Nifty
Sensex
:
:
11875.80
40486.44
-61.85 (-0.52%)
-220.87 (-0.54%)

Household & Personal Products

Rating :
62/99

BSE: 540203 | NSE: SFL

1264.80
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1284.20
  •  1295.85
  •  1249.00
  •  1283.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23268
  •  294.54
  •  1779.95
  •  1151.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,148.34
  • 37.03
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,315.54
  • N/A
  • 6.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.95%
  • 0.28%
  • 1.53%
  • FII
  • DII
  • Others
  • 1.67%
  • 22.97%
  • 0.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 7.00
  • 3.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.94
  • 11.24
  • 6.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.00
  • 13.06
  • 13.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 48.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
268.97
514.24
-47.70%
504.11
534.71
-5.72%
658.00
569.24
15.59%
497.28
535.47
-7.13%
Expenses
241.13
452.05
-46.66%
430.22
479.05
-10.19%
564.16
508.36
10.98%
426.79
493.06
-13.44%
EBITDA
27.84
62.19
-55.23%
73.89
55.66
32.75%
93.84
60.88
54.14%
70.49
42.41
66.21%
EBIDTM
10.35%
12.09%
14.01%
10.41%
14.26%
10.70%
14.18%
7.92%
Other Income
10.84
9.26
17.06%
12.17
8.80
38.30%
7.15
8.16
-12.38%
11.41
5.79
97.06%
Interest
4.12
2.27
81.50%
5.32
2.45
117.14%
2.97
2.52
17.86%
2.44
2.30
6.09%
Depreciation
17.16
9.56
79.50%
26.98
10.44
158.43%
12.17
10.02
21.46%
10.33
9.93
4.03%
PBT
17.40
59.62
-70.82%
41.77
51.57
-19.00%
85.85
56.50
51.95%
69.13
35.97
92.19%
Tax
5.60
20.90
-73.21%
9.59
13.70
-30.00%
21.20
17.57
20.66%
10.39
11.61
-10.51%
PAT
11.80
38.72
-69.52%
32.18
37.87
-15.03%
64.65
38.93
66.07%
58.74
24.36
141.13%
PATM
4.39%
7.53%
7.11%
7.08%
9.83%
6.84%
11.81%
4.55%
EPS
2.42
7.93
-69.48%
6.59
7.76
-15.08%
13.25
7.98
66.04%
12.04
4.99
141.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,928.36
2,173.63
2,141.45
1,965.31
1,732.85
1,549.99
1,417.67
1,271.09
1,149.02
1,044.90
Net Sales Growth
-10.46%
1.50%
8.96%
13.41%
11.80%
9.33%
11.53%
10.62%
9.96%
 
Cost Of Goods Sold
5,371.63
1,024.79
1,142.22
1,045.67
909.99
783.00
828.16
738.02
662.01
620.39
Gross Profit
-3,443.27
1,148.84
999.23
919.64
822.86
766.99
589.51
533.07
487.01
424.51
GP Margin
-178.56%
52.85%
46.66%
46.79%
47.49%
49.48%
41.58%
41.94%
42.38%
40.63%
Total Expenditure
1,662.30
1,873.22
1,931.93
1,748.98
1,536.74
1,373.65
1,327.35
1,194.28
1,068.47
989.34
Power & Fuel Cost
-
13.01
12.79
11.79
11.43
10.59
11.19
11.72
10.45
8.33
% Of Sales
-
0.60%
0.60%
0.60%
0.66%
0.68%
0.79%
0.92%
0.91%
0.80%
Employee Cost
-
220.35
177.32
162.65
153.15
139.41
128.49
119.38
103.16
92.55
% Of Sales
-
10.14%
8.28%
8.28%
8.84%
8.99%
9.06%
9.39%
8.98%
8.86%
Manufacturing Exp.
-
137.46
107.52
117.50
110.60
108.19
94.81
72.92
59.80
55.46
% Of Sales
-
6.32%
5.02%
5.98%
6.38%
6.98%
6.69%
5.74%
5.20%
5.31%
General & Admin Exp.
-
49.96
68.63
46.63
43.18
35.84
33.83
34.80
34.37
29.96
% Of Sales
-
2.30%
3.20%
2.37%
2.49%
2.31%
2.39%
2.74%
2.99%
2.87%
Selling & Distn. Exp.
-
395.34
395.48
335.53
279.01
266.86
209.17
181.54
177.60
166.68
% Of Sales
-
18.19%
18.47%
17.07%
16.10%
17.22%
14.75%
14.28%
15.46%
15.95%
Miscellaneous Exp.
-
32.30
27.98
29.20
29.39
29.77
21.71
35.88
21.07
15.98
% Of Sales
-
1.49%
1.31%
1.49%
1.70%
1.92%
1.53%
2.82%
1.83%
1.53%
EBITDA
266.06
300.41
209.52
216.33
196.11
176.34
90.32
76.81
80.55
55.56
EBITDA Margin
13.80%
13.82%
9.78%
11.01%
11.32%
11.38%
6.37%
6.04%
7.01%
5.32%
Other Income
41.57
39.99
29.06
21.06
23.14
16.51
11.34
8.48
13.65
5.91
Interest
14.85
13.00
9.62
8.67
10.97
11.67
16.19
19.16
23.12
24.27
Depreciation
66.64
59.04
39.53
35.24
30.39
29.27
27.95
30.00
31.45
25.20
PBT
214.15
268.36
189.43
193.49
177.89
151.91
57.51
36.14
39.63
12.00
Tax
46.78
62.08
55.69
59.78
52.33
47.20
14.84
8.30
8.78
4.18
Tax Rate
21.84%
24.22%
29.40%
30.90%
29.42%
31.07%
25.80%
22.97%
22.15%
34.83%
PAT
167.37
193.43
133.74
133.71
125.55
104.71
42.67
27.84
30.85
7.75
PAT before Minority Interest
166.53
194.29
133.74
133.71
125.55
104.71
42.67
27.84
30.85
7.82
Minority Interest
-0.84
-0.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.07
PAT Margin
8.68%
8.90%
6.25%
6.80%
7.25%
6.76%
3.01%
2.19%
2.68%
0.74%
PAT Growth
19.65%
44.63%
0.02%
6.50%
19.90%
145.39%
53.27%
-9.76%
298.06%
 
EPS
34.30
39.64
27.41
27.40
25.73
21.46
8.74
5.70
6.32
1.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
919.74
730.10
597.26
463.65
338.43
245.04
196.56
169.52
137.75
Share Capital
24.39
24.39
24.39
24.39
16.26
16.26
16.26
16.26
16.20
Total Reserves
895.35
705.71
572.87
439.26
322.17
228.78
180.30
153.26
121.56
Non-Current Liabilities
338.99
89.68
80.40
74.86
81.42
112.74
118.79
137.36
139.85
Secured Loans
154.54
5.26
7.98
18.64
31.12
68.79
76.22
100.13
109.78
Unsecured Loans
2.59
0.30
0.29
3.33
3.51
3.86
10.41
12.10
13.75
Long Term Provisions
8.59
7.97
15.65
12.96
10.64
10.22
9.76
8.08
7.38
Current Liabilities
384.71
342.02
365.04
379.84
368.45
321.71
309.83
259.56
261.24
Trade Payables
153.45
143.20
146.78
160.48
112.62
113.96
98.85
81.02
80.22
Other Current Liabilities
182.37
163.33
171.35
177.11
146.35
139.40
119.01
75.27
52.35
Short Term Borrowings
36.02
22.66
27.40
25.91
78.83
53.87
82.88
94.38
120.66
Short Term Provisions
12.88
12.82
19.51
16.34
30.65
14.47
9.08
8.90
8.00
Total Liabilities
1,651.30
1,161.80
1,042.70
918.35
788.30
679.49
625.18
566.44
540.12
Net Block
799.12
347.80
347.10
317.06
287.83
286.26
252.23
267.62
228.19
Gross Block
1,023.73
446.75
412.54
347.13
490.19
286.26
252.23
267.62
228.19
Accumulated Depreciation
224.61
98.95
65.44
30.07
202.36
0.00
0.00
0.00
0.00
Non Current Assets
894.43
476.10
450.55
372.14
323.57
306.89
276.83
284.49
281.97
Capital Work in Progress
17.97
0.74
52.23
36.21
9.70
8.33
16.78
1.46
41.05
Non Current Investment
70.88
113.06
38.74
1.36
10.00
0.00
0.00
7.64
5.42
Long Term Loans & Adv.
3.94
12.99
10.98
16.44
14.58
11.37
7.39
7.22
6.96
Other Non Current Assets
2.52
1.51
1.50
1.07
1.45
0.93
0.43
0.56
0.36
Current Assets
756.87
685.70
592.15
546.21
464.73
372.60
348.36
281.95
258.15
Current Investments
219.60
268.38
60.59
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
226.86
187.14
172.58
146.53
104.61
118.16
124.12
116.19
91.74
Sundry Debtors
215.77
152.16
147.31
138.81
117.07
114.50
120.08
104.44
115.36
Cash & Bank
44.62
20.30
158.24
209.39
217.16
116.98
76.84
32.21
20.59
Other Current Assets
50.02
39.13
37.52
22.20
25.89
22.96
27.31
29.10
30.47
Short Term Loans & Adv.
26.03
18.60
15.91
29.28
16.12
14.54
19.80
24.26
24.29
Net Current Assets
372.16
343.68
227.11
166.37
96.29
50.89
38.53
22.38
-3.09
Total Assets
1,651.30
1,161.80
1,042.70
918.35
788.30
679.49
625.19
566.44
540.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
163.54
137.87
133.72
122.02
159.31
PBT
256.37
189.43
193.49
177.89
151.91
Adjustment
58.25
28.30
31.34
28.42
32.53
Changes in Working Capital
-109.45
-21.91
-36.96
-8.99
22.64
Cash after chg. in Working capital
205.18
195.82
187.86
197.32
207.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.64
-57.95
-54.15
-75.30
-36.77
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-11.00
Cash From Investing Activity
-294.55
-245.68
-80.07
1.98
-34.07
Net Fixed Assets
-57.68
-40.13
-48.23
78.82
Net Investments
-27.05
-224.06
-121.69
-21.77
Others
-209.82
18.51
89.85
-55.07
Cash from Financing Activity
158.28
-27.00
-20.10
-66.70
-25.06
Net Cash Inflow / Outflow
27.27
-134.82
33.55
57.30
100.18
Opening Cash & Equivalents
16.84
151.66
118.11
60.81
116.98
Closing Cash & Equivalent
44.11
16.84
151.66
118.11
217.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
188.54
149.66
122.43
95.04
69.38
50.23
40.29
34.75
28.35
ROA
13.81%
12.13%
13.64%
14.71%
14.27%
6.54%
4.67%
5.58%
1.45%
ROE
23.55%
20.15%
25.21%
31.31%
35.89%
19.33%
15.21%
20.08%
5.68%
ROCE
28.47%
28.32%
34.61%
38.68%
38.75%
19.02%
14.39%
16.30%
9.40%
Fixed Asset Turnover
2.96
4.98
5.28
4.53
4.37
5.77
5.37
5.10
4.94
Receivable days
30.89
25.52
26.05
24.65
24.92
27.56
29.34
31.72
37.32
Inventory Days
34.76
30.66
29.05
24.19
23.97
28.47
31.41
30.01
29.68
Payable days
29.10
27.86
32.64
33.14
30.85
29.85
28.32
28.08
29.98
Cash Conversion Cycle
36.55
28.32
22.46
15.70
18.04
26.18
32.43
33.65
37.02
Total Debt/Equity
0.23
0.04
0.08
0.13
0.34
0.59
0.96
1.27
1.80
Interest Cover
20.73
20.68
23.32
17.22
14.02
4.55
2.89
2.71
1.49

News Update:


  • Sheela Foam - Quarterly Results
    20th Aug 2020, 15:13 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.