Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Styrenix Performance Materials Ltd.

Chemicals

Rating :

N/A

BSE: 506222 | NSE: STYRENIX

Watchlist

NSE BSE

2625.30

06-Feb-2025

Open
High
Low
Previous Close

2695.00
2698.45
2591.00
2658.45

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

17870
469.79
3095.65
1524.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,698.70
20.58
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,664.29
3.67%
5.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.27
7.07
0.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.26
32.33
-11.04

PAT CAGR (%)

10 Years
5 Years
3 Years

17.33
-
-18.72

P:E (Median)

8 Years
5 Years
3 Years

11.50
6.85
14.98

P:BV (Average)

8 Years
5 Years
3 Years

2.89
2.94
3.41

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.87
10.69
8.25

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 98.47
P/E Ratio 25.42
Revenue 2222
EBITDA 266
Net Income 173
ROA 15.1
P/B Ratio 6.09
ROE 24.09
FCFF 180.14
FCFF Yield 4.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 690.79 484.68 42.52% 653.22 595.00 9.78% 698.71 543.77 28.49% 598.71 615.29 -2.69%
Expenses 616.75 426.79 44.51% 554.41 512.17 8.25% 608.99 492.82 23.57% 526.85 549.06 -4.05%
EBITDA 74.04 57.89 27.90% 98.81 82.83 19.29% 89.72 50.95 76.09% 71.86 66.23 8.50%
EBIDTM 10.72% 11.94% 15.13% 13.92% 12.84% 9.37% 12.00% 10.76%
Other Income 1.37 1.72 -20.35% 6.36 3.03 109.90% 2.48 2.11 17.54% 2.39 2.97 -19.53%
Interest 1.11 0.67 65.67% 0.86 0.72 19.44% 0.61 0.74 -17.57% 0.62 1.38 -55.07%
Depreciation 10.01 9.24 8.33% 9.91 9.22 7.48% 9.34 9.10 2.64% 9.21 9.60 -4.06%
PBT 64.29 49.70 29.36% 94.40 75.92 24.34% 82.25 43.22 90.31% 64.42 58.22 10.65%
Tax 16.59 14.76 12.40% 24.30 19.50 24.62% 21.05 10.77 95.45% 15.06 15.79 -4.62%
PAT 47.70 34.94 36.52% 70.10 56.42 24.25% 61.20 32.45 88.60% 49.36 42.43 16.33%
PATM 6.91% 7.21% 10.73% 9.48% 8.76% 5.97% 8.24% 6.90%
EPS 27.10 19.85 36.52% 39.83 32.06 24.24% 34.77 18.44 88.56% 28.05 24.11 16.34%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 690.79 484.68 42.52% 653.22 595.00 9.78% 0.00 0.00 0 0.00 0.00 0
Expenses 616.76 426.79 44.51% 554.41 512.17 8.25% 0.00 0.00 0 0.00 0.00 0
EBITDA 74.03 57.89 27.88% 98.81 82.83 19.29% 0.00 0.00 0 0.00 0.00 0
EBIDTM 10.72% 11.94% 15.13% 13.92% 0.00% 0.00% 0.00% 0.00%
Other Income 1.37 1.72 -20.35% 6.36 3.03 109.90% 0.00 0.00 0 0.00 0.00 0
Interest 1.11 0.67 65.67% 0.86 0.72 19.44% 0.00 0.00 0 0.00 0.00 0
Depreciation 10.01 9.24 8.33% 9.91 9.22 7.48% 0.00 0.00 0 0.00 0.00 0
PBT 64.28 49.70 29.34% 94.40 75.92 24.34% 0.00 0.00 0 0.00 0.00 0
Tax 16.59 14.76 12.40% 24.30 19.50 24.62% 0.00 0.00 0 0.00 0.00 0
PAT 47.69 34.94 36.49% 70.10 56.42 24.25% 0.00 0.00 0 0.00 0.00 0
PATM 6.90% 7.21% 10.73% 9.48% 0.00% 0.00% 0.00% 0.00%
EPS 27.11 19.86 36.51% 39.85 32.08 24.22% 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,641.43 2,222.17 2,372.27 2,179.02 1,631.48 1,579.00 2,090.53 1,895.34 1,482.35 1,583.90 1,463.29 Net Sales Growth 17.99% -6.33% 8.87% 33.56% 3.32% -24.47% 10.30% 27.86% -6.41% 8.24% Cost Of Goods Sold 1,991.78 1,645.68 1,761.67 1,372.56 954.97 1,216.54 1,739.71 1,456.87 1,073.01 1,205.74 1,134.04 Gross Profit 649.65 576.49 610.60 806.45 676.52 362.47 350.82 438.47 409.33 378.17 329.25 GP Margin 24.59% 25.94% 25.74% 37.01% 41.47% 22.96% 16.78% 23.13% 27.61% 23.88% 22.50% Total Expenditure 2,307.00 1,957.84 2,096.63 1,704.46 1,217.79 1,513.86 2,082.53 1,760.09 1,347.18 1,487.88 1,380.12 Power & Fuel Cost - 95.32 94.51 70.75 58.65 63.98 65.97 62.47 51.88 58.85 53.40 % Of Sales - 4.29% 3.98% 3.25% 3.59% 4.05% 3.16% 3.30% 3.50% 3.72% 3.65% Employee Cost - 67.20 72.23 74.37 70.81 57.87 57.53 49.64 50.37 50.40 43.79 % Of Sales - 3.02% 3.04% 3.41% 4.34% 3.66% 2.75% 2.62% 3.40% 3.18% 2.99% Manufacturing Exp. - 54.38 51.87 50.70 35.99 54.53 72.24 53.36 37.99 30.86 25.04 % Of Sales - 2.45% 2.19% 2.33% 2.21% 3.45% 3.46% 2.82% 2.56% 1.95% 1.71% General & Admin Exp. - 28.94 52.35 61.51 59.04 68.64 86.53 80.30 67.69 59.95 44.25 % Of Sales - 1.30% 2.21% 2.82% 3.62% 4.35% 4.14% 4.24% 4.57% 3.78% 3.02% Selling & Distn. Exp. - 54.31 46.75 39.72 36.23 38.24 43.69 38.98 36.29 39.73 64.16 % Of Sales - 2.44% 1.97% 1.82% 2.22% 2.42% 2.09% 2.06% 2.45% 2.51% 4.38% Miscellaneous Exp. - 12.01 17.25 34.85 2.12 14.06 16.87 18.46 29.94 42.35 64.16 % Of Sales - 0.54% 0.73% 1.60% 0.13% 0.89% 0.81% 0.97% 2.02% 2.67% 1.06% EBITDA 334.43 264.33 275.64 474.56 413.69 65.14 8.00 135.25 135.17 96.02 83.17 EBITDA Margin 12.66% 11.90% 11.62% 21.78% 25.36% 4.13% 0.38% 7.14% 9.12% 6.06% 5.68% Other Income 12.60 9.26 15.10 13.88 13.05 6.78 13.13 6.92 4.07 2.74 4.70 Interest 3.20 3.55 5.76 8.23 14.64 15.90 12.69 13.68 13.67 11.31 14.81 Depreciation 38.47 36.78 38.02 37.63 36.03 31.57 26.92 25.36 25.27 27.21 21.32 PBT 305.36 233.26 246.96 442.58 376.07 24.46 -18.48 103.13 100.30 60.25 51.73 Tax 77.00 60.09 63.95 120.03 95.86 -3.98 -6.01 36.91 31.02 -3.58 16.71 Tax Rate 25.22% 25.76% 25.89% 27.12% 25.49% 29.50% 32.52% 35.79% 30.93% -5.94% 32.30% PAT 228.36 173.17 183.01 322.54 280.22 -9.52 -12.47 66.23 69.28 63.83 35.02 PAT before Minority Interest 228.36 173.17 183.01 322.54 280.22 -9.52 -12.47 66.23 69.28 63.83 35.02 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 8.65% 7.79% 7.71% 14.80% 17.18% -0.60% -0.60% 3.49% 4.67% 4.03% 2.39% PAT Growth 37.37% -5.38% -43.26% 15.10% - - - -4.40% 8.54% 82.27% EPS 129.75 98.39 103.98 183.26 159.22 -5.41 -7.09 37.63 39.36 36.27 19.90

Description TTM Mar 15
Net Sales - 2,040.42 Net Sales Growth - Cost Of Goods Sold - 1,641.51 Gross Profit - 398.91 GP Margin - 19.55% Total Expenditure - 1,954.72 Power & Fuel Cost - 71.11 % Of Sales - 3.49% Employee Cost - 55.42 % Of Sales - 2.72% Manufacturing Exp. - 33.35 % Of Sales - 1.63% General & Admin Exp. - 60.62 % Of Sales - 2.97% Selling & Distn. Exp. - 69.94 % Of Sales - 3.43% Miscellaneous Exp. - 22.77 % Of Sales - 1.12% EBITDA - 85.70 EBITDA Margin - 4.20% Other Income - 5.57 Interest - 23.91 Depreciation - 31.73 PBT - 35.64 Tax - 16.71 Tax Rate - 46.89% PAT - 18.93 PAT before Minority Interest - 18.93 Minority Interest - 0.00 PAT Margin - 0.93% PAT Growth - EPS - 10.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 722.73 714.74 856.43 888.78 609.29 623.26 644.52 587.05 526.68 503.81 Share Capital 17.59 17.59 17.59 17.59 17.59 17.59 17.59 17.59 17.59 17.59 Total Reserves 705.14 697.15 838.85 871.19 591.70 605.67 626.93 569.46 509.09 486.22 Non-Current Liabilities 58.59 67.79 84.58 119.55 151.88 116.32 70.63 35.74 22.87 298.10 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 9.72 9.62 9.53 33.19 63.00 89.00 23.00 0.00 0.00 0.00 Long Term Provisions 29.22 28.18 22.97 34.47 33.24 12.18 26.82 11.61 3.58 275.21 Current Liabilities 256.56 480.23 290.90 305.05 294.05 382.17 394.43 458.09 375.67 299.82 Trade Payables 227.52 310.41 237.85 224.73 138.78 186.82 253.42 188.70 157.09 150.02 Other Current Liabilities 27.85 169.11 51.81 71.64 70.93 29.82 16.77 28.95 47.70 31.14 Short Term Borrowings 0.00 0.00 0.00 0.00 82.01 163.46 80.93 208.87 169.81 109.58 Short Term Provisions 1.19 0.71 1.24 8.68 2.34 2.06 43.30 31.58 1.07 9.08 Total Liabilities 1,037.88 1,262.76 1,231.91 1,313.38 1,055.22 1,121.75 1,109.58 1,080.88 925.22 1,101.73 Net Block 295.29 309.42 343.05 369.12 364.71 200.28 213.73 219.04 241.21 216.55 Gross Block 549.51 531.51 535.23 526.58 486.53 300.88 289.46 272.20 269.51 442.12 Accumulated Depreciation 254.22 222.09 192.18 157.47 121.81 100.61 75.73 53.16 28.29 225.57 Non Current Assets 343.23 340.66 371.67 409.24 529.38 456.02 404.11 276.81 282.29 617.32 Capital Work in Progress 28.09 11.88 7.05 29.71 56.27 96.00 15.29 17.69 2.13 0.20 Non Current Investment 1.74 1.03 1.29 0.58 0.18 0.31 0.80 0.85 0.52 101.04 Long Term Loans & Adv. 17.77 18.00 19.98 9.55 107.94 159.18 174.05 39.00 38.24 299.35 Other Non Current Assets 0.34 0.33 0.30 0.28 0.27 0.26 0.24 0.23 0.19 0.19 Current Assets 694.41 921.70 860.24 904.14 525.84 665.72 705.47 804.06 642.93 484.40 Current Investments 56.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 268.66 345.54 341.37 289.91 268.48 315.49 299.90 319.53 192.28 162.41 Sundry Debtors 296.87 318.68 306.53 305.98 172.24 235.69 244.92 222.46 224.01 202.28 Cash & Bank 56.61 245.19 179.19 242.22 3.44 45.71 40.39 16.11 24.77 5.01 Other Current Assets 16.15 4.20 4.56 62.47 81.68 68.84 120.26 245.96 201.87 114.69 Short Term Loans & Adv. 10.12 8.09 28.59 3.56 1.48 65.16 117.35 245.38 8.53 9.61 Net Current Assets 437.85 441.47 569.34 599.09 231.78 283.55 311.04 345.97 267.26 184.58 Total Assets 1,037.64 1,262.36 1,231.91 1,313.38 1,055.22 1,121.74 1,109.58 1,080.87 925.22 1,101.72

Description Mar 15
Shareholder's Funds 486.91 Share Capital 17.59 Total Reserves 469.32 Non-Current Liabilities 309.56 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 286.10 Current Liabilities 514.76 Trade Payables 299.61 Other Current Liabilities 35.73 Short Term Borrowings 169.58 Short Term Provisions 9.85 Total Liabilities 1,311.23 Net Block 287.67 Gross Block 643.08 Accumulated Depreciation 355.40 Non Current Assets 616.98 Capital Work in Progress 0.20 Non Current Investment 0.06 Long Term Loans & Adv. 328.57 Other Non Current Assets 0.49 Current Assets 694.25 Current Investments 0.00 Inventories 211.79 Sundry Debtors 264.56 Cash & Bank 20.13 Other Current Assets 197.77 Short Term Loans & Adv. 172.31 Net Current Assets 179.48 Total Assets 1,311.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 216.27 270.10 356.42 384.60 165.85 -35.98 173.00 -15.56 28.48 19.67 PBT 233.26 246.97 442.58 376.07 -13.50 -18.48 103.13 100.30 60.25 51.73 Adjustment 31.23 32.43 61.67 41.73 49.01 33.36 39.49 31.35 43.65 34.46 Changes in Working Capital 13.20 56.57 -22.49 37.14 128.27 -40.47 56.38 -126.67 -65.43 -52.09 Cash after chg. in Working capital 277.69 335.97 481.76 454.94 163.77 -25.59 199.00 4.97 38.47 34.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -61.42 -65.87 -125.34 -70.35 2.08 -10.39 -26.00 -20.53 -9.99 -14.42 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 -87.95 -135.59 82.94 -112.14 -83.60 -93.49 -21.24 -15.06 -5.79 -50.84 Net Fixed Assets -34.21 -1.11 14.01 -13.49 -145.92 -92.13 -14.86 -18.25 170.68 -37.20 Net Investments -56.83 0.26 -0.71 -0.40 0.13 0.49 0.05 -0.33 100.52 -67.79 Others 3.09 -134.74 69.64 -98.25 62.19 -1.85 -6.43 3.52 -276.99 54.15 Cash from Financing Activity -176.62 -197.81 -412.15 -136.73 -124.49 134.78 -127.49 21.94 -18.06 -0.66 Net Cash Inflow / Outflow -48.30 -63.30 27.20 135.72 -42.25 5.31 24.27 -8.68 4.62 -31.83 Opening Cash & Equivalents 102.78 166.08 138.88 3.16 45.40 40.09 15.82 24.51 19.88 36.59 Closing Cash & Equivalent 54.48 102.78 166.08 138.88 3.16 45.40 40.09 15.82 24.51 4.76

Description Mar 15
Cash From Operating Activity 59.50 PBT 35.64 Adjustment 50.80 Changes in Working Capital -12.48 Cash after chg. in Working capital 73.96 Interest Paid 0.00 Tax Paid -14.46 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -88.75 Net Fixed Assets Net Investments Others Cash from Financing Activity -9.89 Net Cash Inflow / Outflow -39.13 Opening Cash & Equivalents 36.59 Closing Cash & Equivalent 19.88

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 410.88 406.33 487.01 505.40 346.47 354.41 366.50 333.82 299.50 286.49 ROA 15.05% 14.67% 25.34% 23.66% -0.87% -1.12% 6.05% 6.91% 6.30% 3.16% ROE 24.09% 23.30% 36.96% 37.41% -1.55% -1.97% 10.75% 12.44% 12.39% 7.14% ROCE 32.50% 31.77% 49.86% 45.32% 0.29% -0.71% 15.13% 15.27% 10.93% 11.28% Fixed Asset Turnover 4.17 4.48 4.12 3.24 4.03 7.08 6.95 6.16 4.99 4.16 Receivable days 49.82 47.80 51.12 53.22 46.93 41.96 43.73 48.81 43.82 46.94 Inventory Days 49.71 52.52 52.68 62.14 67.18 53.72 57.95 55.96 36.46 37.21 Payable days 59.65 56.80 61.51 69.47 41.23 39.30 49.00 47.40 39.20 47.71 Cash Conversion Cycle 39.88 43.52 42.29 45.89 72.88 56.37 52.68 57.37 41.08 36.43 Total Debt/Equity 0.01 0.01 0.01 0.06 0.28 0.43 0.16 0.36 0.32 0.22 Interest Cover 66.71 43.88 54.77 26.69 0.15 -0.46 8.54 8.34 6.33 4.49

Description Mar 15
Book Value (Rs.) 276.88 ROA 1.44% ROE 3.89% ROCE 9.07% Fixed Asset Turnover 3.57 Receivable days 42.10 Inventory Days 33.71 Payable days 57.55 Cash Conversion Cycle 18.26 Total Debt/Equity 0.35 Interest Cover 2.49

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

motilal oswal small cap fund

ikigai emerging equity fund

enam investment & services pvt ltd

vallabh bhanshali

investor education and protection fund (iepf)

Annual Reports:

News Update:

Styrenix Performance Materials acquires 36.13% shareholding in Clean Max Jasper
20th Feb 2025, 10:30 AM

CMJPL shall offer the captive open access model to supply power to the company, in the state of Gujarat
Read More
Styrenix Performance Materials inks pact to acquire 36.13% stake in Clean Max Jasper
6th Feb 2025, 10:57 AM

The said acquisition is expected to be completed within period of 3 months
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.

Feedback