Nifty

:

11674.00

Sensex

:

39191.45

11.40 (0.10%)
60.41 (0.15%)

Login

Nifty
Sensex

:
:

11674.00
39191.45

11.40 (0.10%)
60.41 (0.15%)

Stylam Industries Ltd.

Laminates/Decoratives

Rating :

64/99

BSE: 526951 | NSE: Not Listed

Watchlist

NSE BSE

637.00

-31.85 (-4.76%)

16-Jul-2019 | 4:01PM

Day's Open
Day's High
Day's Low
Previous Close

641.05
653.00
631.00
668.85

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

530
3.38
890.00
525.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

519.04
14.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

644.99
N/A
2.87

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.28
12.51
10.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

30.72
22.37
10.31

PAT CAGR (%)

10 Years
5 Years
3 Years

28.93
24.05
18.19

P:E (Median)

8 Years
5 Years
3 Years

10.98
19.08
27.72

P:BV (Average)

8 Years
5 Years
3 Years

2.57
3.55
4.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.02
11.05
13.67

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 124.78 102.69 21.51% 119.57 81.87 46.05% 108.66 78.46 38.49% 107.66 76.51 40.71%
Expenses 103.77 87.28 18.89% 98.88 70.95 39.37% 90.34 66.95 34.94% 90.41 65.11 38.86%
EBITDA 21.00 15.41 36.28% 20.69 10.93 89.30% 18.32 11.52 59.03% 17.25 11.40 51.32%
EBIDTM 16.83% 15.00% 17.30% 13.34% 16.86% 14.68% 16.02% 14.90%
Other Income 1.18 1.08 9.26% -0.36 1.07 - 0.12 0.07 71.43% 0.65 0.11 490.91%
Interest 3.42 1.01 238.61% 3.02 2.39 26.36% 2.60 2.29 13.54% 2.09 2.01 3.98%
Depreciation 4.76 4.30 10.70% 3.64 2.56 42.19% 3.63 2.24 62.05% 3.76 1.73 117.34%
PBT 14.00 11.18 25.22% 13.67 7.04 94.18% 12.21 7.06 72.95% 12.05 7.78 54.88%
Tax 5.41 4.87 11.09% 2.37 2.51 -5.58% 4.04 2.64 53.03% 5.04 2.98 69.13%
PAT 8.60 6.31 36.29% 11.31 4.54 149.12% 8.17 4.42 84.84% 7.01 4.80 46.04%
PATM 6.89% 6.14% 9.46% 5.54% 7.52% 5.63% 6.51% 6.27%
EPS 10.53 7.72 36.40% 13.85 5.55 149.55% 10.00 5.41 84.84% 8.58 5.88 45.92%

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 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 460.67 337.97 294.30 249.41 214.17 187.45 140.21 104.17 83.15 63.99 53.34 Net Sales Growth 35.68% 14.84% 18.00% 16.45% 14.25% 33.69% 34.60% 25.28% 29.94% 19.97% Cost Of Goods Sold 254.98 180.64 153.45 142.96 130.64 116.63 88.02 64.69 57.10 43.27 36.63 Gross Profit 205.69 157.33 140.84 106.45 83.53 70.82 52.19 39.49 26.04 20.73 16.70 GP Margin 44.65% 46.55% 47.86% 42.68% 39.00% 37.78% 37.22% 37.91% 31.32% 32.40% 31.31% Total Expenditure 383.40 288.71 248.53 219.25 191.30 169.50 128.28 94.03 78.70 57.78 49.96 Power & Fuel Cost - 19.85 14.06 12.31 10.55 8.62 6.33 4.90 4.06 2.44 2.38 % Of Sales - 5.87% 4.78% 4.94% 4.93% 4.60% 4.51% 4.70% 4.88% 3.81% 4.46% Employee Cost - 30.17 26.61 18.67 13.11 11.04 9.98 7.05 4.53 2.66 1.98 % Of Sales - 8.93% 9.04% 7.49% 6.12% 5.89% 7.12% 6.77% 5.45% 4.16% 3.71% Manufacturing Exp. - 22.94 13.45 18.36 16.86 13.30 10.42 7.73 5.79 3.89 3.65 % Of Sales - 6.79% 4.57% 7.36% 7.87% 7.10% 7.43% 7.42% 6.96% 6.08% 6.84% General & Admin Exp. - 7.33 8.87 6.94 4.24 2.92 2.18 1.53 0.91 0.90 0.83 % Of Sales - 2.17% 3.01% 2.78% 1.98% 1.56% 1.55% 1.47% 1.09% 1.41% 1.56% Selling & Distn. Exp. - 23.98 29.07 19.55 15.84 13.43 10.18 7.34 5.74 4.54 4.46 % Of Sales - 7.10% 9.88% 7.84% 7.40% 7.16% 7.26% 7.05% 6.90% 7.09% 8.36% Miscellaneous Exp. - 3.81 3.00 0.46 0.06 3.55 1.17 0.80 0.56 0.08 4.46 % Of Sales - 1.13% 1.02% 0.18% 0.03% 1.89% 0.83% 0.77% 0.67% 0.13% 0.02% EBITDA 77.26 49.26 45.77 30.16 22.87 17.95 11.93 10.14 4.45 6.21 3.38 EBITDA Margin 16.77% 14.58% 15.55% 12.09% 10.68% 9.58% 8.51% 9.73% 5.35% 9.70% 6.34% Other Income 1.59 2.34 1.12 0.65 0.29 1.98 1.21 0.39 0.28 0.90 1.73 Interest 11.13 7.70 10.02 6.48 5.05 6.68 4.14 3.55 0.67 1.26 1.31 Depreciation 15.79 10.83 5.70 4.65 4.20 3.26 3.07 2.82 1.60 1.39 1.34 PBT 51.93 33.06 31.17 19.68 13.91 9.99 5.93 4.16 2.47 4.47 2.45 Tax 16.86 13.00 11.52 7.53 4.52 3.17 2.10 1.37 1.56 1.47 0.87 Tax Rate 32.47% 39.32% 36.96% 38.26% 32.49% 31.73% 34.09% 32.70% 29.38% 32.89% 35.51% PAT 35.09 20.06 19.64 12.15 9.39 6.83 4.07 2.82 3.76 3.00 1.58 PAT before Minority Interest 35.09 20.06 19.64 12.15 9.39 6.83 4.07 2.82 3.76 3.00 1.58 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 7.62% 5.94% 6.67% 4.87% 4.38% 3.64% 2.90% 2.71% 4.52% 4.69% 2.96% PAT Growth 74.84% 2.14% 61.65% 29.39% 37.48% 67.81% 44.33% -25.00% 25.33% 89.87% Unadjusted EPS 42.96 24.84 26.85 16.60 12.84 9.33 5.56 3.85 5.13 4.10 2.16

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 145.64 76.53 56.19 44.05 34.65 27.83 23.74 20.77 19.28 17.26 Share Capital 8.17 7.32 7.32 7.32 7.32 7.32 7.32 7.32 7.32 7.32 Total Reserves 137.47 69.21 48.88 36.73 27.34 20.51 16.42 13.45 11.97 9.94 Non-Current Liabilities 54.73 95.97 65.59 39.44 30.93 24.58 13.47 6.08 16.28 10.07 Secured Loans 41.30 69.35 43.85 25.81 20.68 14.50 5.43 3.58 15.64 9.18 Unsecured Loans 1.06 19.20 18.93 12.02 8.75 8.87 6.72 1.40 0.00 0.00 Long Term Provisions 1.36 1.36 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 127.84 130.66 89.31 65.95 65.69 61.06 45.78 39.75 7.53 3.43 Trade Payables 34.22 18.42 19.71 13.09 14.30 7.94 7.96 9.01 5.79 2.76 Other Current Liabilities 18.32 24.85 17.21 8.65 10.39 14.94 10.09 3.83 1.10 0.60 Short Term Borrowings 74.23 82.83 48.91 41.51 40.00 36.18 27.50 26.61 0.00 0.00 Short Term Provisions 1.07 4.55 3.49 2.69 1.00 2.00 0.23 0.31 0.64 0.07 Total Liabilities 328.21 303.16 211.09 149.44 131.27 113.47 82.99 66.60 43.09 30.76 Net Block 136.69 79.68 56.29 48.64 50.70 30.74 30.87 26.20 12.34 12.96 Gross Block 183.64 120.07 91.30 79.17 77.03 53.89 51.11 43.69 28.71 27.65 Accumulated Depreciation 46.95 40.38 35.01 30.52 26.33 23.15 20.24 17.49 16.37 14.69 Non Current Assets 189.60 191.18 112.34 79.37 71.06 52.49 37.21 29.06 15.27 12.99 Capital Work in Progress 0.00 108.71 56.05 30.73 20.36 18.38 2.94 0.00 2.77 0.00 Non Current Investment 48.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15 0.03 Long Term Loans & Adv. 3.93 2.79 0.00 0.00 0.00 3.38 3.40 2.86 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 0.00 Current Assets 138.61 111.97 98.76 70.06 60.21 60.97 45.79 37.54 27.83 17.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 58.72 53.94 43.19 25.45 24.64 31.10 24.95 19.61 12.53 6.98 Sundry Debtors 57.21 46.91 40.10 33.57 26.28 20.49 15.35 11.84 6.48 4.86 Cash & Bank 0.86 1.36 1.66 1.93 3.56 1.23 0.97 1.04 0.78 0.56 Other Current Assets 21.82 1.22 0.54 2.96 5.72 8.15 4.51 5.04 8.04 5.36 Short Term Loans & Adv. 2.31 8.56 13.26 6.16 5.49 7.36 3.94 4.67 7.38 4.63 Net Current Assets 10.77 -18.68 9.45 4.11 -5.48 -0.09 0.01 -2.21 20.30 14.33 Total Assets 328.21 303.15 211.10 149.43 131.27 113.46 83.00 66.60 43.10 30.75

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 19.35 26.24 11.07 5.72 19.88 3.25 6.27 -7.28 -0.58 7.12 PBT 33.06 31.17 19.68 13.91 9.99 6.17 4.19 5.31 4.45 2.46 Adjustment 12.01 14.29 11.04 8.95 8.87 7.38 6.24 -0.42 2.33 2.42 Changes in Working Capital -14.69 -11.60 -14.22 -14.12 3.90 -9.32 -3.19 -10.87 -5.75 3.11 Cash after chg. in Working capital 30.37 33.86 16.50 8.74 22.76 4.23 7.24 -5.98 1.04 7.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.02 -7.61 -5.43 -3.02 -2.88 -1.21 -0.99 -1.29 -1.71 -0.87 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.09 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.23 0.03 0.00 0.00 0.00 Cash From Investing Activity -8.09 -77.31 -37.55 -12.33 -20.75 -18.22 -10.86 -9.50 -4.07 -3.49 Net Fixed Assets 45.14 -81.43 -37.45 -12.51 -25.12 -18.22 -10.36 -12.21 -3.83 -3.31 Net Investments -48.98 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -0.12 0.00 Others -4.25 4.12 -0.10 0.18 4.37 0.00 -0.50 2.56 -0.12 -0.18 Cash from Financing Activity -11.19 50.96 26.21 4.98 3.21 15.24 4.51 17.10 4.87 -3.59 Net Cash Inflow / Outflow 0.07 -0.11 -0.27 -1.63 2.33 0.26 -0.07 0.31 0.22 0.05 Opening Cash & Equivalents 0.24 0.34 1.93 3.56 1.23 0.97 1.04 0.73 0.56 0.51 Closing Cash & Equivalent 0.31 0.24 1.66 1.93 3.56 1.23 0.97 1.04 0.78 0.56

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 178.34 104.60 76.81 60.20 47.36 38.03 32.45 28.39 26.36 23.59 ROA 6.35% 7.64% 6.74% 6.69% 5.58% 4.14% 3.76% 6.85% 8.13% 4.92% ROE 18.06% 29.60% 24.24% 23.87% 21.85% 15.78% 12.65% 18.76% 16.43% 9.83% ROCE 15.30% 19.00% 17.51% 16.22% 16.51% 12.70% 12.53% 13.24% 18.66% 14.20% Fixed Asset Turnover 2.24 2.96 3.13 2.84 2.98 2.79 2.28 2.39 2.35 2.17 Receivable days 55.96 50.71 50.38 49.22 43.79 44.68 45.91 38.71 31.21 32.84 Inventory Days 60.55 56.61 46.95 41.19 52.17 69.87 75.26 67.93 53.70 56.94 Payable days 32.87 28.65 27.20 22.80 19.60 17.74 23.10 25.96 26.11 25.51 Cash Conversion Cycle 83.64 78.68 70.13 67.62 76.35 96.81 98.07 80.69 58.80 64.28 Total Debt/Equity 0.87 2.40 2.08 1.86 2.12 2.38 1.87 1.67 0.81 0.53 Interest Cover 5.29 4.11 4.04 3.75 2.50 2.49 2.18 8.96 4.55 2.86

Top Investors:

lighthouse emerging india investors,limited

india 2020 fund ii, limited

sundaram alternative opportunities fund - nano cap series i

rohinton soli screwvala

il and fs securities services limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback