Nifty

:

14841.65

Sensex

:

50013.35

80.10 (0.54%)
163.51 (0.33%)

Login

Nifty
Sensex

:
:

14841.65
50013.35

80.10 (0.54%)
163.51 (0.33%)

Century Extrusions Ltd.

Aluminium & Aluminium Products

Rating :

54/99

BSE: 500083 | NSE: CENTEXT

Watchlist

NSE BSE

4.55

01-Mar-2021

Open
High
Low
Previous Close

4.40
4.65
4.25
4.30

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

296504
13.31
7.20
1.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

37.20
24.00
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

78.34
N/A
0.77

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

13.42
16.52
11.84

P:BV (Average)

8 Years
5 Years
3 Years

0.61
0.61
0.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.95
5.42
5.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 58.98 61.82 -4.59% 51.07 51.71 -1.24% 12.68 58.83 -78.45% 58.20 66.95 -13.07%
Expenses 53.85 57.82 -6.87% 47.44 48.11 -1.39% 12.97 55.31 -76.55% 53.63 63.01 -14.89%
EBITDA 5.13 4.00 28.25% 3.63 3.60 0.83% -0.29 3.52 - 4.57 3.94 15.99%
EBIDTM 8.70% 6.47% 7.11% 6.96% -2.29% 5.98% 7.85% 5.88%
Other Income 0.47 0.43 9.30% 0.28 0.34 -17.65% 0.30 0.32 -6.25% 0.45 -0.08 -
Interest 1.94 1.95 -0.51% 1.59 1.46 8.90% 1.92 1.79 7.26% 1.54 2.01 -23.38%
Depreciation 1.61 1.27 26.77% 1.28 1.19 7.56% 1.05 1.36 -22.79% 1.29 1.07 20.56%
PBT 2.05 1.21 69.42% 1.04 1.29 -19.38% -2.96 0.69 - 2.19 0.74 195.95%
Tax 0.37 0.45 -17.78% -0.10 0.61 - 0.09 0.21 -57.14% 0.41 1.20 -65.83%
PAT 1.68 0.76 121.05% 1.14 0.68 67.65% -3.05 0.48 - 1.78 -0.46 -
PATM 2.85% 1.23% 2.23% 1.31% -24.05% 0.82% 3.06% -0.69%
EPS 0.21 0.10 110.00% 0.14 0.09 55.56% -0.38 0.06 - 0.22 -0.06 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 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 180.93 230.56 255.13 235.92 180.55 167.97 173.84 190.42 178.10 192.45 163.12 Net Sales Growth -24.40% -9.63% 8.14% 30.67% 7.49% -3.38% -8.71% 6.92% -7.46% 17.98% Cost Of Goods Sold 130.75 170.88 195.45 183.35 135.48 127.62 135.90 148.19 137.30 146.91 122.64 Gross Profit 50.18 59.68 59.68 52.57 45.07 40.35 37.94 42.23 40.80 45.54 40.48 GP Margin 27.73% 25.88% 23.39% 22.28% 24.96% 24.02% 21.82% 22.18% 22.91% 23.66% 24.82% Total Expenditure 167.89 214.87 239.24 224.48 170.68 159.36 165.72 183.37 170.26 180.16 153.11 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 13.04 15.69 15.89 11.44 9.87 8.61 8.12 7.05 7.84 12.29 10.01 EBITDA Margin 7.21% 6.81% 6.23% 4.85% 5.47% 5.13% 4.67% 3.70% 4.40% 6.39% 6.14% Other Income 1.50 1.54 1.10 2.89 1.92 2.47 3.72 3.01 4.11 2.05 0.89 Interest 6.99 6.74 6.99 6.38 6.95 6.95 7.46 8.16 7.74 7.50 6.20 Depreciation 5.23 5.11 4.31 3.59 3.37 3.31 3.37 4.41 4.42 4.13 4.04 PBT 2.32 5.38 5.69 4.36 1.47 0.82 1.01 -2.51 -0.21 2.71 0.66 Tax 0.77 1.68 1.62 0.65 0.06 -0.35 -0.40 -1.50 -0.19 -0.49 0.08 Tax Rate 33.19% 31.23% 28.67% 14.91% 4.26% -62.50% -38.46% 59.06% 90.48% -18.08% 12.12% PAT 1.55 3.70 4.03 3.71 1.35 0.91 1.44 -1.04 -0.02 3.20 0.58 PAT before Minority Interest 1.55 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 0.86% 1.60% 1.58% 1.57% 0.75% 0.54% 0.83% -0.55% -0.01% 1.66% 0.36% PAT Growth 6.16% -8.19% 8.63% 174.81% 48.35% -36.81% - - - 451.72% EPS 0.19 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