Nifty

:

17081.15

Sensex

:

57416.20

-536.00 (-3.04%)
-1620.98 (-2.75%)

Login

Nifty
Sensex

:
:

17081.15
57416.20

-536.00 (-3.04%)
-1620.98 (-2.75%)

Century Extrusions Ltd.

Aluminium & Aluminium Products

Rating :

55/99

BSE: 500083 | NSE: CENTEXT

Watchlist

NSE BSE

12.85

21-Jan-2022

Open
High
Low
Previous Close

13.20
13.30
12.80
13.20

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

252743
32.71
15.55
3.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

102.80
15.46
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

131.36
N/A
1.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.27
0.74
-9.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.70
8.07
-1.75

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.77
10.06
-18.52

P:E (Median)

8 Years
5 Years
3 Years

15.37
14.97
12.57

P:BV (Average)

8 Years
5 Years
3 Years

0.94
0.94
0.94

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.15
5.49
5.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 73.26 51.07 43.45% 66.14 12.68 421.61% 64.60 58.20 11.00% 58.98 61.82 -4.59%
Expenses 68.55 47.44 44.50% 61.61 12.97 375.02% 58.52 53.63 9.12% 53.85 57.82 -6.87%
EBITDA 4.71 3.63 29.75% 4.53 -0.29 - 6.08 4.57 33.04% 5.13 4.00 28.25%
EBIDTM 6.43% 7.11% 6.85% -2.29% 9.41% 7.85% 8.70% 6.47%
Other Income 0.09 0.28 -67.86% 0.06 0.30 -80.00% 0.06 0.45 -86.67% 0.47 0.43 9.30%
Interest 1.89 1.59 18.87% 1.87 1.92 -2.60% 1.99 1.54 29.22% 1.94 1.95 -0.51%
Depreciation 0.57 1.28 -55.47% 1.32 1.05 25.71% 1.15 1.29 -10.85% 1.61 1.27 26.77%
PBT 2.34 1.04 125.00% 1.40 -2.96 - 3.00 2.19 36.99% 2.05 1.21 69.42%
Tax 0.80 -0.10 - 0.38 0.09 322.22% 0.59 0.41 43.90% 0.37 0.45 -17.78%
PAT 1.54 1.14 35.09% 1.02 -3.05 - 2.41 1.78 35.39% 1.68 0.76 121.05%
PATM 2.10% 2.23% 1.54% -24.05% 3.73% 3.06% 2.85% 1.23%
EPS 0.19 0.14 35.71% 0.13 -0.38 - 0.30 0.22 36.36% 0.21 0.10 110.00%

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 262.98 187.33 230.56 255.13 235.92 180.55 167.97 173.84 190.42 178.10 192.45 Net Sales Growth 43.10% -18.75% -9.63% 8.14% 30.67% 7.49% -3.38% -8.71% 6.92% -7.46% Cost Of Goods Sold 199.67 137.37 170.88 195.45 183.35 135.48 127.62 135.90 148.19 137.30 146.91 Gross Profit 63.31 49.96 59.68 59.68 52.57 45.07 40.35 37.94 42.23 40.80 45.54 GP Margin 24.07% 26.67% 25.88% 23.39% 22.28% 24.96% 24.02% 21.82% 22.18% 22.91% 23.66% Total Expenditure 242.53 172.78 214.87 239.24 224.48 170.68 159.36 165.72 183.37 170.26 180.16 Power & Fuel Cost - 10.49 12.36 12.51 13.02 11.05 10.26 10.02 12.51 12.02 11.41 % Of Sales - 5.60% 5.36% 4.90% 5.52% 6.12% 6.11% 5.76% 6.57% 6.75% 5.93% Employee Cost - 12.10 13.90 13.16 12.53 11.50 10.96 9.56 9.83 9.57 10.16 % Of Sales - 6.46% 6.03% 5.16% 5.31% 6.37% 6.52% 5.50% 5.16% 5.37% 5.28% Manufacturing Exp. - 2.83 3.53 4.40 3.56 2.01 1.18 1.09 2.74 3.02 2.60 % Of Sales - 1.51% 1.53% 1.72% 1.51% 1.11% 0.70% 0.63% 1.44% 1.70% 1.35% General & Admin Exp. - 3.61 4.71 4.69 4.63 2.53 2.38 2.52 2.71 2.43 2.78 % Of Sales - 1.93% 2.04% 1.84% 1.96% 1.40% 1.42% 1.45% 1.42% 1.36% 1.44% Selling & Distn. Exp. - 4.08 4.88 4.68 4.48 4.74 3.99 3.43 3.92 3.13 3.07 % Of Sales - 2.18% 2.12% 1.83% 1.90% 2.63% 2.38% 1.97% 2.06% 1.76% 1.60% Miscellaneous Exp. - 2.30 4.61 4.35 2.91 3.37 2.97 3.20 3.47 2.79 3.07 % Of Sales - 1.23% 2.00% 1.71% 1.23% 1.87% 1.77% 1.84% 1.82% 1.57% 1.68% EBITDA 20.45 14.55 15.69 15.89 11.44 9.87 8.61 8.12 7.05 7.84 12.29 EBITDA Margin 7.78% 7.77% 6.81% 6.23% 4.85% 5.47% 5.13% 4.67% 3.70% 4.40% 6.39% Other Income 0.68 1.11 1.54 1.10 2.89 1.92 2.47 3.72 3.01 4.11 2.05 Interest 7.69 7.44 6.74 6.99 6.38 6.95 6.95 7.46 8.16 7.74 7.50 Depreciation 4.65 5.09 5.11 4.31 3.59 3.37 3.31 3.37 4.41 4.42 4.13 PBT 8.79 3.13 5.38 5.69 4.36 1.47 0.82 1.01 -2.51 -0.21 2.71 Tax 2.14 0.95 1.68 1.62 0.65 0.06 -0.35 -0.40 -1.50 -0.19 -0.49 Tax Rate 24.35% 30.35% 31.23% 28.67% 14.91% 4.26% -62.50% -38.46% 59.06% 90.48% -18.08% PAT 6.65 2.18 3.70 4.03 3.71 1.35 0.91 1.44 -1.04 -0.02 3.20 PAT before Minority Interest 6.65 2.18 3.70 4.03 3.71 1.35 0.91 1.44 -1.04 -0.02 3.20 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 2.53% 1.16% 1.60% 1.58% 1.57% 0.75% 0.54% 0.83% -0.55% -0.01% 1.66% PAT Growth 955.56% -41.08% -8.19% 8.63% 174.81% 48.35% -36.81% - - - EPS 0.83 0.27 0.46 0.50 0.46 0.17 0.11 0.18 -0.13 0.00 0.40

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 52.87 50.46 46.86 42.84 39.20 37.98 37.00 35.67 36.31 35.92 Share Capital 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 Total Reserves 44.87 42.46 38.86 34.84 31.20 29.98 29.00 27.67 28.31 27.92 Non-Current Liabilities 8.44 8.94 7.29 3.36 3.82 4.92 3.26 4.45 10.36 14.32 Secured Loans 5.75 4.73 4.99 1.74 1.46 1.70 0.60 2.57 6.41 10.82 Unsecured Loans 0.32 0.97 1.58 1.21 2.29 1.78 1.36 0.27 1.01 0.29 Long Term Provisions 1.00 1.27 1.12 1.35 1.18 1.79 1.30 1.18 1.06 1.06 Current Liabilities 54.97 52.42 69.65 56.85 56.46 47.50 51.90 54.86 54.29 46.28 Trade Payables 14.46 7.80 16.02 11.04 16.35 10.37 13.06 11.61 9.30 10.49 Other Current Liabilities 7.97 9.50 8.91 10.92 7.80 6.76 11.11 15.48 13.75 11.18 Short Term Borrowings 31.01 34.22 44.14 34.42 32.01 29.98 27.13 27.29 30.75 24.13 Short Term Provisions 1.53 0.90 0.58 0.47 0.30 0.39 0.60 0.48 0.49 0.48 Total Liabilities 116.28 111.82 123.80 103.05 99.48 90.40 92.16 94.98 100.96 96.52 Net Block 28.35 27.74 24.37 27.81 30.40 33.23 36.54 37.55 41.59 41.69 Gross Block 88.25 82.55 74.07 73.24 72.39 71.96 71.68 69.87 71.56 67.58 Accumulated Depreciation 59.90 54.81 49.70 45.43 41.99 38.73 35.14 32.32 29.97 25.89 Non Current Assets 36.69 41.55 40.64 35.75 36.96 42.43 43.97 45.44 49.33 47.56 Capital Work in Progress 0.39 4.52 6.61 0.14 0.00 0.00 0.00 0.09 0.02 0.40 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. 1.21 1.04 7.50 7.54 5.23 9.20 7.43 7.80 7.72 5.47 Other Non Current Assets 6.74 8.25 2.16 0.26 1.33 0.00 0.00 0.00 0.00 0.00 Current Assets 79.59 70.27 83.16 67.30 62.52 47.97 48.19 49.54 51.63 48.96 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 33.47 33.51 37.56 24.94 28.69 19.23 19.37 17.77 22.53 22.20 Sundry Debtors 24.36 25.58 28.08 29.44 22.10 20.38 19.59 24.71 23.33 22.19 Cash & Bank 11.30 2.00 4.01 3.18 1.67 3.27 3.95 3.61 3.97 2.76 Other Current Assets 10.46 5.51 5.25 5.94 10.06 5.09 5.28 3.45 1.80 1.81 Short Term Loans & Adv. 4.65 3.67 8.26 3.80 3.67 5.09 5.28 3.45 1.80 1.49 Net Current Assets 24.62 17.85 13.51 10.45 6.06 0.47 -3.71 -5.32 -2.66 2.68 Total Assets 116.28 111.82 123.80 103.05 99.48 90.40 92.16 94.98 100.96 96.52

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 21.72 21.11 -2.56 5.17 2.57 4.76 10.33 10.92 2.60 5.54 PBT 3.13 5.38 5.65 4.36 1.47 0.56 1.04 -2.54 -0.21 2.71 Adjustment 11.61 11.09 9.53 6.38 7.41 6.63 6.08 8.50 8.36 9.94 Changes in Working Capital 7.64 5.45 -16.60 -5.49 -6.20 -2.39 3.17 5.12 -5.44 -6.83 Cash after chg. in Working capital 22.38 21.92 -1.42 5.25 2.68 4.80 10.29 11.08 2.71 5.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.66 -0.81 -1.14 -0.08 -0.05 0.22 0.04 -0.16 -0.11 -0.28 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 -0.06 -0.26 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.26 -4.29 -6.95 -0.85 -0.20 0.05 -1.80 -0.79 -3.35 -1.65 Net Fixed Assets -1.57 -6.39 -7.30 -0.99 -0.43 -0.28 -1.72 1.62 -3.60 -0.90 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.31 2.10 0.35 0.14 0.23 0.33 -0.08 -2.41 0.25 -0.75 Cash from Financing Activity -11.16 -18.83 10.34 -2.81 -3.22 -4.71 -8.27 -10.33 1.00 -3.71 Net Cash Inflow / Outflow 9.30 -2.01 0.83 1.51 -0.85 0.10 0.26 -0.20 0.25 0.18 Opening Cash & Equivalents 2.00 4.01 3.18 1.67 2.52 0.79 0.53 0.73 0.48 0.30 Closing Cash & Equivalent 11.30 2.00 4.01 3.18 1.67 0.89 0.79 0.53 0.73 0.48

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 6.61 6.31 5.86 5.36 4.90 4.75 4.63 4.46 4.54 4.49 ROA 1.91% 3.14% 3.55% 3.66% 1.42% 1.00% 1.54% -1.06% -0.02% 3.36% ROE 4.22% 7.60% 8.99% 9.04% 3.50% 2.43% 3.96% -2.89% -0.06% 9.37% ROCE 11.35% 12.42% 13.80% 13.66% 11.26% 10.43% 11.70% 7.22% 9.58% 14.04% Fixed Asset Turnover 2.19 2.94 3.46 3.33 2.80 2.62 2.75 3.01 2.87 3.15 Receivable days 48.65 42.47 41.15 38.75 38.35 38.79 41.59 41.16 41.65 40.16 Inventory Days 65.25 56.26 44.71 40.32 43.26 37.46 34.87 34.53 40.93 35.52 Payable days 23.45 20.31 21.19 22.69 28.77 27.15 27.56 21.03 21.37 26.29 Cash Conversion Cycle 90.45 78.42 64.66 56.38 52.83 49.10 48.91 54.66 61.22 49.39 Total Debt/Equity 0.75 0.85 1.17 0.91 0.93 0.92 0.92 1.08 1.24 1.11 Interest Cover 1.42 1.80 1.81 1.68 1.20 1.08 1.14 0.69 0.97 1.36

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