Nifty

:

11889.40

Sensex

:

40522.10

121.65 (1.03%)
376.60 (0.94%)

Login

Nifty
Sensex

:
:

11889.40
40522.10

121.65 (1.03%)
376.60 (0.94%)

Stylam Industries Ltd.

Laminates/Decoratives

Rating :

66/99

BSE: 526951 | NSE: Not Listed

Watchlist

NSE BSE

784.10

27-Oct-2020

Open
High
Low
Previous Close

824.35
824.35
775.10
785.10

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

149
131.08
824.35
212.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

665.30
35.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

777.65
N/A
3.17

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.71
13.13
10.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

33.44
21.43
10.08

PAT CAGR (%)

10 Years
5 Years
3 Years

17.53
9.25
-1.95

P:E (Median)

8 Years
5 Years
3 Years

12.66
20.38
19.82

P:BV (Average)

8 Years
5 Years
3 Years

1.67
1.67
1.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.22
11.17
10.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 114.98 118.11 -2.65% 70.31 112.70 -37.61% 105.07 124.78 -15.80% 126.28 119.57 5.61%
Expenses 90.51 100.06 -9.54% 55.75 95.77 -41.79% 86.50 103.77 -16.64% 105.74 98.88 6.94%
EBITDA 24.47 18.05 35.57% 14.57 16.93 -13.94% 18.57 21.00 -11.57% 20.55 20.69 -0.68%
EBIDTM 21.28% 15.28% 20.72% 15.02% 17.68% 16.83% 16.27% 17.30%
Other Income 0.34 0.27 25.93% 0.04 0.14 -71.43% 0.49 1.18 -58.47% 0.13 -0.36 -
Interest 1.58 2.12 -25.47% 1.78 2.67 -33.33% 2.56 3.42 -25.15% 1.51 3.02 -50.00%
Depreciation 5.51 4.16 32.45% 5.34 4.10 30.24% 6.03 4.76 26.68% 4.88 3.64 34.07%
PBT 17.72 12.04 47.18% 7.48 10.30 -27.38% -4.75 14.00 - 14.28 13.67 4.46%
Tax 3.98 4.35 -8.51% 1.89 3.77 -49.87% 4.45 5.41 -17.74% 3.04 2.37 28.27%
PAT 13.73 7.69 78.54% 5.60 6.53 -14.24% -9.19 8.60 - 11.24 11.31 -0.62%
PATM 11.95% 6.51% 7.96% 5.80% -8.75% 6.89% 8.90% 9.46%
EPS 16.16 9.05 78.56% 6.58 7.68 -14.32% -10.82 10.11 - 13.23 13.30 -0.53%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 114.98 0.00 0 70.31 0.00 0 105.07 0.00 0 126.28 119.57 5.61%
Expenses 90.51 0.00 0 55.77 0.00 0 86.53 0.00 0 105.74 98.88 6.94%
EBITDA 24.47 0.00 0 14.54 0.00 0 18.54 0.00 0 20.55 20.69 -0.68%
EBIDTM 21.28% 0.00% 20.68% 0.00% 17.64% 0.00% 16.27% 17.30%
Other Income 0.34 0.00 0 0.04 0.00 0 0.49 0.00 0 0.13 -0.36 -
Interest 1.58 0.00 0 1.78 0.00 0 2.56 0.00 0 1.51 3.02 -50.00%
Depreciation 5.51 0.00 0 5.34 0.00 0 6.03 0.00 0 4.88 3.64 34.07%
PBT 17.72 0.00 0 7.46 0.00 0 -4.78 0.00 - 14.28 13.67 4.46%
Tax 3.98 0.00 0 1.89 0.00 0 4.45 0.00 0 3.04 2.37 28.27%
PAT 13.74 0.00 0 5.57 0.00 0 -9.23 0.00 - 11.24 11.30 -0.53%
PATM 11.95% 0.00% 7.92% 0.00% -8.79% 0.00% 8.90% 9.45%
EPS 16.17 0.00 0 6.55 0.00 0 -10.86 0.00 - 13.22 13.30 -0.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 416.64 462.15 460.62 337.97 294.30 249.41 214.17 187.45 140.21 104.17 83.15 Net Sales Growth -12.32% 0.33% 36.29% 14.84% 18.00% 16.45% 14.25% 33.69% 34.60% 25.28% Cost Of Goods Sold 216.69 249.06 259.99 181.54 153.45 142.96 130.64 116.63 88.02 64.69 57.10 Gross Profit 199.95 213.09 200.64 156.42 140.84 106.45 83.53 70.82 52.19 39.49 26.04 GP Margin 47.99% 46.11% 43.56% 46.28% 47.86% 42.68% 39.00% 37.78% 37.22% 37.91% 31.32% Total Expenditure 338.50 382.52 380.73 288.71 248.53 219.25 191.30 169.50 128.28 94.03 78.70 Power & Fuel Cost - 33.00 29.16 19.85 14.06 12.31 10.55 8.62 6.33 4.90 4.06 % Of Sales - 7.14% 6.33% 5.87% 4.78% 4.94% 4.93% 4.60% 4.51% 4.70% 4.88% Employee Cost - 37.54 30.30 30.17 26.61 18.67 13.11 11.04 9.98 7.05 4.53 % Of Sales - 8.12% 6.58% 8.93% 9.04% 7.49% 6.12% 5.89% 7.12% 6.77% 5.45% Manufacturing Exp. - 21.66 21.24 22.03 13.45 18.36 16.86 13.30 10.42 7.73 5.79 % Of Sales - 4.69% 4.61% 6.52% 4.57% 7.36% 7.87% 7.10% 7.43% 7.42% 6.96% General & Admin Exp. - 7.88 6.27 7.33 8.87 6.94 4.24 2.92 2.18 1.53 0.91 % Of Sales - 1.71% 1.36% 2.17% 3.01% 2.78% 1.98% 1.56% 1.55% 1.47% 1.09% Selling & Distn. Exp. - 29.81 30.14 23.98 29.07 19.55 15.84 13.43 10.18 7.34 5.74 % Of Sales - 6.45% 6.54% 7.10% 9.88% 7.84% 7.40% 7.16% 7.26% 7.05% 6.90% Miscellaneous Exp. - 3.56 3.64 3.81 3.00 0.46 0.06 3.55 1.17 0.80 5.74 % Of Sales - 0.77% 0.79% 1.13% 1.02% 0.18% 0.03% 1.89% 0.83% 0.77% 0.67% EBITDA 78.16 79.63 79.89 49.26 45.77 30.16 22.87 17.95 11.93 10.14 4.45 EBITDA Margin 18.76% 17.23% 17.34% 14.58% 15.55% 12.09% 10.68% 9.58% 8.51% 9.73% 5.35% Other Income 1.00 0.97 1.62 2.34 1.12 0.65 0.29 1.98 1.21 0.39 0.28 Interest 7.43 10.90 11.41 7.70 10.02 6.48 5.05 6.68 4.14 3.55 0.67 Depreciation 21.76 20.98 18.21 10.83 5.70 4.65 4.20 3.26 3.07 2.82 1.60 PBT 34.73 48.72 51.88 33.06 31.17 19.68 13.91 9.99 5.93 4.16 2.47 Tax 13.36 14.60 13.07 13.00 11.52 7.53 4.52 3.17 2.10 1.37 1.56 Tax Rate 38.47% 43.57% 25.19% 39.32% 36.96% 38.26% 32.49% 31.73% 34.09% 32.70% 29.38% PAT 21.38 18.91 38.82 20.06 19.64 12.15 9.39 6.83 4.07 2.82 3.76 PAT before Minority Interest 21.38 18.91 38.82 20.06 19.64 12.15 9.39 6.83 4.07 2.82 3.76 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 5.13% 4.09% 8.43% 5.94% 6.67% 4.87% 4.38% 3.64% 2.90% 2.71% 4.52% PAT Growth -37.36% -51.29% 93.52% 2.14% 61.65% 29.39% 37.48% 67.81% 44.33% -25.00% EPS 25.15 22.25 45.67 23.60 23.11 14.29 11.05 8.04 4.79 3.32 4.42

Description TTM Mar 20 Mar 19
Net Sales - 462.15 460.62 Net Sales Growth - 0.33% Cost Of Goods Sold - 249.06 259.99 Gross Profit - 213.09 200.64 GP Margin - 46.11% 43.56% Total Expenditure - 382.56 380.73 Power & Fuel Cost - 33.00 29.16 % Of Sales - 7.14% 6.33% Employee Cost - 37.54 30.30 % Of Sales - 8.12% 6.58% Manufacturing Exp. - 21.66 21.24 % Of Sales - 4.69% 4.61% General & Admin Exp. - 7.92 6.27 % Of Sales - 1.71% 1.36% Selling & Distn. Exp. - 29.81 30.14 % Of Sales - 6.45% 6.54% Miscellaneous Exp. - 3.56 3.64 % Of Sales - 0.77% 0.79% EBITDA - 79.59 79.89 EBITDA Margin - 17.22% 17.34% Other Income - 0.97 1.62 Interest - 10.90 11.41 Depreciation - 20.98 18.21 PBT - 48.68 51.88 Tax - 14.60 13.07 Tax Rate - 43.62% 25.19% PAT - 18.87 38.82 PAT before Minority Interest - 18.87 38.82 Minority Interest - 0.00 0.00 PAT Margin - 4.08% 8.43% PAT Growth - -51.39% EPS - 22.20 45.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 204.27 185.51 145.64 76.53 56.19 44.05 34.65 27.83 23.74 20.77 Share Capital 8.47 8.47 8.17 7.32 7.32 7.32 7.32 7.32 7.32 7.32 Total Reserves 195.79 177.04 137.47 69.21 48.88 36.73 27.34 20.51 16.42 13.45 Non-Current Liabilities 57.67 119.45 54.73 95.97 65.59 39.44 30.93 24.58 13.47 6.08 Secured Loans 34.85 75.19 41.30 69.35 43.85 25.81 20.68 14.50 5.43 3.58 Unsecured Loans 0.80 22.46 1.06 19.20 18.93 12.02 8.75 8.87 6.72 1.40 Long Term Provisions 2.01 1.56 1.36 1.36 0.47 0.00 0.00 0.00 0.00 0.00 Current Liabilities 133.35 133.19 127.84 130.66 89.31 65.95 65.69 61.06 45.78 39.75 Trade Payables 35.51 27.35 34.22 18.42 19.71 13.09 14.30 7.94 7.96 9.01 Other Current Liabilities 35.05 27.00 18.32 24.85 17.21 8.65 10.39 14.94 10.09 3.83 Short Term Borrowings 58.53 72.13 74.23 82.83 48.91 41.51 40.00 36.18 27.50 26.61 Short Term Provisions 4.26 6.71 1.07 4.55 3.49 2.69 1.00 2.00 0.23 0.31 Total Liabilities 395.29 438.15 328.21 303.16 211.09 149.44 131.27 113.47 82.99 66.60 Net Block 194.95 184.49 136.69 79.68 56.29 48.64 50.70 30.74 30.87 26.20 Gross Block 283.11 252.03 183.64 120.07 91.30 79.17 77.03 53.89 51.11 43.69 Accumulated Depreciation 88.15 67.54 46.95 40.38 35.01 30.52 26.33 23.15 20.24 17.49 Non Current Assets 210.57 265.04 189.89 191.18 112.34 79.37 71.06 52.49 37.21 29.06 Capital Work in Progress 11.19 12.68 0.00 108.71 56.05 30.73 20.36 18.38 2.94 0.00 Non Current Investment 1.50 50.12 48.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.90 8.04 3.93 2.79 0.00 0.00 0.00 3.38 3.40 2.86 Other Non Current Assets 0.04 9.71 0.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 184.72 173.11 138.31 111.97 98.76 70.06 60.21 60.97 45.79 37.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 66.73 66.23 58.72 53.94 43.19 25.45 24.64 31.10 24.95 19.61 Sundry Debtors 87.39 78.93 57.21 46.91 40.10 33.57 26.28 20.49 15.35 11.84 Cash & Bank 6.12 2.21 0.86 1.36 1.66 1.93 3.56 1.23 0.97 1.04 Other Current Assets 24.49 21.12 19.21 1.22 13.80 9.12 5.72 8.15 4.51 5.04 Short Term Loans & Adv. 3.66 4.63 2.31 8.56 13.26 6.16 5.49 7.36 3.94 4.67 Net Current Assets 51.37 39.92 10.48 -18.68 9.45 4.11 -5.48 -0.09 0.01 -2.21 Total Assets 395.29 438.15 328.20 303.15 211.10 149.43 131.27 113.46 83.00 66.60

Description Mar 20 Mar 19
Shareholder's Funds 204.23 185.51 Share Capital 8.47 8.47 Total Reserves 195.75 177.04 Non-Current Liabilities 57.67 119.45 Secured Loans 34.85 75.19 Unsecured Loans 0.80 22.46 Long Term Provisions 2.01 1.56 Current Liabilities 133.35 133.19 Trade Payables 35.51 27.35 Other Current Liabilities 35.05 27.00 Short Term Borrowings 58.53 72.13 Short Term Provisions 4.26 6.71 Total Liabilities 395.25 438.15 Net Block 194.95 184.49 Gross Block 283.11 252.03 Accumulated Depreciation 88.15 67.54 Non Current Assets 210.54 265.04 Capital Work in Progress 11.19 12.68 Non Current Investment 1.50 50.12 Long Term Loans & Adv. 2.90 8.04 Other Non Current Assets 0.00 9.71 Current Assets 184.72 173.11 Current Investments 0.00 0.00 Inventories 66.73 66.23 Sundry Debtors 87.39 78.93 Cash & Bank 6.12 2.21 Other Current Assets 24.49 21.12 Short Term Loans & Adv. 3.66 4.63 Net Current Assets 51.37 39.92 Total Assets 395.26 438.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 65.90 28.46 19.35 26.24 11.07 5.72 19.88 3.25 6.27 -7.28 PBT 48.72 51.88 33.06 31.17 19.68 13.91 9.99 6.17 4.19 5.31 Adjustment 28.99 25.85 12.01 14.29 11.04 8.95 8.87 7.38 6.24 -0.42 Changes in Working Capital 5.54 -40.73 -14.69 -11.60 -14.22 -14.12 3.90 -9.32 -3.19 -10.87 Cash after chg. in Working capital 83.25 37.00 30.37 33.86 16.50 8.74 22.76 4.23 7.24 -5.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.35 -8.54 -11.02 -7.61 -5.43 -3.02 -2.88 -1.21 -0.99 -1.29 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.03 0.00 Cash From Investing Activity 18.93 -52.54 -8.09 -77.31 -37.55 -12.33 -20.75 -18.22 -10.86 -9.50 Net Fixed Assets -29.59 -81.07 45.14 -81.43 -37.45 -12.51 -25.12 -18.22 -10.36 -12.21 Net Investments 48.62 -1.14 -48.98 0.00 0.00 0.00 0.00 0.00 0.00 0.15 Others -0.10 29.67 -4.25 4.12 -0.10 0.18 4.37 0.00 -0.50 2.56 Cash from Financing Activity -80.42 22.46 -11.19 50.96 26.21 4.98 3.21 15.24 4.51 17.10 Net Cash Inflow / Outflow 4.41 -1.63 0.07 -0.11 -0.27 -1.63 2.33 0.26 -0.07 0.31 Opening Cash & Equivalents 1.59 3.22 0.24 0.34 1.93 3.56 1.23 0.97 1.04 0.73 Closing Cash & Equivalent 6.00 1.59 0.31 0.24 1.66 1.93 3.56 1.23 0.97 1.04

Description Mar 20 Mar 19
Cash From Operating Activity 65.86 28.46 PBT 48.68 51.88 Adjustment 28.99 25.85 Changes in Working Capital 5.54 -40.73 Cash after chg. in Working capital 83.21 37.00 Interest Paid 0.00 0.00 Tax Paid -17.35 -8.54 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 18.97 -52.54 Net Fixed Assets -29.59 Net Investments 48.62 Others -0.06 Cash from Financing Activity -80.42 22.46 Net Cash Inflow / Outflow 4.41 -1.63 Opening Cash & Equivalents 1.59 3.22 Closing Cash & Equivalent 6.00 1.59

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 241.05 218.92 178.34 104.60 76.81 60.20 47.36 38.03 32.45 28.39 ROA 4.54% 10.13% 6.35% 7.64% 6.74% 6.69% 5.58% 4.14% 3.76% 6.85% ROE 9.70% 23.44% 18.06% 29.60% 24.24% 23.87% 21.85% 15.78% 12.65% 18.76% ROCE 12.74% 19.56% 15.30% 19.00% 17.51% 16.22% 16.51% 12.70% 12.53% 13.24% Fixed Asset Turnover 1.73 2.11 2.24 2.96 3.13 2.84 2.98 2.79 2.28 2.39 Receivable days 65.68 53.94 55.96 50.71 50.38 49.22 43.79 44.68 45.91 38.71 Inventory Days 52.50 49.50 60.55 56.61 46.95 41.19 52.17 69.87 75.26 67.93 Payable days 29.56 28.91 32.87 28.65 27.20 22.80 19.60 17.74 23.10 25.96 Cash Conversion Cycle 88.62 74.54 83.64 78.68 70.13 67.62 76.35 96.81 98.07 80.69 Total Debt/Equity 0.58 1.02 0.87 2.40 2.08 1.86 2.12 2.38 1.87 1.67 Interest Cover 4.07 5.55 5.29 4.11 4.04 3.75 2.50 2.49 2.18 8.96

Description Mar 20 Mar 19
Book Value (Rs.) 241.01 218.92 ROA 4.53% 8.86% ROE 9.68% 20.92% ROCE 12.73% 16.90% Fixed Asset Turnover 1.73 1.83 Receivable days 65.68 62.54 Inventory Days 52.50 52.48 Payable days 29.56 25.68 Cash Conversion Cycle 88.62 89.34 Total Debt/Equity 0.58 1.02 Interest Cover 4.07 5.55

Top Investors:

lighthouse emerging india investors, limited

india 2020 fund ii, limited

sundaram alternative opportunities fund - nano cap series i

rohinton soli screwvala

quant mutual fund - quant active fund

Annual Reports:

News Update:

No Latest News!

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