Nifty

:

11994.30

Sensex

:

40893.48

97.50 (0.82%)
349.11 (0.86%)

Login

Nifty
Sensex

:
:

11994.30
40893.48

97.50 (0.82%)
349.11 (0.86%)

Surat Textile Mills Ltd.

Textile - Manmade Fibres

Rating :

57/99

BSE: 530185 | NSE: Not Listed

Watchlist

NSE BSE

2.59

20-Oct-2020

Open
High
Low
Previous Close

2.68
2.68
2.53
2.58

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

251
1.92
4.20
0.81

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

57.50
7.98
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

51.85
N/A
0.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.12
11.14
15.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-5.02
20.07
-9.01

PAT CAGR (%)

10 Years
5 Years
3 Years

5.36
36.54
-10.04

P:E (Median)

8 Years
5 Years
3 Years

7.63
7.40
7.00

P:BV (Average)

8 Years
5 Years
3 Years

0.38
0.38
0.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.88
8.24
3.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 7.51 37.35 -79.89% 43.15 55.49 -22.24% 47.00 51.39 -8.54% 52.79 63.89 -17.37%
Expenses 8.15 36.01 -77.37% 42.45 53.77 -21.05% 44.34 51.12 -13.26% 50.08 59.64 -16.03%
EBITDA -0.64 1.34 - 0.70 1.72 -59.30% 2.65 0.27 881.48% 2.71 4.26 -36.38%
EBIDTM -8.52% 3.57% 1.63% 3.10% 5.65% 0.52% 5.14% 6.66%
Other Income 1.58 0.93 69.89% 1.07 1.31 -18.32% 1.32 1.17 12.82% 1.29 0.79 63.29%
Interest 0.02 0.39 -94.87% 0.16 0.14 14.29% 0.10 0.26 -61.54% 0.10 0.29 -65.52%
Depreciation 0.10 0.08 25.00% 0.27 0.08 237.50% 0.04 0.08 -50.00% 0.08 0.07 14.29%
PBT 0.83 1.80 -53.89% 1.34 2.82 -52.48% 3.83 1.10 248.18% 3.82 4.68 -18.38%
Tax 0.34 0.72 -52.78% 0.39 -6.02 - 0.83 2.03 -59.11% 1.05 1.27 -17.32%
PAT 0.48 1.08 -55.56% 0.96 8.84 -89.14% 3.00 -0.93 - 2.77 3.42 -19.01%
PATM 6.45% 2.89% 2.22% 15.93% 6.39% -1.82% 5.24% 5.35%
EPS 0.02 0.05 -60.00% 0.04 0.40 -90.00% 0.14 -0.04 - 0.12 0.15 -20.00%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 150.45 216.28 200.51 138.72 132.30 127.55 181.51 217.77 188.42 271.62 242.04 Net Sales Growth -27.71% 7.86% 44.54% 4.85% 3.72% -29.73% -16.65% 15.58% -30.63% 12.22% Cost Of Goods Sold 116.16 176.36 156.09 105.87 85.89 101.56 143.09 163.56 147.13 216.03 193.04 Gross Profit 34.29 39.92 44.42 32.85 46.41 25.99 38.42 54.21 41.28 55.59 49.00 GP Margin 22.79% 18.46% 22.15% 23.68% 35.08% 20.38% 21.17% 24.89% 21.91% 20.47% 20.24% Total Expenditure 145.02 208.17 187.01 125.72 127.58 124.30 178.34 206.82 185.47 256.39 228.47 Power & Fuel Cost - 8.03 9.35 4.91 4.18 6.60 12.69 12.75 18.67 20.74 17.85 % Of Sales - 3.71% 4.66% 3.54% 3.16% 5.17% 6.99% 5.85% 9.91% 7.64% 7.37% Employee Cost - 2.21 3.16 2.47 2.68 4.18 5.13 5.37 5.29 5.26 4.17 % Of Sales - 1.02% 1.58% 1.78% 2.03% 3.28% 2.83% 2.47% 2.81% 1.94% 1.72% Manufacturing Exp. - 16.30 14.00 9.20 10.25 7.07 10.89 11.22 8.36 8.45 8.31 % Of Sales - 7.54% 6.98% 6.63% 7.75% 5.54% 6.00% 5.15% 4.44% 3.11% 3.43% General & Admin Exp. - 3.38 3.24 2.32 18.01 4.08 5.61 4.16 5.15 4.98 4.33 % Of Sales - 1.56% 1.62% 1.67% 13.61% 3.20% 3.09% 1.91% 2.73% 1.83% 1.79% Selling & Distn. Exp. - 0.74 0.99 0.77 0.59 0.81 0.93 1.03 0.87 0.91 0.73 % Of Sales - 0.34% 0.49% 0.56% 0.45% 0.64% 0.51% 0.47% 0.46% 0.34% 0.30% Miscellaneous Exp. - 1.15 0.19 0.19 5.98 0.00 0.00 8.74 0.00 0.01 0.73 % Of Sales - 0.53% 0.09% 0.14% 4.52% 0% 0% 4.01% 0% 0.00% 0.02% EBITDA 5.42 8.11 13.50 13.00 4.72 3.25 3.17 10.95 2.95 15.23 13.57 EBITDA Margin 3.60% 3.75% 6.73% 9.37% 3.57% 2.55% 1.75% 5.03% 1.57% 5.61% 5.61% Other Income 5.26 4.07 2.99 3.56 1.77 2.29 1.20 4.17 28.96 1.16 0.92 Interest 0.38 1.09 1.04 0.38 0.74 0.70 1.35 0.23 2.85 3.85 4.00 Depreciation 0.49 0.35 0.50 0.79 1.16 1.26 1.31 1.49 1.55 1.68 1.82 PBT 9.82 10.74 14.97 15.38 4.60 3.59 1.70 13.40 27.51 10.86 8.67 Tax 2.61 -1.40 6.78 -1.31 -1.54 1.02 0.54 5.83 7.73 2.48 1.46 Tax Rate 26.58% -13.04% 45.29% -8.52% -33.48% 28.41% 31.76% 43.51% 28.10% 22.84% 16.84% PAT 7.21 12.15 8.19 16.69 6.13 2.56 1.16 7.57 19.78 8.38 7.21 PAT before Minority Interest 7.21 12.15 8.19 16.69 6.13 2.56 1.16 7.57 19.78 8.38 7.21 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 4.79% 5.62% 4.08% 12.03% 4.63% 2.01% 0.64% 3.48% 10.50% 3.09% 2.98% PAT Growth -41.90% 48.35% -50.93% 172.27% 139.45% 120.69% -84.68% -61.73% 136.04% 16.23% EPS 0.32 0.55 0.37 0.75 0.28 0.12 0.05 0.34 0.89 0.38 0.32

Description TTM Mar 17
Net Sales - 156.82 Net Sales Growth - Cost Of Goods Sold - 105.86 Gross Profit - 50.96 GP Margin - 32.50% Total Expenditure - 143.84 Power & Fuel Cost - 4.91 % Of Sales - 3.13% Employee Cost - 2.53 % Of Sales - 1.61% Manufacturing Exp. - 9.49 % Of Sales - 6.05% General & Admin Exp. - 20.13 % Of Sales - 12.84% Selling & Distn. Exp. - 0.77 % Of Sales - 0.49% Miscellaneous Exp. - 0.14 % Of Sales - 0.09% EBITDA - 12.98 EBITDA Margin - 8.28% Other Income - 2.65 Interest - 0.39 Depreciation - 0.79 PBT - 14.45 Tax - -2.17 Tax Rate - -15.02% PAT - 16.62 PAT before Minority Interest - 16.62 Minority Interest - 0.00 PAT Margin - 10.60% PAT Growth - EPS - 0.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 120.91 112.06 103.99 86.72 80.58 78.09 76.93 69.36 49.58 31.70 Share Capital 22.21 22.21 22.21 22.21 22.21 22.21 22.21 22.21 22.21 22.21 Total Reserves 98.70 89.86 81.79 64.51 58.38 55.88 54.73 47.15 27.37 9.49 Non-Current Liabilities -0.42 -3.10 -7.54 -1.09 -0.55 -0.19 -1.20 -2.38 -5.90 29.00 Secured Loans 0.00 0.00 0.22 0.51 0.90 1.37 0.57 0.76 0.00 29.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.40 0.88 0.73 0.67 0.80 1.30 1.39 1.11 1.08 0.00 Current Liabilities 20.51 27.34 14.40 13.61 15.35 37.40 39.47 22.47 48.72 36.31 Trade Payables 19.18 16.26 3.39 1.19 1.15 13.13 18.76 5.59 4.66 25.72 Other Current Liabilities 1.15 2.87 3.37 5.82 3.44 6.14 6.21 6.73 9.86 8.28 Short Term Borrowings 0.00 1.51 0.00 0.31 0.24 4.30 0.00 0.00 29.00 0.00 Short Term Provisions 0.18 6.71 7.63 6.29 10.52 13.83 14.50 10.14 5.19 2.31 Total Liabilities 141.00 136.30 110.85 99.24 95.38 115.30 115.20 89.45 92.40 97.01 Net Block 5.38 6.41 6.90 7.69 10.16 20.44 19.79 20.88 20.56 22.23 Gross Block 6.52 7.69 7.69 138.56 151.89 180.04 178.09 180.06 185.42 185.41 Accumulated Depreciation 1.14 1.29 0.79 130.88 141.73 159.60 158.30 159.18 164.86 163.18 Non Current Assets 49.70 54.57 55.09 17.83 34.75 46.05 46.06 37.00 37.61 36.27 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 1.42 1.42 Non Current Investment 15.00 18.96 18.98 8.25 12.94 12.94 12.92 14.65 14.65 12.62 Long Term Loans & Adv. 0.48 0.59 0.59 1.89 11.65 12.67 13.36 1.39 0.99 0.00 Other Non Current Assets 28.84 28.61 28.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 91.30 81.74 55.76 81.41 60.63 69.25 69.14 52.45 54.79 60.74 Current Investments 60.73 35.55 22.04 24.35 0.00 0.00 0.00 0.00 0.00 5.98 Inventories 15.84 17.04 15.98 48.74 42.22 48.09 48.51 42.23 45.52 22.97 Sundry Debtors 4.00 1.08 7.72 1.61 11.25 13.83 3.84 1.47 4.58 2.08 Cash & Bank 5.65 16.42 0.84 0.17 0.22 1.81 7.31 2.12 1.04 12.27 Other Current Assets 5.07 5.94 1.63 0.00 6.94 5.53 9.48 6.63 3.64 17.44 Short Term Loans & Adv. 3.35 5.72 7.55 6.54 6.94 5.53 9.48 5.47 3.64 17.44 Net Current Assets 70.79 54.40 41.37 67.80 45.28 31.85 29.67 29.98 6.07 24.43 Total Assets 141.00 136.31 110.85 99.24 95.38 115.30 115.20 89.45 92.40 97.01

Description Mar 17
Shareholder's Funds 103.34 Share Capital 22.21 Total Reserves 81.13 Non-Current Liabilities -6.55 Secured Loans 0.22 Unsecured Loans 0.00 Long Term Provisions 0.73 Current Liabilities 12.46 Trade Payables 2.98 Other Current Liabilities 2.57 Short Term Borrowings 0.00 Short Term Provisions 6.91 Total Liabilities 109.25 Net Block 16.84 Gross Block 148.51 Accumulated Depreciation 131.66 Non Current Assets 26.48 Capital Work in Progress 0.00 Non Current Investment 8.25 Long Term Loans & Adv. 1.39 Other Non Current Assets 0.00 Current Assets 82.77 Current Investments 21.02 Inventories 44.89 Sundry Debtors 7.63 Cash & Bank 0.89 Other Current Assets 8.33 Short Term Loans & Adv. 8.33 Net Current Assets 70.31 Total Assets 109.25

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 5.17 26.60 -0.15 20.20 2.18 -17.74 17.58 5.20 -11.76 19.85 PBT 10.74 14.97 15.38 4.60 3.59 1.70 13.40 27.51 10.86 8.67 Adjustment -1.54 -1.37 -1.81 6.16 -0.17 1.47 6.29 -24.14 5.03 5.58 Changes in Working Capital -2.56 15.89 -11.55 11.82 2.38 -20.59 -2.09 1.66 -27.64 5.81 Cash after chg. in Working capital 6.64 29.49 2.03 22.57 5.80 -17.42 17.60 5.03 -11.75 20.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.47 -2.89 -2.18 -2.37 -3.62 -0.31 -0.01 0.17 -0.01 -0.21 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 -13.13 -11.50 1.64 -20.77 0.77 8.04 -12.15 26.46 4.16 -5.95 Net Fixed Assets 1.17 0.00 130.87 13.33 28.15 -1.95 2.04 6.71 -0.01 -0.05 Net Investments -21.22 -13.49 -8.42 -19.66 0.00 -0.02 1.73 0.00 3.95 -5.98 Others 6.92 1.99 -120.81 -14.44 -27.38 10.01 -15.92 19.75 0.22 0.08 Cash from Financing Activity -2.81 0.48 -0.77 0.51 -4.53 4.20 -0.23 -30.58 -3.63 -6.81 Net Cash Inflow / Outflow -10.76 15.58 0.72 -0.06 -1.58 -5.51 5.20 1.08 -11.23 7.09 Opening Cash & Equivalents 16.42 0.84 0.11 0.22 1.81 7.31 2.12 1.04 12.27 5.17 Closing Cash & Equivalent 5.65 16.42 0.84 0.17 0.22 1.81 7.31 2.12 1.04 12.27

Financial Ratios

Standalone /

Consolidated

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.) 5.44 5.05 4.68 3.90 3.63 3.52 3.46 3.12 2.23 1.43 ROA 8.76% 6.62% 15.89% 6.30% 2.43% 1.00% 7.40% 21.75% 8.85% 8.85% ROE 10.43% 7.58% 17.50% 7.33% 3.23% 1.49% 10.35% 33.26% 20.61% 25.65% ROCE 10.09% 14.66% 16.39% 6.28% 5.15% 3.77% 18.42% 40.79% 21.13% 21.61% Fixed Asset Turnover 30.44 26.78 2.14 0.91 0.85 1.13 1.35 1.14 1.61 1.40 Receivable days 4.29 7.80 10.86 17.74 32.30 15.86 3.99 5.32 4.07 4.13 Inventory Days 27.74 29.25 75.32 125.48 116.33 86.75 68.27 77.14 41.78 26.56 Payable days 9.91 4.50 4.68 3.95 12.28 27.16 19.99 7.91 3.11 5.16 Cash Conversion Cycle 22.11 32.55 81.50 139.27 136.35 75.45 52.28 74.55 42.74 25.53 Total Debt/Equity 0.00 0.02 0.00 0.01 0.02 0.08 0.01 0.01 0.58 0.91 Interest Cover 10.86 15.44 40.99 7.20 6.13 2.26 59.62 10.64 3.82 3.17

Description Mar 17
Book Value (Rs.) 4.65 ROA 15.22% ROE 16.09% ROCE 14.29% Fixed Asset Turnover 1.06 Receivable days 17.77 Inventory Days 104.48 Payable days 4.44 Cash Conversion Cycle 117.81 Total Debt/Equity 0.00 Interest Cover 38.21

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