Nifty
Sensex
:
:
24613.75
80649.97
27.05 (0.11%)
-14.89 (-0.02%)

Laminates/Decoratives

Rating :
60/99

BSE: 526951 | NSE: STYLAMIND

1961.10
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1965.00
  •  1979.85
  •  1951.00
  •  1965.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25549
  •  501.97
  •  2090.00
  •  1414.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,307.33
  • 25.75
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,235.34
  • N/A
  • 6.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.61%
  • 2.71%
  • 20.16%
  • FII
  • DII
  • Others
  • 3.57%
  • 3.32%
  • 15.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.65
  • 15.63
  • 25.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.04
  • 14.14
  • 9.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.25
  • 19.85
  • 20.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.89
  • 27.15
  • 26.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.21
  • 5.51
  • 5.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.32
  • 15.20
  • 15.65

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
239.88
236.83
1.29%
214.58
233.98
-8.29%
233.94
246.34
-5.03%
225.68
234.99
-3.96%
Expenses
192.21
196.30
-2.08%
166.78
194.61
-14.30%
186.68
206.75
-9.71%
183.91
199.67
-7.89%
EBITDA
47.67
40.53
17.62%
47.80
39.36
21.44%
47.26
39.59
19.37%
41.77
35.33
18.23%
EBIDTM
19.87%
17.11%
22.28%
16.82%
20.20%
16.07%
18.51%
15.03%
Other Income
1.33
0.70
90.00%
1.96
0.23
752.17%
1.91
0.26
634.62%
0.53
0.25
112.00%
Interest
0.47
0.57
-17.54%
0.71
4.08
-82.60%
0.61
1.34
-54.48%
0.71
2.20
-67.73%
Depreciation
6.33
4.42
43.21%
5.56
3.80
46.32%
5.26
6.00
-12.33%
5.12
5.77
-11.27%
PBT
41.06
36.24
13.30%
43.50
31.71
37.18%
43.29
32.51
33.16%
36.47
27.61
32.09%
Tax
3.49
9.46
-63.11%
12.17
7.68
58.46%
11.54
8.29
39.20%
8.69
6.66
30.48%
PAT
37.58
26.79
40.28%
31.33
24.03
30.38%
31.75
24.21
31.14%
27.78
20.95
32.60%
PATM
15.66%
11.31%
14.60%
10.27%
13.57%
9.83%
12.31%
8.91%
EPS
22.17
15.81
40.23%
18.49
14.18
30.39%
18.73
14.26
31.35%
16.39
12.38
32.39%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
914.08
952.13
659.35
479.53
462.15
460.62
Net Sales Growth
-4.00%
44.40%
37.50%
3.76%
0.33%
 
Cost Of Goods Sold
474.13
531.00
375.51
246.55
249.06
259.99
Gross Profit
439.95
421.13
283.83
232.99
213.09
200.64
GP Margin
48.13%
44.23%
43.05%
48.59%
46.11%
43.56%
Total Expenditure
729.58
797.33
555.69
380.55
382.56
380.73
Power & Fuel Cost
-
52.72
37.16
23.63
33.00
29.16
% Of Sales
-
5.54%
5.64%
4.93%
7.14%
6.33%
Employee Cost
-
68.75
54.78
38.25
37.54
30.30
% Of Sales
-
7.22%
8.31%
7.98%
8.12%
6.58%
Manufacturing Exp.
-
37.34
26.15
26.05
21.66
21.24
% Of Sales
-
3.92%
3.97%
5.43%
4.69%
4.61%
General & Admin Exp.
-
11.30
7.19
5.44
7.92
6.27
% Of Sales
-
1.19%
1.09%
1.13%
1.71%
1.36%
Selling & Distn. Exp.
-
90.64
51.28
38.05
29.81
30.14
% Of Sales
-
9.52%
7.78%
7.93%
6.45%
6.54%
Miscellaneous Exp.
-
5.57
3.62
2.58
3.56
3.64
% Of Sales
-
0.59%
0.55%
0.54%
0.77%
0.79%
EBITDA
184.50
154.80
103.66
98.98
79.59
79.89
EBITDA Margin
20.18%
16.26%
15.72%
20.64%
17.22%
17.34%
Other Income
5.73
1.44
8.00
1.10
0.97
1.62
Interest
2.50
8.19
7.83
6.02
10.90
11.41
Depreciation
22.27
19.99
23.26
23.15
20.98
18.21
PBT
164.32
128.07
80.57
70.92
48.68
51.88
Tax
35.89
32.09
19.46
15.67
14.60
13.07
Tax Rate
21.84%
25.06%
24.15%
22.10%
43.62%
25.19%
PAT
128.44
95.98
61.11
55.25
18.87
38.82
PAT before Minority Interest
128.44
95.98
61.11
55.25
18.87
38.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.05%
10.08%
9.27%
11.52%
4.08%
8.43%
PAT Growth
33.82%
57.06%
10.61%
192.79%
-51.39%
 
EPS
76.00
56.79
36.16
32.69
11.17
22.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
412.07
316.09
259.45
204.23
185.51
Share Capital
8.47
8.47
8.47
8.47
8.47
Total Reserves
403.60
307.62
250.98
195.75
177.04
Non-Current Liabilities
18.04
23.04
42.56
57.67
119.45
Secured Loans
0.58
9.14
21.49
34.85
75.19
Unsecured Loans
0.00
0.00
0.00
0.80
22.46
Long Term Provisions
2.57
2.32
2.35
2.01
1.56
Current Liabilities
107.98
149.78
105.13
133.35
133.19
Trade Payables
39.85
58.04
51.49
35.51
27.35
Other Current Liabilities
23.58
33.05
28.57
35.05
27.00
Short Term Borrowings
36.15
55.94
21.11
58.53
72.13
Short Term Provisions
8.40
2.75
3.97
4.26
6.71
Total Liabilities
538.09
488.91
407.14
395.25
438.15
Net Block
171.79
178.72
187.82
194.95
184.49
Gross Block
322.77
309.97
296.58
283.11
252.03
Accumulated Depreciation
150.98
131.24
108.76
88.15
67.54
Non Current Assets
188.93
182.99
193.32
210.54
265.04
Capital Work in Progress
12.83
0.00
0.00
11.19
12.68
Non Current Investment
1.14
1.14
1.36
1.50
50.12
Long Term Loans & Adv.
3.16
3.12
4.05
2.81
8.04
Other Non Current Assets
0.00
0.00
0.09
0.09
9.71
Current Assets
349.16
305.91
213.83
184.72
173.11
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
159.82
132.90
71.85
66.73
66.23
Sundry Debtors
125.85
118.77
98.64
87.39
78.93
Cash & Bank
26.72
8.66
15.14
6.12
2.21
Other Current Assets
36.77
6.27
23.45
20.83
25.75
Short Term Loans & Adv.
35.59
39.32
4.75
3.66
4.63
Net Current Assets
241.18
156.14
108.70
51.37
39.92
Total Assets
538.09
488.90
407.15
395.26
438.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
66.21
5.93
78.89
65.86
28.46
PBT
128.07
80.57
70.92
48.68
51.88
Adjustment
22.91
19.56
26.83
28.99
25.85
Changes in Working Capital
-59.08
-70.82
-1.67
5.54
-40.73
Cash after chg. in Working capital
91.90
29.31
96.08
83.21
37.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.69
-19.14
-17.19
-17.35
-8.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-4.24
0.00
0.00
0.00
Cash From Investing Activity
-12.31
-29.56
-5.45
19.09
-52.54
Net Fixed Assets
-25.63
-13.39
-2.28
-29.59
Net Investments
0.00
-1.00
0.00
48.62
Others
13.32
-15.17
-3.17
0.06
Cash from Financing Activity
-35.83
17.14
-64.42
-80.42
22.46
Net Cash Inflow / Outflow
18.06
-6.48
9.02
4.53
-1.63
Opening Cash & Equivalents
8.66
15.14
6.12
1.59
3.22
Closing Cash & Equivalent
26.72
8.66
15.14
6.12
1.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
243.14
186.51
153.09
120.50
109.46
ROA
18.69%
13.64%
13.77%
4.53%
8.86%
ROE
26.36%
21.23%
23.83%
9.68%
20.92%
ROCE
31.89%
24.76%
23.99%
12.73%
16.90%
Fixed Asset Turnover
3.01
2.17
1.65
1.73
1.83
Receivable days
46.89
60.18
70.80
65.68
62.54
Inventory Days
56.11
56.67
52.74
52.50
52.48
Payable days
33.64
53.23
64.40
29.56
25.68
Cash Conversion Cycle
69.35
63.62
59.13
88.62
89.34
Total Debt/Equity
0.11
0.25
0.23
0.58
1.02
Interest Cover
16.65
11.29
12.78
4.07
5.55

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.