Nifty
Sensex
:
:
24612.75
80771.46
26.05 (0.11%)
106.60 (0.13%)

Trading

Rating :
53/99

BSE: 511076 | NSE: SATINDLTD

91.32
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  91.40
  •  92.20
  •  91.00
  •  91.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  282588
  •  258.47
  •  145.60
  •  83.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,035.63
  • 4.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 762.53
  • 0.33%
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.59%
  • 9.73%
  • 29.99%
  • FII
  • DII
  • Others
  • 1.11%
  • 0.00%
  • 7.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.58
  • 17.31
  • 13.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 35.06
  • 4.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 130.20
  • 93.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.96
  • 14.95
  • 15.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.59
  • 2.15
  • 2.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.23
  • 12.36
  • 9.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
115.42
107.07
7.80%
118.24
115.85
2.06%
136.98
126.10
8.63%
129.98
117.22
10.89%
Expenses
98.62
96.20
2.52%
102.55
102.71
-0.16%
117.36
111.13
5.61%
109.16
101.38
7.67%
EBITDA
16.80
10.87
54.55%
15.69
13.14
19.41%
19.62
14.98
30.97%
20.82
15.84
31.44%
EBIDTM
14.56%
10.15%
13.27%
11.34%
14.33%
11.88%
16.02%
13.51%
Other Income
7.40
7.03
5.26%
10.06
3.86
160.62%
186.67
3.33
5,505.71%
73.68
1.33
5,439.85%
Interest
2.20
0.93
136.56%
2.18
3.00
-27.33%
3.31
1.81
82.87%
2.12
1.15
84.35%
Depreciation
2.49
2.10
18.57%
2.32
1.99
16.58%
2.22
1.60
38.75%
2.13
1.48
43.92%
PBT
19.51
14.86
31.29%
21.24
12.02
76.71%
200.76
16.88
1,089.34%
90.25
14.53
521.13%
Tax
5.14
3.75
37.07%
6.53
2.37
175.53%
25.95
3.53
635.13%
19.90
3.59
454.32%
PAT
14.37
11.11
29.34%
14.71
9.65
52.44%
174.81
13.35
1,209.44%
70.34
10.95
542.37%
PATM
12.45%
10.38%
12.44%
8.33%
127.61%
10.59%
54.12%
9.34%
EPS
0.53
0.85
-37.65%
1.06
0.83
27.71%
15.49
1.11
1,295.50%
5.73
0.94
509.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
500.62
466.24
346.73
204.76
225.38
229.82
99.66
91.38
91.96
8.93
Net Sales Growth
-
7.37%
34.47%
69.33%
-9.15%
-1.93%
130.60%
9.06%
-0.63%
929.79%
 
Cost Of Goods Sold
-
321.23
316.98
229.61
133.49
153.92
157.87
78.20
75.93
79.76
8.45
Gross Profit
-
179.39
149.26
117.12
71.26
71.46
71.96
21.47
15.44
12.20
0.48
GP Margin
-
35.83%
32.01%
33.78%
34.80%
31.71%
31.31%
21.54%
16.90%
13.27%
5.38%
Total Expenditure
-
426.82
410.80
287.49
178.43
208.96
196.16
89.54
87.35
91.79
27.43
Power & Fuel Cost
-
10.52
6.60
6.09
5.05
5.59
5.09
2.90
3.02
3.27
0.02
% Of Sales
-
2.10%
1.42%
1.76%
2.47%
2.48%
2.21%
2.91%
3.30%
3.56%
0.22%
Employee Cost
-
36.62
29.43
21.92
16.35
15.92
13.87
2.58
2.07
1.84
0.52
% Of Sales
-
7.31%
6.31%
6.32%
7.98%
7.06%
6.04%
2.59%
2.27%
2.00%
5.82%
Manufacturing Exp.
-
27.16
25.36
9.83
7.89
7.67
6.07
2.09
2.44
4.40
0.00
% Of Sales
-
5.43%
5.44%
2.84%
3.85%
3.40%
2.64%
2.10%
2.67%
4.78%
0%
General & Admin Exp.
-
10.28
8.15
5.48
2.96
3.43
3.92
1.00
1.92
1.10
0.43
% Of Sales
-
2.05%
1.75%
1.58%
1.45%
1.52%
1.71%
1.00%
2.10%
1.20%
4.82%
Selling & Distn. Exp.
-
12.76
13.84
9.52
5.76
5.11
6.25
1.75
1.63
1.22
0.27
% Of Sales
-
2.55%
2.97%
2.75%
2.81%
2.27%
2.72%
1.76%
1.78%
1.33%
3.02%
Miscellaneous Exp.
-
8.24
10.42
5.06
6.92
17.31
3.09
1.02
0.34
0.20
0.27
% Of Sales
-
1.65%
2.23%
1.46%
3.38%
7.68%
1.34%
1.02%
0.37%
0.22%
198.54%
EBITDA
-
73.80
55.44
59.24
26.33
16.42
33.66
10.12
4.03
0.17
-18.50
EBITDA Margin
-
14.74%
11.89%
17.09%
12.86%
7.29%
14.65%
10.15%
4.41%
0.18%
-207.17%
Other Income
-
277.80
15.54
4.75
0.34
3.57
0.72
1.60
1.97
0.83
0.52
Interest
-
10.69
7.51
7.91
8.99
11.04
12.89
2.00
1.33
1.45
0.00
Depreciation
-
9.16
7.17
5.81
5.23
5.29
5.29
1.15
1.11
1.03
0.01
PBT
-
331.75
56.30
50.27
12.45
3.66
16.21
8.57
3.55
-1.48
-17.98
Tax
-
57.53
13.24
11.56
2.99
-0.42
-0.27
1.09
0.72
0.20
0.00
Tax Rate
-
17.34%
23.52%
23.00%
24.02%
-11.48%
-1.67%
13.04%
3.30%
-12.90%
0.00%
PAT
-
257.91
42.80
35.55
8.78
3.99
14.29
7.25
21.07
-1.75
-17.86
PAT before Minority Interest
-
274.22
45.06
38.71
9.45
4.08
16.49
7.27
21.07
-1.75
-17.86
Minority Interest
-
-16.31
-2.26
-3.16
-0.67
-0.09
-2.20
-0.02
0.00
0.00
0.00
PAT Margin
-
51.52%
9.18%
10.25%
4.29%
1.77%
6.22%
7.27%
23.06%
-1.90%
-200%
PAT Growth
-
502.59%
20.39%
304.90%
120.05%
-72.08%
97.10%
-65.59%
-
-
 
EPS
-
22.80
3.78
3.14
0.78
0.35
1.26
0.64
1.86
-0.15
-1.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
648.32
261.36
202.94
168.02
159.88
141.18
105.71
88.70
17.04
5.16
Share Capital
22.62
22.62
22.62
22.62
22.62
21.60
21.60
19.60
11.18
9.20
Total Reserves
625.70
238.74
180.33
145.40
137.27
119.58
84.11
65.72
3.74
-4.25
Non-Current Liabilities
19.83
31.62
25.33
38.30
37.82
41.96
3.18
3.26
5.50
-0.13
Secured Loans
10.17
28.27
22.45
36.45
38.19
41.57
1.41
1.55
2.27
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.30
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
152.77
151.16
141.89
94.63
88.93
87.71
41.67
38.05
60.67
3.20
Trade Payables
65.61
52.80
47.38
45.01
45.34
38.67
10.08
27.78
38.19
0.00
Other Current Liabilities
30.03
35.40
32.06
23.90
15.83
8.34
5.03
1.23
2.70
0.13
Short Term Borrowings
50.02
55.78
53.15
25.39
27.51
39.88
25.70
8.81
19.68
3.06
Short Term Provisions
7.11
7.17
9.30
0.34
0.25
0.82
0.86
0.23
0.11
0.01
Total Liabilities
893.27
490.30
378.90
304.10
289.11
287.24
152.31
131.51
86.12
8.23
Net Block
144.17
112.26
80.50
74.81
75.09
77.44
28.61
26.88
26.55
0.01
Gross Block
240.09
199.12
160.50
149.47
144.62
149.87
96.12
34.54
33.12
0.05
Accumulated Depreciation
95.91
86.86
80.01
74.66
69.53
72.43
67.51
7.67
6.57
0.05
Non Current Assets
205.45
145.80
114.15
89.03
91.69
91.65
45.20
34.57
34.88
1.31
Capital Work in Progress
5.94
1.57
13.30
0.28
0.00
0.00
0.03
0.00
0.00
0.00
Non Current Investment
19.76
13.45
9.97
6.23
5.77
7.58
13.88
4.92
3.27
0.50
Long Term Loans & Adv.
34.25
16.73
8.08
6.22
9.47
5.49
2.09
2.77
5.06
0.80
Other Non Current Assets
1.33
1.79
2.32
1.49
1.35
1.14
0.58
0.00
0.00
0.00
Current Assets
687.82
344.50
264.76
215.07
197.42
195.59
107.11
96.95
51.23
6.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
88.85
85.14
55.40
40.04
37.36
31.45
8.00
7.03
4.35
0.00
Sundry Debtors
148.00
107.03
80.86
53.50
52.01
52.88
15.26
44.91
37.87
0.36
Cash & Bank
336.17
46.75
14.15
10.39
6.80
7.83
8.40
26.56
7.61
3.52
Other Current Assets
114.80
29.38
17.21
29.45
101.26
103.43
75.45
18.45
1.41
3.04
Short Term Loans & Adv.
72.99
76.20
97.14
81.68
93.23
96.84
71.47
16.61
1.26
2.98
Net Current Assets
535.05
193.34
122.86
120.44
108.50
107.88
65.44
58.90
-9.44
3.72
Total Assets
893.27
490.30
378.91
304.10
289.11
287.24
152.31
131.52
86.12
8.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-241.70
-6.84
17.29
19.07
27.81
37.45
-21.40
-25.97
17.55
0.47
PBT
331.75
58.30
50.27
12.43
2.28
15.29
8.10
20.84
-1.55
-17.86
Adjustment
-235.18
12.35
11.42
12.20
24.22
17.95
3.48
1.34
1.64
-0.39
Changes in Working Capital
-281.11
-62.81
-42.58
-4.90
2.25
5.59
-32.56
-47.42
17.66
18.72
Cash after chg. in Working capital
-184.54
7.84
19.11
19.73
28.75
38.84
-20.98
-25.24
17.75
0.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.17
-14.68
-1.82
-0.66
-0.94
-1.39
-0.42
-0.73
-0.20
0.00
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
206.50
-32.50
-21.56
-5.41
-16.18
-6.69
-12.23
-3.90
-19.84
-0.22
Net Fixed Assets
-2.01
0.85
-4.86
0.00
-0.45
-1.49
-2.23
-0.85
-1.63
0.00
Net Investments
-9.19
-1.45
0.87
-1.15
-14.39
0.24
0.03
-16.37
-21.90
11.17
Others
217.70
-31.90
-17.57
-4.26
-1.34
-5.44
-10.03
13.32
3.69
-11.39
Cash from Financing Activity
78.80
57.56
7.70
-10.97
-1.46
-44.44
25.04
35.12
6.38
4.04
Net Cash Inflow / Outflow
43.59
18.22
3.43
2.69
10.17
-13.68
-8.59
5.25
4.09
4.28
Opening Cash & Equivalents
24.49
6.28
2.85
0.16
-10.02
3.66
11.73
4.43
3.52
0.24
Closing Cash & Equivalent
68.09
24.49
6.28
2.85
0.16
-10.02
3.14
11.73
7.61
3.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
57.33
23.11
17.95
14.86
14.14
13.07
9.79
8.71
2.67
1.08
ROA
39.64%
10.37%
11.33%
3.19%
1.41%
7.50%
5.12%
19.37%
-3.71%
-87.48%
ROE
60.29%
19.41%
20.87%
5.76%
2.71%
13.36%
7.61%
42.05%
-17.64%
-130.16%
ROCE
63.55%
19.95%
21.79%
9.09%
6.42%
16.13%
8.87%
32.86%
-0.39%
-84.60%
Fixed Asset Turnover
2.28
2.59
2.24
1.39
1.53
1.87
1.53
2.81
5.84
169.40
Receivable days
92.97
73.55
70.72
94.04
84.94
54.11
109.56
158.79
71.98
368.81
Inventory Days
63.42
55.01
50.24
68.99
55.72
31.33
27.38
21.83
16.36
0.00
Payable days
67.28
57.68
73.43
123.51
99.60
46.49
77.63
138.99
76.01
0.00
Cash Conversion Cycle
89.12
70.88
47.52
39.52
41.06
38.96
59.31
41.63
12.33
368.81
Total Debt/Equity
0.10
0.40
0.45
0.43
0.44
0.61
0.26
0.13
1.61
0.62
Interest Cover
32.03
8.76
7.35
2.38
1.33
2.26
5.18
17.33
-0.07
0.00

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.