Nifty

:

18114.90

Sensex

:

60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Login

Nifty
Sensex

:
:

18114.90
60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Shree Rama Multi-Tech Ltd.

Plastic Products

Rating :

53/99

BSE: 532310 | NSE: SHREERAMA

Watchlist

NSE BSE

13.40

22-Oct-2021

Open
High
Low
Previous Close

13.85
14.40
13.10
13.40

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

87554
12.02
18.70
6.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

84.80
24.48
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

152.02
N/A
3.00

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.52
2.34
5.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.23
-3.30
7.83

PAT CAGR (%)

10 Years
5 Years
3 Years

24.29
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
2.25

P:BV (Average)

8 Years
5 Years
3 Years

2.29
2.29
2.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.45
12.95
12.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 35.33 26.58 32.92% 37.77 30.18 25.15% 35.64 29.36 21.39% 35.80 35.24 1.59%
Expenses 33.53 24.41 37.36% 35.60 26.17 36.03% 31.63 26.09 21.23% 32.39 30.20 7.25%
EBITDA 1.80 2.17 -17.05% 2.17 4.01 -45.89% 4.02 3.27 22.94% 3.42 5.04 -32.14%
EBIDTM 5.08% 8.16% 5.75% 13.29% 11.27% 11.15% 9.55% 14.30%
Other Income 0.05 0.05 0.00% 0.07 0.06 16.67% 0.04 0.05 -20.00% 0.07 0.01 600.00%
Interest 0.10 0.35 -71.43% 0.13 0.34 -61.76% 0.20 0.67 -70.15% 0.20 0.84 -76.19%
Depreciation 1.69 1.84 -8.15% 1.93 2.56 -24.61% 1.82 2.09 -12.92% 2.08 2.13 -2.35%
PBT 0.05 0.02 150.00% 0.18 -0.70 - 2.03 -4.17 - 1.20 14.01 -91.43%
Tax 0.00 0.00 0 0.00 -9.82 - 0.00 -0.24 - 0.00 -0.14 -
PAT 0.05 0.02 150.00% 0.18 9.12 -98.03% 2.03 -3.93 - 1.20 14.15 -91.52%
PATM 0.15% 0.08% 0.48% 30.22% 5.68% -13.39% 3.36% 40.17%
EPS 0.01 0.00 0 0.03 1.44 -97.92% 0.32 -0.62 - 0.19 2.23 -91.48%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 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 144.54 135.80 130.84 117.32 122.43 120.97 106.77 107.83 105.30 85.37 72.22 Net Sales Growth 19.10% 3.79% 11.52% -4.17% 1.21% 13.30% -0.98% 2.40% 23.35% 18.21% Cost Of Goods Sold 83.86 77.77 65.92 66.14 66.91 65.45 53.15 60.37 56.93 43.97 35.93 Gross Profit 60.68 58.04 64.92 51.18 55.52 55.52 53.62 47.46 48.36 41.40 36.29 GP Margin 41.98% 42.74% 49.62% 43.62% 45.35% 45.90% 50.22% 44.01% 45.93% 48.49% 50.25% Total Expenditure 133.15 124.02 113.70 109.24 111.74 107.04 91.76 98.88 92.27 75.82 63.65 Power & Fuel Cost - 9.07 10.85 10.13 10.80 10.14 9.97 9.84 9.19 8.79 6.89 % Of Sales - 6.68% 8.29% 8.63% 8.82% 8.38% 9.34% 9.13% 8.73% 10.30% 9.54% Employee Cost - 15.41 15.27 14.22 13.07 13.02 12.00 11.15 10.05 8.38 6.77 % Of Sales - 11.35% 11.67% 12.12% 10.68% 10.76% 11.24% 10.34% 9.54% 9.82% 9.37% Manufacturing Exp. - 11.49 10.22 9.49 10.02 8.85 7.69 9.98 9.16 7.99 8.41 % Of Sales - 8.46% 7.81% 8.09% 8.18% 7.32% 7.20% 9.26% 8.70% 9.36% 11.64% General & Admin Exp. - 4.26 4.69 3.48 3.03 2.93 5.15 4.94 4.67 4.67 4.10 % Of Sales - 3.14% 3.58% 2.97% 2.47% 2.42% 4.82% 4.58% 4.43% 5.47% 5.68% Selling & Distn. Exp. - 5.82 6.20 5.49 5.34 4.33 3.69 2.43 1.81 1.42 1.49 % Of Sales - 4.29% 4.74% 4.68% 4.36% 3.58% 3.46% 2.25% 1.72% 1.66% 2.06% Miscellaneous Exp. - 0.21 0.56 0.29 2.56 2.32 0.11 0.15 0.45 0.61 1.49 % Of Sales - 0.15% 0.43% 0.25% 2.09% 1.92% 0.10% 0.14% 0.43% 0.71% 0.10% EBITDA 11.41 11.78 17.14 8.08 10.69 13.93 15.01 8.95 13.03 9.55 8.57 EBITDA Margin 7.89% 8.67% 13.10% 6.89% 8.73% 11.52% 14.06% 8.30% 12.37% 11.19% 11.87% Other Income 0.23 0.22 0.16 0.33 0.71 1.38 1.64 2.22 5.33 2.77 3.25 Interest 0.63 0.88 2.96 3.83 4.58 6.83 6.99 6.35 6.33 5.03 1.87 Depreciation 7.52 7.68 8.96 9.03 10.87 12.04 13.69 15.90 21.22 21.95 24.06 PBT 3.46 3.43 5.37 -4.44 -4.04 -3.56 -4.03 -11.08 -9.19 -14.66 -14.11 Tax 0.00 0.00 -10.35 -1.42 -1.48 -1.45 -1.83 -2.55 6.78 -8.02 -6.54 Tax Rate 0.00% 0.00% -96.64% 31.98% 36.63% 40.73% -19.98% 23.74% 16.91% 28.69% 106.51% PAT 3.46 3.43 21.06 -3.03 -2.57 -2.11 10.98 -8.18 33.32 -19.93 0.39 PAT before Minority Interest 3.46 3.43 21.06 -3.03 -2.57 -2.11 10.98 -8.18 33.32 -19.93 0.39 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 2.39% 2.53% 16.10% -2.58% -2.10% -1.74% 10.28% -7.59% 31.64% -23.35% 0.54% PAT Growth -82.13% -83.71% - - - - - - - - EPS 0.54 0.54 3.32 -0.48 -0.40 -0.33 1.73 -1.29 5.25 -3.14 0.06

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 28.26 24.65 3.41 6.42 9.11 17.87 7.55 8.83 -24.48 -129.77 Share Capital 31.76 31.76 31.76 31.76 31.76 38.43 38.43 38.43 38.43 38.43 Total Reserves -3.50 -7.11 -28.35 -25.34 -22.65 -20.55 -30.88 -29.59 -62.91 -168.20 Non-Current Liabilities 71.41 71.49 92.79 106.87 119.90 126.33 163.94 126.19 167.25 347.00 Secured Loans 61.72 61.72 61.72 61.72 61.72 31.72 85.91 87.58 87.58 205.38 Unsecured Loans 6.67 6.67 18.40 30.05 41.71 76.79 58.00 15.00 15.00 70.19 Long Term Provisions 1.39 1.43 0.70 0.70 0.58 0.47 0.54 0.38 48.22 46.88 Current Liabilities 16.11 24.69 48.31 26.60 32.43 27.55 12.38 61.06 69.16 27.22 Trade Payables 12.04 11.84 14.12 9.32 10.35 8.32 7.27 4.95 6.53 3.28 Other Current Liabilities 2.69 12.63 20.85 12.90 13.56 1.76 2.38 3.69 2.15 2.89 Short Term Borrowings 1.20 0.05 13.28 4.16 8.27 17.23 2.55 52.24 60.31 20.60 Short Term Provisions 0.19 0.17 0.06 0.22 0.25 0.23 0.18 0.17 0.16 0.45 Total Liabilities 115.78 120.83 144.51 139.89 161.44 171.75 183.87 196.08 211.93 244.45 Net Block 60.28 67.02 75.05 77.68 89.48 97.29 108.62 126.50 148.37 177.94 Gross Block 450.74 450.93 450.23 456.17 460.28 458.09 455.86 455.24 474.27 497.17 Accumulated Depreciation 390.46 383.91 375.18 378.49 370.81 360.80 347.24 328.74 325.90 319.23 Non Current Assets 63.95 70.60 82.35 85.87 98.80 109.97 118.64 135.38 162.02 194.11 Capital Work in Progress 0.00 0.00 0.00 0.00 0.51 2.85 1.04 0.00 0.05 0.00 Non Current Investment 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 3.65 3.56 7.28 8.16 8.79 8.26 8.96 8.87 13.59 13.88 Other Non Current Assets 0.02 0.02 0.02 0.02 0.02 1.57 0.02 0.00 0.00 2.28 Current Assets 51.84 50.22 62.16 54.02 62.64 61.79 65.22 60.69 49.91 50.34 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 21.44 24.99 26.43 21.02 20.38 21.68 21.89 23.58 22.12 18.96 Sundry Debtors 23.31 18.52 23.14 26.19 26.14 23.46 17.82 17.56 13.56 12.70 Cash & Bank 2.37 2.25 0.03 2.18 13.81 12.96 22.76 13.88 11.46 15.31 Other Current Assets 4.72 3.74 11.92 2.72 2.31 3.68 2.75 5.67 2.76 3.38 Short Term Loans & Adv. 1.33 0.72 0.64 1.91 1.53 2.91 2.22 2.45 2.75 3.32 Net Current Assets 35.72 25.53 13.85 27.43 30.21 34.24 52.84 -0.36 -19.25 23.11 Total Assets 115.79 120.82 144.51 139.89 161.44 171.76 183.86 196.07 211.93 244.45

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 0.78 14.85 12.94 9.16 16.57 7.85 15.53 15.11 10.40 3.63 PBT 3.62 10.89 -4.43 -4.22 -3.55 9.16 -8.18 33.32 -19.93 0.39 Adjustment 8.47 -1.42 12.83 15.74 18.09 19.11 18.24 -19.38 30.19 9.20 Changes in Working Capital -11.24 5.70 4.63 -2.23 2.17 -7.13 5.67 -7.30 0.36 -6.15 Cash after chg. in Working capital 0.85 15.17 13.03 9.29 16.71 21.13 15.73 6.63 10.62 3.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.07 -0.32 -0.09 -0.13 -0.14 -0.09 -0.20 8.48 -0.22 0.19 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 -13.19 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.14 13.22 -6.73 10.14 -0.72 -1.87 -2.22 0.43 -2.50 -4.11 Net Fixed Assets 0.19 -0.70 5.94 4.62 0.15 -4.04 -1.66 19.08 22.85 16.27 Net Investments 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.33 13.92 -12.68 5.52 -0.87 2.17 -0.56 -18.65 -25.35 -20.38 Cash from Financing Activity 0.24 -27.94 -6.36 -20.38 -15.68 -14.23 -4.43 -13.11 -11.74 -7.97 Net Cash Inflow / Outflow -0.12 0.12 -0.15 -1.08 0.18 -8.25 8.88 2.42 -3.84 -8.45 Opening Cash & Equivalents 0.16 0.03 0.18 1.26 1.08 22.76 13.88 11.46 15.31 23.76 Closing Cash & Equivalent 0.03 0.16 0.03 0.18 1.26 14.51 22.76 13.88 11.46 15.31

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.) 4.45 3.88 0.53 1.01 1.43 1.76 0.13 0.34 -4.91 -21.50 ROA 2.90% 15.87% -2.13% -1.70% -1.26% 6.18% -4.31% 16.33% -8.73% 0.15% ROE 12.99% 150.39% -61.90% -33.17% -20.79% 182.56% -546.32% 0.00% 0.00% 0.00% ROCE 4.32% 12.99% -0.55% 0.43% 2.37% 10.86% -2.76% 30.74% -15.04% -2.45% Fixed Asset Turnover 0.30 0.29 0.26 0.27 0.29 0.26 0.26 0.25 0.19 0.16 Receivable days 56.21 58.10 76.74 76.14 67.90 64.20 54.14 48.90 50.64 53.47 Inventory Days 62.39 71.72 73.81 60.23 57.57 67.75 69.55 71.80 79.22 75.20 Payable days 35.04 40.78 36.07 29.83 29.85 27.87 20.53 19.21 19.19 10.06 Cash Conversion Cycle 83.56 89.04 114.48 106.54 95.63 104.08 103.16 101.48 110.67 118.61 Total Debt/Equity 2.46 3.13 30.86 16.78 13.57 7.03 19.41 17.53 -6.65 -2.28 Interest Cover 4.89 4.62 -0.16 0.12 0.48 2.31 -0.69 7.33 -4.56 -2.28

Top Investors:

jayesh hargovandas patel

raiben ugardas patel

sureel enterprise private limited

deepinder singh poonian

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