Nifty

:

13109.05

Sensex

:

44655.44

140.10 (1.08%)
505.72 (1.15%)

Login

Nifty
Sensex

:
:

13109.05
44655.44

140.10 (1.08%)
505.72 (1.15%)

Century Extrusions Ltd.

Aluminium & Aluminium Products

Rating :

51/99

BSE: 500083 | NSE: CENTEXT

Watchlist

NSE BSE

3.85

01-Dec-2020

Open
High
Low
Previous Close

3.95
3.95
3.70
3.80

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

74880
2.87
6.55
1.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30.80
48.89
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

71.94
N/A
0.64

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.52
6.54
-0.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.60
12.75
6.52

PAT CAGR (%)

10 Years
5 Years
3 Years

20.36
32.38
-0.09

P:E (Median)

8 Years
5 Years
3 Years

12.48
16.43
11.83

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.55
0.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.88
5.35
5.09

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 51.07 51.71 -1.24% 12.68 58.83 -78.45% 58.20 66.95 -13.07% 61.82 60.99 1.36%
Expenses 47.44 48.11 -1.39% 12.97 55.31 -76.55% 53.63 63.01 -14.89% 57.82 57.37 0.78%
EBITDA 3.63 3.60 0.83% -0.29 3.52 - 4.57 3.94 15.99% 4.00 3.62 10.50%
EBIDTM 7.11% 6.96% -2.29% 5.98% 7.85% 5.88% 6.47% 5.94%
Other Income 0.28 0.34 -17.65% 0.30 0.32 -6.25% 0.45 -0.08 - 0.43 0.23 86.96%
Interest 1.59 1.46 8.90% 1.92 1.79 7.26% 1.54 2.01 -23.38% 1.95 1.62 20.37%
Depreciation 1.28 1.19 7.56% 1.05 1.36 -22.79% 1.29 1.07 20.56% 1.27 1.09 16.51%
PBT 1.04 1.29 -19.38% -2.96 0.69 - 2.19 0.74 195.95% 1.21 1.14 6.14%
Tax -0.10 0.61 - 0.09 0.21 -57.14% 0.41 1.20 -65.83% 0.45 0.00 0
PAT 1.14 0.68 67.65% -3.05 0.48 - 1.78 -0.46 - 0.76 1.14 -33.33%
PATM 2.23% 1.31% -24.05% 0.82% 3.06% -0.69% 1.23% 1.87%
EPS 0.14 0.09 55.56% -0.38 0.06 - 0.22 -0.06 - 0.10 0.14 -28.57%

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

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 183.77 230.56 255.13 235.92 180.55 167.97 173.84 190.42 178.10 192.45 163.12 Net Sales Growth -22.94% -9.63% 8.14% 30.67% 7.49% -3.38% -8.71% 6.92% -7.46% 17.98% Cost Of Goods Sold 134.35 170.88 195.45 183.35 135.48 127.62 135.90 148.19 137.30 146.91 122.64 Gross Profit 49.42 59.68 59.68 52.57 45.07 40.35 37.94 42.23 40.80 45.54 40.48 GP Margin 26.89% 25.88% 23.39% 22.28% 24.96% 24.02% 21.82% 22.18% 22.91% 23.66% 24.82% Total Expenditure 171.86 214.87 239.24 224.48 170.68 159.36 165.72 183.37 170.26 180.16 153.11 Power & Fuel Cost - 12.36 12.51 13.02 11.05 10.26 10.02 12.51 12.02 11.41 10.00 % Of Sales - 5.36% 4.90% 5.52% 6.12% 6.11% 5.76% 6.57% 6.75% 5.93% 6.13% Employee Cost - 13.90 13.16 12.53 11.50 10.96 9.56 9.83 9.57 10.16 9.16 % Of Sales - 6.03% 5.16% 5.31% 6.37% 6.52% 5.50% 5.16% 5.37% 5.28% 5.62% Manufacturing Exp. - 3.53 4.40 3.56 2.01 1.18 1.09 2.74 3.02 2.60 3.57 % Of Sales - 1.53% 1.72% 1.51% 1.11% 0.70% 0.63% 1.44% 1.70% 1.35% 2.19% General & Admin Exp. - 4.71 4.69 4.63 2.53 2.38 2.52 2.71 2.43 2.78 2.49 % Of Sales - 2.04% 1.84% 1.96% 1.40% 1.42% 1.45% 1.42% 1.36% 1.44% 1.53% Selling & Distn. Exp. - 4.88 4.68 4.48 4.74 3.99 3.43 3.92 3.13 3.07 2.70 % Of Sales - 2.12% 1.83% 1.90% 2.63% 2.38% 1.97% 2.06% 1.76% 1.60% 1.66% Miscellaneous Exp. - 4.61 4.35 2.91 3.37 2.97 3.20 3.47 2.79 3.23 2.70 % Of Sales - 2.00% 1.71% 1.23% 1.87% 1.77% 1.84% 1.82% 1.57% 1.68% 1.56% EBITDA 11.91 15.69 15.89 11.44 9.87 8.61 8.12 7.05 7.84 12.29 10.01 EBITDA Margin 6.48% 6.81% 6.23% 4.85% 5.47% 5.13% 4.67% 3.70% 4.40% 6.39% 6.14% Other Income 1.46 1.54 1.10 2.89 1.92 2.47 3.72 3.01 4.11 2.05 0.89 Interest 7.00 6.74 6.99 6.38 6.95 6.95 7.46 8.16 7.74 7.50 6.20 Depreciation 4.89 5.11 4.31 3.59 3.37 3.31 3.37 4.41 4.42 4.13 4.04 PBT 1.48 5.38 5.69 4.36 1.47 0.82 1.01 -2.51 -0.21 2.71 0.66 Tax 0.85 1.68 1.62 0.65 0.06 -0.35 -0.40 -1.50 -0.19 -0.49 0.08 Tax Rate 57.43% 31.23% 28.67% 14.91% 4.26% -62.50% -38.46% 59.06% 90.48% -18.08% 12.12% PAT 0.63 3.70 4.03 3.71 1.35 0.91 1.44 -1.04 -0.02 3.20 0.58 PAT before Minority Interest 0.63 3.70 4.03 3.71 1.35 0.91 1.44 -1.04 -0.02 3.20 0.58 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 0.34% 1.60% 1.58% 1.57% 0.75% 0.54% 0.83% -0.55% -0.01% 1.66% 0.36% PAT Growth -65.76% -8.19% 8.63% 174.81% 48.35% -36.81% - - - 451.72% EPS 0.08 0.46 0.50 0.46 0.17 0.11 0.18 -0.13 0.00 0.40 0.07

Results Balance Sheet

Standalone Figures in Rs. Crores

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 50.46 46.86 42.84 39.20 37.98 37.00 35.67 36.31 35.92 32.37 Share Capital 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 Total Reserves 42.46 38.86 34.84 31.20 29.98 29.00 27.67 28.31 27.92 24.37 Non-Current Liabilities 8.94 7.29 3.36 3.82 4.92 3.26 4.45 10.36 14.32 18.60 Secured Loans 4.73 4.99 1.74 1.46 1.70 0.60 2.57 6.41 10.82 15.23 Unsecured Loans 0.97 1.58 1.21 2.29 1.78 1.36 0.27 1.01 0.29 1.05 Long Term Provisions 1.27 1.12 1.35 1.18 1.79 1.30 1.18 1.06 1.06 0.49 Current Liabilities 52.42 69.65 56.85 56.46 47.50 51.90 54.86 54.29 46.28 43.26 Trade Payables 7.80 16.02 11.04 16.35 10.37 13.06 11.61 9.30 10.49 15.44 Other Current Liabilities 9.50 8.91 10.92 7.80 6.76 11.11 15.48 13.75 11.18 11.09 Short Term Borrowings 34.22 44.14 34.42 32.01 29.98 27.13 27.29 30.75 24.13 15.82 Short Term Provisions 0.90 0.58 0.47 0.30 0.39 0.60 0.48 0.49 0.48 0.91 Total Liabilities 111.82 123.80 103.05 99.48 90.40 92.16 94.98 100.96 96.52 94.23 Net Block 27.74 24.37 27.81 30.40 33.23 36.54 37.55 41.59 41.69 44.58 Gross Block 82.55 74.07 73.24 72.39 71.96 71.68 69.87 71.56 67.58 66.81 Accumulated Depreciation 54.81 49.70 45.43 41.99 38.73 35.14 32.32 29.97 25.89 22.23 Non Current Assets 41.55 40.64 35.75 36.96 42.43 43.97 45.44 49.33 47.56 46.37 Capital Work in Progress 4.52 6.61 0.14 0.00 0.00 0.00 0.09 0.02 0.40 0.27 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.71 7.50 7.54 5.23 9.20 7.43 7.80 7.72 5.47 1.52 Other Non Current Assets 1.58 2.16 0.26 1.33 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 70.27 83.16 67.30 62.52 47.97 48.19 49.54 51.63 48.96 47.86 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 33.51 37.56 24.94 28.69 19.23 19.37 17.77 22.53 22.20 19.05 Sundry Debtors 25.58 28.08 29.44 22.10 20.38 19.59 24.71 23.33 22.19 24.44 Cash & Bank 2.00 4.01 3.18 1.67 3.27 3.95 3.61 3.97 2.76 2.64 Other Current Assets 9.18 5.25 5.94 6.39 5.09 5.28 3.45 1.80 1.81 1.73 Short Term Loans & Adv. 3.67 8.26 3.80 3.67 5.09 5.28 3.45 1.80 1.49 1.73 Net Current Assets 17.85 13.51 10.45 6.06 0.47 -3.71 -5.32 -2.66 2.68 4.60 Total Assets 111.82 123.80 103.05 99.48 90.40 92.16 94.98 100.96 96.52 94.23

Cash Flow

Standalone Figures in Rs. Crores

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 21.11 -2.56 5.17 2.57 4.76 10.33 10.92 2.60 5.54 4.95 PBT 5.38 5.65 4.36 1.47 0.56 1.04 -2.54 -0.21 2.71 0.66 Adjustment 11.09 9.53 6.38 7.41 6.63 6.08 8.50 8.36 9.94 8.95 Changes in Working Capital 5.45 -16.60 -5.49 -6.20 -2.39 3.17 5.12 -5.44 -6.83 -4.17 Cash after chg. in Working capital 21.92 -1.42 5.25 2.68 4.80 10.29 11.08 2.71 5.82 5.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.81 -1.14 -0.08 -0.05 0.22 0.04 -0.16 -0.11 -0.28 -0.49 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 -0.06 -0.26 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -4.29 -6.95 -0.85 -0.20 0.05 -1.80 -0.79 -3.35 -1.65 -3.78 Net Fixed Assets -6.39 -7.30 -0.99 -0.43 -0.28 -1.72 1.62 -3.60 -0.90 -3.73 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.10 0.35 0.14 0.23 0.33 -0.08 -2.41 0.25 -0.75 -0.05 Cash from Financing Activity -18.83 10.34 -2.81 -3.22 -4.71 -8.27 -10.33 1.00 -3.71 -1.73 Net Cash Inflow / Outflow -2.01 0.83 1.51 -0.85 0.10 0.26 -0.20 0.25 0.18 -0.56 Opening Cash & Equivalents 4.01 3.18 1.67 2.52 0.79 0.53 0.73 0.48 0.30 0.86 Closing Cash & Equivalent 2.00 4.01 3.18 1.67 0.89 0.79 0.53 0.73 0.48 0.30

Financial Ratios

Standalone

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.) 6.31 5.86 5.36 4.90 4.75 4.63 4.46 4.54 4.49 4.05 ROA 3.14% 3.55% 3.66% 1.42% 1.00% 1.54% -1.06% -0.02% 3.36% 0.65% ROE 7.60% 8.99% 9.04% 3.50% 2.43% 3.96% -2.89% -0.06% 9.37% 1.81% ROCE 12.42% 13.80% 13.66% 11.26% 10.43% 11.70% 7.22% 9.58% 14.04% 10.19% Fixed Asset Turnover 2.94 3.46 3.33 2.80 2.62 2.75 3.01 2.87 3.15 2.76 Receivable days 42.47 41.15 38.75 38.35 38.79 41.59 41.16 41.65 40.16 43.10 Inventory Days 56.26 44.71 40.32 43.26 37.46 34.87 34.53 40.93 35.52 33.53 Payable days 20.31 21.19 22.69 28.77 27.15 27.56 21.03 21.37 26.29 27.80 Cash Conversion Cycle 78.42 64.66 56.38 52.83 49.10 48.91 54.66 61.22 49.39 48.83 Total Debt/Equity 0.85 1.17 0.91 0.93 0.92 0.92 1.08 1.24 1.11 1.16 Interest Cover 1.80 1.81 1.68 1.20 1.08 1.14 0.69 0.97 1.36 1.11

Top Investors:

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