Nifty
:
22475.85
Sensex
:
73878.15
-172.35 (-0.76%)
-732.96 (-0.98%)
Nifty
Sensex
:
:
22475.85
73878.15
-172.35 (-0.76%)
-732.96 (-0.98%)

Flair Writing Industries Ltd.

Printing & Stationery

Rating :
47/99

BSE: 544030 | NSE: FLAIR

NSE BSE
309.70
02-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  300.05
  •  312.95
  •  298.05
  •  300.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  181754
  •  555.47
  •  514.40
  •  246.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,250.39
  • 29.13
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,384.64
  • N/A
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.59%
  • 1.11%
  • 8.67%
  • FII
  • DII
  • Others
  • 0.25%
  • 7.64%
  • 3.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.42
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.73
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.53
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
224.92
231.92
-3.02%
257.01
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
190.37
178.83
6.45%
203.17
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
34.55
53.09
-34.92%
53.84
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
15.36%
22.89%
20.95%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.94
2.49
58.23%
2.70
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
2.89
2.61
10.73%
3.34
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
9.48
7.07
34.09%
8.95
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
26.12
45.91
-43.11%
44.25
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
7.12
12.66
-43.76%
11.09
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
19.00
33.25
-42.86%
33.16
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
8.45%
14.34%
12.90%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.82
3.56
-48.88%
3.57
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
942.66
577.40
572.80
148.10
382.82
337.83
267.67
Net Sales Growth
-
63.26%
0.80%
286.77%
-61.31%
13.32%
26.21%
 
Cost Of Goods Sold
-
508.77
308.19
321.74
74.89
200.16
187.22
153.60
Gross Profit
-
433.89
269.20
251.06
73.21
182.67
150.61
114.07
GP Margin
-
46.03%
46.62%
43.83%
49.43%
47.72%
44.58%
42.62%
Total Expenditure
-
758.98
479.52
478.02
122.83
297.19
268.44
221.18
Power & Fuel Cost
-
20.25
14.28
9.77
2.72
7.67
6.97
6.53
% Of Sales
-
2.15%
2.47%
1.71%
1.84%
2.00%
2.06%
2.44%
Employee Cost
-
117.34
87.80
79.09
25.30
39.84
33.78
28.63
% Of Sales
-
12.45%
15.21%
13.81%
17.08%
10.41%
10.00%
10.70%
Manufacturing Exp.
-
48.41
32.61
29.00
7.33
24.95
18.02
12.60
% Of Sales
-
5.14%
5.65%
5.06%
4.95%
6.52%
5.33%
4.71%
General & Admin Exp.
-
23.83
13.75
11.32
4.98
5.46
4.64
4.00
% Of Sales
-
2.53%
2.38%
1.98%
3.36%
1.43%
1.37%
1.49%
Selling & Distn. Exp.
-
35.61
19.12
26.87
7.36
18.88
17.46
15.80
% Of Sales
-
3.78%
3.31%
4.69%
4.97%
4.93%
5.17%
5.90%
Miscellaneous Exp.
-
4.77
3.77
0.23
0.25
0.23
0.35
0.03
% Of Sales
-
0.51%
0.65%
0.04%
0.17%
0.06%
0.10%
0.01%
EBITDA
-
183.68
97.88
94.78
25.27
85.63
69.39
46.49
EBITDA Margin
-
19.49%
16.95%
16.55%
17.06%
22.37%
20.54%
17.37%
Other Income
-
11.63
10.24
6.82
23.01
5.58
3.79
1.10
Interest
-
9.17
10.31
17.22
6.15
11.12
10.70
9.72
Depreciation
-
27.34
24.37
15.28
4.53
10.38
8.25
5.94
PBT
-
158.80
73.45
69.10
37.59
69.72
54.23
31.93
Tax
-
40.70
18.30
19.10
12.99
17.04
13.06
4.02
Tax Rate
-
25.63%
24.91%
27.64%
34.56%
24.44%
24.08%
12.59%
PAT
-
118.21
55.15
50.00
24.60
52.68
41.17
27.91
PAT before Minority Interest
-
118.10
55.15
50.00
24.60
52.68
41.17
27.91
Minority Interest
-
0.11
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
12.54%
9.55%
8.73%
16.61%
13.76%
12.19%
10.43%
PAT Growth
-
114.34%
10.30%
103.25%
-53.30%
27.96%
47.51%
 
EPS
-
11.22
5.23
4.74
2.33
5.00
3.91
2.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
434.95
316.98
153.74
19.78
122.47
69.76
30.66
Share Capital
46.69
23.35
0.22
0.20
2.90
2.90
2.83
Total Reserves
388.26
293.63
150.83
19.58
119.58
66.86
27.83
Non-Current Liabilities
64.96
91.96
103.12
5.08
0.54
-2.69
-1.40
Secured Loans
8.52
6.96
12.67
4.00
5.45
0.23
0.33
Unsecured Loans
33.28
66.45
85.70
0.00
0.00
0.00
0.00
Long Term Provisions
6.30
6.06
2.53
1.27
2.06
1.67
1.00
Current Liabilities
184.00
148.55
156.26
167.04
160.22
182.73
160.85
Trade Payables
63.57
50.29
61.26
27.68
35.98
36.40
28.77
Other Current Liabilities
39.49
39.78
16.35
15.41
8.93
8.55
5.14
Short Term Borrowings
66.71
43.45
74.92
113.72
110.53
132.73
122.52
Short Term Provisions
14.23
15.02
3.73
10.22
4.78
5.05
4.42
Total Liabilities
684.19
557.49
413.12
191.90
283.23
249.80
190.11
Net Block
249.93
196.01
143.85
86.22
110.60
91.50
68.93
Gross Block
387.61
307.42
166.47
90.75
154.16
124.90
91.66
Accumulated Depreciation
137.69
111.41
22.62
4.54
43.55
33.40
22.73
Non Current Assets
273.55
205.23
178.19
110.69
125.37
114.33
85.56
Capital Work in Progress
1.60
1.78
8.31
2.08
0.00
12.45
10.07
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
17.31
5.44
25.81
22.20
11.53
8.43
5.12
Other Non Current Assets
4.72
2.00
0.22
0.19
3.24
1.95
1.45
Current Assets
410.63
352.26
234.94
81.21
157.86
135.47
104.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Inventories
213.76
184.29
91.20
37.74
62.53
51.64
34.53
Sundry Debtors
170.67
146.97
118.83
30.27
78.91
69.32
57.39
Cash & Bank
0.80
0.33
1.45
5.85
1.55
0.46
0.91
Other Current Assets
25.41
5.26
2.74
2.56
14.87
14.04
10.71
Short Term Loans & Adv.
22.85
15.40
20.71
4.79
11.49
11.66
9.48
Net Current Assets
226.63
203.71
78.67
-85.83
-2.36
-47.27
-56.30
Total Assets
684.18
557.49
413.13
191.90
283.23
249.80
190.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
96.44
35.04
45.46
17.74
45.62
34.16
29.30
PBT
158.80
73.45
69.10
37.59
69.72
54.23
31.93
Adjustment
36.31
32.62
31.72
-12.27
21.40
18.71
15.10
Changes in Working Capital
-55.32
-60.27
-30.87
-1.77
-25.14
-24.78
-10.71
Cash after chg. in Working capital
139.80
45.80
69.95
23.56
65.97
48.15
36.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.36
-10.75
-24.49
-5.81
-20.36
-14.00
-7.02
Other Direct Exp. Paid
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
Cash From Investing Activity
-73.59
-19.50
-51.23
-20.78
-16.53
-33.99
-21.98
Net Fixed Assets
-42.25
-113.34
-81.96
61.35
-16.81
-35.62
Net Investments
-3.50
-0.01
0.00
-0.10
0.00
1.00
Others
-27.84
93.85
30.73
-82.03
0.28
0.63
Cash from Financing Activity
-22.33
-15.88
0.05
8.13
-27.96
-0.68
-6.64
Net Cash Inflow / Outflow
0.51
-0.34
-5.73
5.08
1.13
-0.51
0.68
Opening Cash & Equivalents
0.33
0.67
5.85
0.76
0.40
0.91
0.24
Closing Cash & Equivalent
0.79
0.33
1.45
5.85
1.53
0.40
0.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
46.57
135.77
6928.62
988.80
422.33
240.54
0.00
ROA
19.02%
10.62%
16.53%
10.36%
19.77%
18.72%
14.68%
ROE
31.41%
19.06%
58.54%
34.59%
54.81%
81.99%
91.03%
ROCE
33.80%
20.06%
36.94%
23.13%
36.57%
36.43%
27.11%
Fixed Asset Turnover
2.75
1.98
4.46
1.23
2.76
3.14
2.94
Receivable days
60.75
83.07
47.44
132.52
70.18
68.05
77.73
Inventory Days
76.13
99.78
41.03
121.71
54.05
46.28
46.77
Payable days
40.84
54.11
34.15
94.77
43.40
42.40
46.31
Cash Conversion Cycle
96.04
128.73
54.31
159.46
80.83
71.93
78.19
Total Debt/Equity
0.27
0.40
1.16
6.03
0.95
1.91
4.01
Interest Cover
18.31
8.13
5.01
7.11
7.27
6.07
4.28

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Flair Writing Indu. - Quarterly Results
    10th Feb 2024, 16:01 PM

    Read More

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.