Nifty
Sensex
:
:
15874.20
52751.83
62.35 (0.39%)
200.30 (0.38%)

Household & Personal Products

Rating :
60/99

BSE: 540203 | NSE: SFL

2180.05
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2245.20
  •  2245.20
  •  2156.00
  •  2227.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16003
  •  350.19
  •  2382.00
  •  1222.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,643.68
  • 44.77
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,810.87
  • N/A
  • 8.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.95%
  • 0.00%
  • 1.57%
  • FII
  • DII
  • Others
  • 1.29%
  • 23.23%
  • 0.96%

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
  • 11.30
  • 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
  • -
  • 48.45
  • 45.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.90
  • 8.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.11
  • 25.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
732.68
504.11
45.34%
825.88
658.00
25.51%
607.83
497.28
22.23%
268.97
514.24
-47.70%
Expenses
648.56
430.22
50.75%
681.95
564.16
20.88%
501.41
426.79
17.48%
241.13
452.05
-46.66%
EBITDA
84.12
73.89
13.84%
143.93
93.84
53.38%
106.42
70.49
50.97%
27.84
62.19
-55.23%
EBIDTM
11.48%
14.66%
17.43%
14.26%
17.51%
14.18%
10.35%
12.09%
Other Income
16.26
12.17
33.61%
15.70
7.15
119.58%
9.28
11.41
-18.67%
10.84
9.26
17.06%
Interest
4.62
5.32
-13.16%
4.68
2.97
57.58%
4.26
2.44
74.59%
4.12
2.27
81.50%
Depreciation
18.44
26.98
-31.65%
19.89
12.17
63.43%
17.38
10.33
68.25%
17.16
9.56
79.50%
PBT
77.32
41.77
85.11%
135.06
85.85
57.32%
94.06
69.13
36.06%
17.40
59.62
-70.82%
Tax
18.95
9.59
97.60%
34.92
21.20
64.72%
24.22
10.39
133.11%
5.60
20.90
-73.21%
PAT
58.37
32.18
81.39%
100.14
64.65
54.90%
69.84
58.74
18.90%
11.80
38.72
-69.52%
PATM
7.97%
6.38%
12.13%
9.83%
11.49%
11.81%
4.39%
7.53%
EPS
11.92
6.50
83.38%
20.35
13.18
54.40%
14.14
12.04
17.44%
2.32
7.94
-70.78%

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
2,435.36
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
12.04%
1.50%
8.96%
13.41%
11.80%
9.33%
11.53%
10.62%
9.96%
 
Cost Of Goods Sold
1,379.35
1,024.79
1,142.22
1,045.67
909.99
783.00
828.16
738.02
662.01
620.39
Gross Profit
1,056.01
1,148.84
999.23
919.64
822.86
766.99
589.51
533.07
487.01
424.51
GP Margin
43.36%
52.85%
46.66%
46.79%
47.49%
49.48%
41.58%
41.94%
42.38%
40.63%
Total Expenditure
2,073.05
1,873.22
1,931.93
1,748.98
1,536.74
1,374.10
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
30.22
21.71
35.88
21.07
15.98
% Of Sales
-
1.49%
1.31%
1.49%
1.70%
1.95%
1.53%
2.82%
1.83%
1.53%
EBITDA
362.31
300.41
209.52
216.33
196.11
175.89
90.32
76.81
80.55
55.56
EBITDA Margin
14.88%
13.82%
9.78%
11.01%
11.32%
11.35%
6.37%
6.04%
7.01%
5.32%
Other Income
52.08
39.99
29.06
21.06
23.14
16.96
11.34
8.48
13.65
5.91
Interest
17.68
13.00
9.62
8.67
10.97
11.67
16.19
19.16
23.12
24.27
Depreciation
72.87
59.04
39.53
35.24
30.39
29.27
27.95
30.00
31.45
25.20
PBT
323.84
268.36
189.43
193.49
177.89
151.91
57.51
36.14
39.63
12.00
Tax
83.69
62.08
55.69
59.78
52.33
47.20
14.84
8.30
8.78
4.18
Tax Rate
25.84%
24.22%
29.40%
30.90%
29.42%
31.07%
25.80%
22.97%
22.15%
34.83%
PAT
240.15
193.43
133.74
133.71
125.55
104.71
42.67
27.84
30.85
7.75
PAT before Minority Interest
237.72
194.29
133.74
133.71
125.55
104.71
42.67
27.84
30.85
7.82
Minority Interest
-2.43
-0.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.07
PAT Margin
9.86%
8.90%
6.25%
6.80%
7.25%
6.76%
3.01%
2.19%
2.68%
0.74%
PAT Growth
23.60%
44.63%
0.02%
6.50%
19.90%
145.39%
53.27%
-9.76%
298.06%
 
EPS
49.21
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 donates 500 bedding units to Sardar Patel COVID Care Centre
    27th Apr 2021, 14:26 PM

    The 500 bedding units comprise mattresses, pillows and beds with a back-rest that is especially designed for patients who require oxygen

    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.