30 Net Sales Growth -83.14% -63.11% 6.99% -6.25% -47.22% 11.24% 3.67% -13.72% 7.52% 16.35% Cost Of Goods Sold 4.23 7.67 17.18 16.31 16.19 30.65 25.41 24.20 24.20 20.29 17.27 Gross Profit -0.21 0.91 6.07 5.43 6.99 13.29 14.09 13.89 19.96 20.79 18.03 GP Margin -5.17% 10.61% 26.10% 24.98% 30.14% 30.25% 35.67% 36.46% 45.20% 50.62% 51.08% Total Expenditure 8.47 13.26 25.57 26.06 27.33 46.44 39.54 38.20 40.94 37.26 32.92 Power & Fuel Cost - 0.25 0.58 0.61 0.80 1.07 1.16 0.89 1.12 1.25 1.00 % Of Sales - 2.91% 2.49% 2.81% 3.45% 2.44% 2.94% 2.34% 2.54% 3.04% 2.83% Employee Cost - 3.21 4.43 5.04 5.48 6.61 5.92 6.00 6.55 6.04 5.17 % Of Sales - 37.41% 19.05% 23.18% 23.63% 15.04% 14.99% 15.75% 14.83% 14.71% 14.65% Manufacturing Exp. - 0.22 0.60 1.46 1.62 2.00 1.95 1.68 2.50 2.97 3.40 % Of Sales - 2.56% 2.58% 6.72% 6.99% 4.55% 4.94% 4.41% 5.66% 7.23% 9.63% General & Admin Exp. - 0.54 1.09 1.16 1.50 2.57 2.64 2.40 2.65 2.85 2.01 % Of Sales - 6.29% 4.69% 5.34% 6.47% 5.85% 6.68% 6.30% 6.00% 6.94% 5.69% Selling & Distn. Exp. - 0.32 1.52 1.34 1.64 3.46 2.42 2.77 3.78 3.68 3.34 % Of Sales - 3.73% 6.53% 6.16% 7.07% 7.87% 6.13% 7.27% 8.56% 8.96% 9.46% Miscellaneous Exp. - 1.05 0.17 0.13 0.09 0.08 0.05 0.25 0.14 0.18 3.34 % Of Sales - 12.24% 0.73% 0.60% 0.39% 0.18% 0.13% 0.66% 0.32% 0.44% 2.07% EBITDA -4.45 -4.68 -2.31 -4.32 -4.14 -2.50 -0.04 -0.10 3.22 3.81 2.38 EBITDA Margin -110.70% -54.55% -9.93% -19.87% -17.85% -5.69% -0.10% -0.26% 7.29% 9.28% 6.74% Other Income 1.50 1.45 0.02 0.04 0.13 0.09 0.08 0.43 0.40 0.15 0.28 Interest 1.03 1.02 1.11 1.14 1.18 1.09 0.94 0.92 0.91 0.80 0.68 Depreciation 0.47 0.49 0.53 0.50 0.50 0.52 0.63 0.64 0.69 0.64 0.52 PBT -4.45 -4.74 -3.93 -5.92 -5.70 -4.03 -1.52 -1.23 2.03 2.53 1.47 Tax 0.08 0.08 1.12 0.00 -0.02 -0.58 -0.71 -0.40 0.60 0.80 0.49 Tax Rate -1.80% -1.69% -28.50% 0.00% 0.35% 14.36% 44.94% 31.75% 30.46% 31.75% 33.33% PAT -4.53 -4.82 -5.05 -5.92 -5.72 -3.45 -0.88 -0.86 1.37 1.72 0.98 PAT before Minority Interest -4.53 -4.82 -5.05 -5.92 -5.72 -3.45 -0.88 -0.86 1.37 1.72 0.98 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 -112.69% -56.18% -21.71% -27.23% -24.67% -7.85% -2.23% -2.26% 3.10% 4.19% 2.78% PAT Growth 0.00% - - - - - - - -20.35% 75.51% Unadjusted EPS -14.34 -15.80 -15.92 -18.71 -18.11 -10.93 -2.78 -2.73 4.34 5.43 3.12

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds -18.90 -13.91 -8.88 -2.97 2.75 6.52 7.40 8.26 7.19 5.76 Share Capital 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 Total Reserves -20.16 -15.17 -10.14 -4.23 1.49 5.26 6.14 7.00 5.92 4.50 Non-Current Liabilities 1.65 2.95 1.39 1.13 1.39 2.05 3.00 3.32 3.76 5.08 Secured Loans 0.07 0.22 0.19 0.05 0.05 0.21 0.43 0.78 1.18 4.26 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.20 0.20 0.20 0.20 Long Term Provisions 0.06 0.17 0.20 0.21 0.34 0.28 0.19 0.24 0.33 0.00 Current Liabilities 25.49 29.99 25.28 18.99 20.56 15.97 11.97 12.06 11.90 8.84 Trade Payables 12.10 17.84 15.86 10.48 11.19 8.85 5.09 4.12 4.66 5.23 Other Current Liabilities 2.47 4.36 1.87 1.17 2.04 1.85 2.38 2.34 2.09 3.38 Short Term Borrowings 10.85 7.57 7.32 7.03 7.15 5.13 4.32 5.15 4.82 0.00 Short Term Provisions 0.07 0.22 0.23 0.31 0.18 0.15 0.18 0.44 0.33 0.22 Total Liabilities 8.24 19.03 17.79 17.15 24.70 24.54 22.37 23.64 22.85 19.68 Net Block 2.70 3.76 4.12 4.31 4.82 5.63 6.17 6.76 7.22 6.36 Gross Block 3.89 4.73 4.61 9.20 9.46 9.44 9.49 9.46 9.34 7.86 Accumulated Depreciation 1.18 0.97 0.48 4.88 4.64 3.81 3.32 2.70 2.11 1.50 Non Current Assets 2.84 3.99 4.28 4.48 4.93 5.74 6.30 7.15 7.90 6.39 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.10 0.00 0.02 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. 0.12 0.21 0.14 0.16 0.10 0.11 0.11 0.29 0.34 0.00 Other Non Current Assets 0.01 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.33 0.00 Current Assets 5.40 15.03 13.51 12.67 19.78 18.80 16.07 16.45 14.96 13.18 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.80 4.15 4.10 5.84 6.90 7.37 5.85 5.18 5.02 4.57 Sundry Debtors 2.78 9.34 7.37 4.84 10.10 8.94 7.24 6.62 6.36 6.56 Cash & Bank 0.32 0.23 0.49 0.21 0.80 0.44 0.78 3.08 1.96 0.32 Other Current Assets 0.51 0.02 0.02 0.04 1.97 2.06 2.19 1.56 1.63 1.74 Short Term Loans & Adv. 0.47 1.30 1.53 1.75 1.95 2.03 2.17 1.51 1.60 1.73 Net Current Assets -20.09 -14.96 -11.77 -6.31 -0.79 2.83 4.10 4.39 3.06 4.34 Total Assets 8.24 19.02 17.79 17.15 24.71 24.54 22.37 23.65 22.86 19.69

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -2.31 0.42 0.53 0.88 -0.37 0.26 0.05 2.84 1.93 2.33 PBT -4.91 -3.91 -5.91 -5.75 -4.04 -1.59 -1.26 1.97 2.52 1.47 Adjustment 1.04 1.62 1.59 1.59 1.55 1.52 1.35 1.23 1.44 1.39 Changes in Working Capital 1.39 2.71 4.86 5.03 2.13 0.33 0.11 0.30 -1.30 -0.06 Cash after chg. in Working capital -2.48 0.42 0.54 0.88 -0.36 0.26 0.21 3.50 2.66 2.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.17 0.00 0.00 0.00 -0.01 0.00 -0.15 -0.66 -0.73 -0.48 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 0.30 -0.14 -0.29 -0.01 0.01 -0.07 0.07 -0.42 -1.45 -0.63 Net Fixed Assets 0.84 -0.12 4.59 0.26 -0.02 0.07 0.05 -0.22 -1.46 -0.29 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.54 -0.02 -4.88 -0.27 0.03 -0.14 0.02 -0.20 0.01 -0.34 Cash from Financing Activity 2.12 -0.28 -0.31 -1.46 0.72 -0.54 -2.43 -1.29 1.15 -1.65 Net Cash Inflow / Outflow 0.11 -0.01 -0.07 -0.59 0.36 -0.35 -2.30 1.13 1.64 0.05 Opening Cash & Equivalents 0.03 0.04 0.11 0.80 0.44 0.78 3.08 1.96 0.32 0.27 Closing Cash & Equivalent 0.14 0.03 0.04 0.21 0.80 0.44 0.78 3.08 1.96 0.32

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) -59.82 -44.03 -28.11 -9.39 8.71 20.65 23.42 26.00 22.75 17.87 ROA -34.17% -27.45% -33.87% -27.34% -14.03% -3.74% -3.75% 5.90% 8.07% 5.25% ROE 0.00% 0.00% 0.00% 0.00% -74.45% -12.59% -11.06% 17.80% 26.76% 18.76% ROCE 0.00% 0.00% -339.36% -63.87% -26.36% -5.23% -2.52% 20.19% 27.75% 21.28% Fixed Asset Turnover 1.99 5.02 3.29 2.60 4.84 4.36 4.21 4.91 4.90 4.89 Receivable days 257.84 130.11 98.12 112.24 75.99 71.55 63.48 51.31 55.97 52.32 Inventory Days 126.65 64.24 79.92 95.77 56.93 58.43 50.51 40.32 41.56 52.39 Payable days 514.02 242.24 204.88 154.06 83.15 65.36 45.90 39.88 50.71 62.62 Cash Conversion Cycle -129.53 -47.89 -26.84 53.95 49.77 64.61 68.09 51.75 46.83 42.09 Total Debt/Equity -0.58 -0.57 -0.85 -2.39 2.70 0.86 0.71 0.79 0.92 0.79 Interest Cover -3.65 -2.53 -4.19 -3.88 -2.70 -0.69 -0.38 3.17 4.16 3.16

Top Investors:

investor education and protection authority

jatinder agarwal

Annual Reports:

News Update:

Schablona India planning to enter into scheme of amalgamation with Somany Ceramics
14th Aug 2019, 12:36 PM

The Board of Directors meeting will be held on 22nd August, 2019 to consider the same
Read More
Schablona India - Quarterly Results
12th Aug 2019, 17:19 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