Nifty

:

18338.55

Sensex

:

61305.95

176.80 (0.97%)
568.90 (0.94%)

Login

Nifty
Sensex

:
:

18338.55
61305.95

176.80 (0.97%)
568.90 (0.94%)

Simplex Castings Ltd.

Castings/Forgings

Rating :

N/A

BSE: 513472 | NSE: SIMPLEXCAS

Watchlist

NSE BSE

43.45

14-Oct-2021

Open
High
Low
Previous Close

45.90
45.90
42.45
44.55

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

55
2.03
74.70
13.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

26.17
2.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

88.78
N/A
0.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-12.13
-23.61
-36.88

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.12
0.32
0.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

0.71
1.87
1.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 18.05 6.57 174.73% 39.49 14.67 169.19% 13.81 13.75 0.44% 20.70 17.48 18.42%
Expenses 14.83 7.07 109.76% 29.32 32.33 -9.31% 11.04 22.41 -50.74% 20.39 26.80 -23.92%
EBITDA 3.21 -0.50 - 10.17 -17.65 - 2.77 -8.65 - 0.30 -9.32 -
EBIDTM 17.80% -7.60% 25.74% -120.32% 20.04% -62.94% 1.45% -53.29%
Other Income 0.45 0.10 350.00% 0.58 0.04 1,350.00% 1.24 1.27 -2.36% 0.34 0.22 54.55%
Interest 2.08 2.36 -11.86% 2.94 1.51 94.70% 2.26 2.97 -23.91% 2.55 2.48 2.82%
Depreciation 1.45 1.14 27.19% 1.63 2.52 -35.32% 1.63 1.24 31.45% 1.62 1.72 -5.81%
PBT 0.13 -3.91 - 6.18 -21.64 - 2.73 -13.20 - -3.53 -13.30 -
Tax 0.07 -1.09 - 1.89 -2.79 - 0.55 -1.99 - -0.89 -4.38 -
PAT 0.05 -2.82 - 4.29 -18.85 - 2.18 -11.21 - -2.64 -8.92 -
PATM 0.29% -42.92% 10.86% -128.49% 15.79% -81.56% -12.74% -51.04%
EPS 0.09 -4.62 - 7.03 -30.90 - 3.57 -18.39 - -4.32 -14.63 -

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 18.05 12.64 42.80% 39.49 16.37 141.23% 13.81 13.75 0.44% 20.70 17.80 16.29%
Expenses 14.84 13.10 13.28% 25.00 34.05 -26.58% 11.08 22.42 -50.58% 20.65 27.17 -24.00%
EBITDA 3.21 -0.46 - 14.49 -17.68 - 2.73 -8.67 - 0.04 -9.37 -
EBIDTM 17.76% -3.66% 36.69% -107.96% 19.75% -63.06% 0.20% -52.62%
Other Income 0.50 0.10 400.00% 0.69 0.05 1,280.00% 1.24 1.27 -2.36% 0.54 0.22 145.45%
Interest 2.08 2.36 -11.86% 2.94 1.51 94.70% 2.26 2.98 -24.16% 2.55 2.49 2.41%
Depreciation 1.45 1.14 27.19% 1.63 2.52 -35.32% 1.63 1.24 31.45% 1.62 1.72 -5.81%
PBT 0.17 -3.87 - 10.61 -21.66 - 2.69 -13.23 - -3.59 -13.36 -
Tax 0.07 -1.09 - 0.67 -2.80 - 0.55 -1.99 - -0.89 -4.39 -
PAT 0.10 -2.78 - 9.93 -18.86 - 2.14 -11.24 - -2.69 -8.96 -
PATM 0.53% -22.02% 25.15% -115.18% 15.49% -81.75% -13.01% -50.36%
EPS 0.16 -4.54 - 16.20 -35.73 - 3.49 -18.33 - -4.39 -10.81 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 92.05 55.81 182.98 221.93 220.21 214.60 169.87 158.76 203.14 217.45 203.47 Net Sales Growth 75.43% -69.50% -17.55% 0.78% 2.61% 26.33% 7.00% -21.85% -6.58% 6.87% Cost Of Goods Sold 46.65 42.22 123.87 127.12 128.12 111.01 83.31 78.05 111.93 118.79 108.91 Gross Profit 45.40 13.58 59.11 94.81 92.10 103.60 86.56 80.71 91.22 98.66 94.56 GP Margin 49.32% 24.33% 32.30% 42.72% 41.82% 48.28% 50.96% 50.84% 44.90% 45.37% 46.47% Total Expenditure 75.58 98.17 182.78 196.08 199.18 193.98 146.77 137.19 175.61 182.43 170.74 Power & Fuel Cost - 4.61 5.63 15.51 15.46 14.57 11.74 12.80 14.02 12.62 11.08 % Of Sales - 8.26% 3.08% 6.99% 7.02% 6.79% 6.91% 8.06% 6.90% 5.80% 5.45% Employee Cost - 15.27 17.25 16.41 17.73 15.43 15.00 14.39 14.55 13.51 12.73 % Of Sales - 27.36% 9.43% 7.39% 8.05% 7.19% 8.83% 9.06% 7.16% 6.21% 6.26% Manufacturing Exp. - 5.12 10.61 20.53 27.69 32.37 24.32 20.02 24.86 27.86 25.63 % Of Sales - 9.17% 5.80% 9.25% 12.57% 15.08% 14.32% 12.61% 12.24% 12.81% 12.60% General & Admin Exp. - 3.38 3.29 5.66 4.68 5.40 5.53 6.87 5.62 6.18 6.01 % Of Sales - 6.06% 1.80% 2.55% 2.13% 2.52% 3.26% 4.33% 2.77% 2.84% 2.95% Selling & Distn. Exp. - 1.32 3.35 8.65 1.84 10.75 5.23 2.78 1.96 2.20 2.08 % Of Sales - 2.37% 1.83% 3.90% 0.84% 5.01% 3.08% 1.75% 0.96% 1.01% 1.02% Miscellaneous Exp. - 26.26 18.78 2.21 3.65 4.45 1.64 2.31 2.68 1.28 2.08 % Of Sales - 47.05% 10.26% 1.00% 1.66% 2.07% 0.97% 1.46% 1.32% 0.59% 2.11% EBITDA 16.45 -42.36 0.20 25.85 21.03 20.62 23.10 21.57 27.53 35.02 32.73 EBITDA Margin 17.87% -75.90% 0.11% 11.65% 9.55% 9.61% 13.60% 13.59% 13.55% 16.10% 16.09% Other Income 2.61 21.62 3.76 1.51 1.78 3.17 0.82 1.42 1.32 1.07 0.94 Interest 9.83 9.87 13.72 11.63 11.29 11.61 15.04 14.20 15.56 14.91 9.71 Depreciation 6.33 7.74 15.18 12.45 7.82 6.85 7.80 5.98 5.99 5.29 4.62 PBT 5.51 -38.36 -24.94 3.28 3.71 5.33 1.07 2.80 7.31 15.89 19.34 Tax 1.62 -11.41 -9.12 -0.08 1.47 1.77 -0.12 1.27 2.35 5.31 6.38 Tax Rate 29.40% 28.55% 36.57% -2.44% 39.62% 33.21% -11.21% 45.36% 32.15% 33.42% 32.99% PAT 3.88 -28.55 -15.82 3.35 2.24 3.56 1.19 1.53 4.96 10.58 12.96 PAT before Minority Interest 3.88 -28.55 -15.82 3.35 2.24 3.56 1.19 1.53 4.96 10.58 12.96 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 4.22% -51.16% -8.65% 1.51% 1.02% 1.66% 0.70% 0.96% 2.44% 4.87% 6.37% PAT Growth 109.28% - - 49.55% -37.08% 199.16% -22.22% -69.15% -53.12% -18.36% EPS 6.36 -46.80 -25.93 5.49 3.67 5.84 1.95 2.51 8.13 17.34 21.25

Description TTM Mar 20 Mar 19
Net Sales 92.05 79.43 213.13 Net Sales Growth 52.00% -62.73% Cost Of Goods Sold 46.65 65.77 153.92 Gross Profit 45.40 13.66 59.21 GP Margin 49.32% 17.20% 27.78% Total Expenditure 71.57 121.89 213.02 Power & Fuel Cost - 4.61 5.63 % Of Sales - 5.80% 2.64% Employee Cost - 15.27 17.25 % Of Sales - 19.22% 8.09% Manufacturing Exp. - 5.12 10.61 % Of Sales - 6.45% 4.98% General & Admin Exp. - 3.48 3.48 % Of Sales - 4.38% 1.63% Selling & Distn. Exp. - 1.32 3.35 % Of Sales - 1.66% 1.57% Miscellaneous Exp. - 26.34 18.78 % Of Sales - 33.16% 8.81% EBITDA 20.47 -42.46 0.11 EBITDA Margin 22.24% -53.46% 0.05% Other Income 2.97 21.70 3.76 Interest 9.83 9.89 13.72 Depreciation 6.33 7.74 15.18 PBT 9.88 -38.39 -25.03 Tax 0.40 -11.42 -9.12 Tax Rate 4.05% 28.56% 36.44% PAT 9.48 -28.58 -15.91 PAT before Minority Interest 9.48 -28.58 -15.91 Minority Interest 0.00 0.00 0.00 PAT Margin 10.30% -35.98% -7.46% PAT Growth 122.66% - EPS 15.54 -46.85 -26.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 44.00 74.94 88.80 78.86 80.81 77.07 78.90 76.43 73.37 65.19 Share Capital 6.13 6.13 5.98 5.98 5.98 5.98 5.98 5.98 5.98 5.98 Total Reserves 37.87 61.43 74.84 72.88 74.82 71.09 72.92 70.44 67.38 59.21 Non-Current Liabilities 15.63 32.25 45.56 41.51 30.43 26.54 27.37 33.66 43.60 34.45 Secured Loans 1.36 1.76 10.35 11.54 7.63 0.00 4.92 11.66 23.65 13.29 Unsecured Loans 21.88 22.51 18.66 19.66 13.38 17.39 12.96 13.22 12.31 0.00 Long Term Provisions 5.61 2.64 2.62 1.56 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 93.98 203.82 163.28 115.04 125.29 132.88 123.48 119.46 118.18 103.08 Trade Payables 34.66 94.66 81.96 41.96 42.56 40.41 36.10 30.47 40.55 29.05 Other Current Liabilities 14.87 25.96 27.72 24.30 32.45 48.12 39.52 33.86 33.37 28.33 Short Term Borrowings 43.85 54.10 52.63 48.24 49.82 44.34 47.50 54.44 41.36 41.63 Short Term Provisions 0.60 29.10 0.98 0.54 0.46 0.00 0.35 0.70 2.90 4.06 Total Liabilities 153.61 311.01 297.64 235.41 236.53 236.49 229.75 229.55 235.15 202.72 Net Block 49.73 52.80 95.54 68.69 74.24 78.65 87.25 87.46 83.50 69.73 Gross Block 74.79 70.72 115.81 76.89 173.50 171.07 170.61 164.50 154.43 135.33 Accumulated Depreciation 25.06 17.92 20.27 8.20 99.26 92.42 83.36 77.04 70.93 65.60 Non Current Assets 57.45 58.19 121.86 100.47 107.26 103.00 103.87 104.59 105.58 85.40 Capital Work in Progress 1.14 0.12 16.07 5.24 0.00 0.77 0.76 4.07 4.86 0.27 Non Current Investment 2.96 3.36 3.07 3.08 0.14 0.14 0.14 0.14 0.22 0.14 Long Term Loans & Adv. 2.10 1.91 3.63 20.55 32.36 23.44 15.71 12.91 16.99 15.26 Other Non Current Assets 1.53 0.00 3.55 2.92 0.51 0.00 0.00 0.00 0.00 0.00 Current Assets 96.16 252.83 175.78 134.94 129.27 133.49 125.87 124.96 129.57 117.32 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 47.55 52.41 86.43 55.44 52.10 72.47 73.44 57.53 62.16 50.17 Sundry Debtors 20.79 87.69 60.60 64.89 51.38 34.31 34.43 49.68 49.82 54.39 Cash & Bank 4.91 6.32 2.88 1.72 2.38 3.30 4.38 4.67 3.87 3.08 Other Current Assets 22.91 75.65 1.92 1.44 23.40 23.42 13.63 13.07 13.73 9.69 Short Term Loans & Adv. 16.78 30.76 23.94 11.45 21.75 23.28 13.43 12.66 13.36 9.30 Net Current Assets 2.18 49.01 12.50 19.90 3.98 0.62 2.40 5.49 11.39 14.24 Total Assets 153.61 311.02 297.64 235.41 236.53 236.49 229.74 229.55 235.15 202.72

Description Mar 20 Mar 19
Shareholder's Funds 43.88 74.85 Share Capital 6.13 6.13 Total Reserves 37.75 61.33 Non-Current Liabilities 15.62 32.25 Secured Loans 1.36 1.76 Unsecured Loans 21.88 22.51 Long Term Provisions 5.61 2.64 Current Liabilities 100.33 221.16 Trade Payables 40.92 112.00 Other Current Liabilities 14.96 25.96 Short Term Borrowings 43.85 54.10 Short Term Provisions 0.60 29.10 Total Liabilities 159.83 328.26 Net Block 49.73 52.80 Gross Block 74.79 70.72 Accumulated Depreciation 25.06 17.92 Non Current Assets 57.42 58.16 Capital Work in Progress 1.14 0.12 Non Current Investment 2.92 3.33 Long Term Loans & Adv. 2.10 1.91 Other Non Current Assets 1.53 0.00 Current Assets 102.41 270.10 Current Investments 0.00 0.00 Inventories 47.55 52.41 Sundry Debtors 27.01 104.90 Cash & Bank 4.96 6.38 Other Current Assets 22.89 75.65 Short Term Loans & Adv. 16.76 30.76 Net Current Assets 2.08 48.95 Total Assets 159.83 328.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -32.35 -6.48 34.22 12.07 8.01 17.69 34.35 19.57 24.72 12.16 PBT -56.76 -18.63 3.28 3.71 5.33 1.07 2.80 7.31 15.89 19.34 Adjustment 22.83 22.58 24.73 20.91 15.48 18.16 18.98 18.81 18.16 12.70 Changes in Working Capital 4.53 -27.38 6.33 -10.46 -11.48 -1.09 13.11 -3.57 -3.97 -15.68 Cash after chg. in Working capital -29.40 -23.42 34.34 14.15 9.34 18.14 34.89 22.55 30.08 16.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.34 0.04 -0.12 -2.09 -1.36 -0.45 -0.54 -2.93 -5.35 -4.20 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 -2.60 16.90 0.00 0.00 0.04 0.00 0.00 -0.04 -0.01 -0.01 Cash From Investing Activity 82.60 -1.06 -33.40 -12.65 -5.17 -0.83 -2.62 -6.27 -23.19 -16.72 Net Fixed Assets -5.09 61.04 -49.75 91.37 -1.66 -0.47 -2.80 -9.28 -23.69 -12.33 Net Investments 0.40 -0.29 0.01 -2.94 0.00 0.00 0.00 0.08 -0.08 -0.05 Others 87.29 -61.81 16.34 -101.08 -3.51 -0.36 0.18 2.93 0.58 -4.34 Cash from Financing Activity -49.80 6.99 0.10 0.45 -3.37 -17.95 -32.02 -12.51 -0.74 4.02 Net Cash Inflow / Outflow 0.45 -0.56 0.92 -0.13 -0.52 -1.08 -0.29 0.80 0.80 -0.54 Opening Cash & Equivalents 0.69 1.25 0.33 0.28 0.80 4.38 4.67 3.87 3.08 3.62 Closing Cash & Equivalent 1.14 0.69 1.25 0.16 0.28 3.30 4.38 4.67 3.87 3.08

Description Mar 20 Mar 19
Cash From Operating Activity -32.36 -6.45 PBT -56.79 -9.94 Adjustment 22.85 13.80 Changes in Working Capital 4.53 -27.26 Cash after chg. in Working capital -29.41 -23.40 Interest Paid 0.00 0.00 Tax Paid -0.34 0.04 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items -2.60 16.90 Cash From Investing Activity 82.62 -1.03 Net Fixed Assets -5.09 Net Investments 0.40 Others 87.31 Cash from Financing Activity -49.83 6.99 Net Cash Inflow / Outflow 0.44 -0.50 Opening Cash & Equivalents 0.75 1.25 Closing Cash & Equivalent 1.19 0.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 71.77 110.19 135.07 131.79 135.04 127.23 127.56 122.67 116.78 102.30 ROA -12.29% -5.20% 1.26% 0.95% 1.50% 0.51% 0.67% 2.13% 4.83% 7.19% ROE -51.19% -21.33% 4.20% 2.80% 4.53% 1.57% 2.05% 6.92% 16.14% 23.19% ROCE -22.61% -6.75% 8.73% 9.43% 11.41% 11.05% 10.84% 14.17% 22.05% 24.75% Fixed Asset Turnover 0.77 1.96 2.33 1.89 1.37 1.09 1.05 1.43 1.66 1.76 Receivable days 354.76 147.90 102.05 89.62 66.36 67.47 86.92 79.85 79.11 87.06 Inventory Days 326.88 138.48 115.38 82.90 96.46 143.20 135.34 96.06 85.27 65.16 Payable days 312.90 198.70 110.02 82.23 87.95 81.76 86.79 73.03 71.23 44.40 Cash Conversion Cycle 368.74 87.68 107.41 90.29 74.87 128.91 135.46 102.87 93.15 107.82 Total Debt/Equity 1.54 1.18 1.10 1.08 0.91 0.88 0.95 1.25 1.26 0.98 Interest Cover -3.05 -0.82 1.28 1.33 1.46 1.07 1.20 1.47 2.07 2.99

Description Mar 20 Mar 19
Book Value (Rs.) 71.57 110.03 ROA -11.71% -4.85% ROE -51.33% -23.59% ROCE -22.64% -7.32% Fixed Asset Turnover 1.09 3.01 Receivable days 303.10 179.65 Inventory Days 229.67 89.75 Payable days 281.97 212.61 Cash Conversion Cycle 250.79 56.79 Total Debt/Equity 1.54 1.18 Interest Cover -3.04 -0.82

Top Investors:

ninja securties pravite limited

ashish dilipbhai shah

amritrashi suppliers private limited

glorious holdings pvt ltd

klb securities pvt. ltd

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