Nifty

:

22620.40

Sensex

:

73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22620.40
73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Sintercom India Ltd.

Auto Ancillary

Rating :

53/99

BSE: Not Listed | NSE: SINTERCOM

Watchlist

NSE BSE

130.05

26-Apr-2024

Open
High
Low
Previous Close

131.00
131.00
128.05
129.50

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

14654
19.05
139.65
99.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

358.00
363.02
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

385.88
N/A
3.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.08
-0.13
20.32

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.73
-8.95
23.90

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-87.14

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
2.75
2.93

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
29.96
36.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 23.29 21.28 9.45% 21.93 21.62 1.43% 19.01 19.63 -3.16% 19.68 19.43 1.29%
Expenses 19.37 18.38 5.39% 18.34 18.90 -2.96% 15.86 17.28 -8.22% 16.32 17.01 -4.06%
EBITDA 3.92 2.90 35.17% 3.59 2.72 31.99% 3.15 2.35 34.04% 3.36 2.42 38.84%
EBIDTM 16.83% 13.63% 16.37% 12.57% 16.57% 11.97% 17.09% 12.48%
Other Income 0.02 0.01 100.00% 0.07 0.02 250.00% 0.02 0.01 100.00% 0.04 0.01 300.00%
Interest 1.11 0.91 21.98% 1.07 0.63 69.84% 0.95 0.82 15.85% 0.91 0.95 -4.21%
Depreciation 2.24 1.93 16.06% 2.14 2.03 5.42% 1.97 1.94 1.55% 1.99 1.93 3.11%
PBT 0.59 0.08 637.50% 0.44 0.08 450.00% 0.24 -0.39 - 0.50 -0.44 -
Tax 0.19 0.08 137.50% 0.18 -0.01 - 0.22 0.00 0 0.20 -0.09 -
PAT 0.40 0.00 0 0.26 0.09 188.89% 0.02 -0.39 - 0.30 -0.35 -
PATM 1.71% -0.02% 1.19% 0.41% 0.11% -1.99% 1.53% -1.80%
EPS 0.15 0.00 0 0.09 0.03 200.00% 0.01 -0.14 - 0.11 -0.13 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 83.91 82.21 59.89 47.20 53.52 82.74 74.29 65.34 63.19 49.19 45.54 Net Sales Growth 2.38% 37.27% 26.89% -11.81% -35.32% 11.37% 13.70% 3.40% 28.46% 8.01% Cost Of Goods Sold 26.98 27.39 20.90 17.67 17.02 23.51 21.39 17.78 18.46 15.03 16.80 Gross Profit 56.93 54.82 38.98 29.53 36.50 59.22 52.90 47.56 44.73 34.16 28.74 GP Margin 67.84% 66.68% 65.09% 62.56% 68.20% 71.57% 71.21% 72.79% 70.79% 69.45% 63.11% Total Expenditure 69.89 70.56 54.07 43.21 45.97 64.12 56.61 52.23 48.82 40.08 37.46 Power & Fuel Cost - 5.20 4.21 3.57 4.00 6.10 4.72 4.56 4.27 4.05 3.11 % Of Sales - 6.33% 7.03% 7.56% 7.47% 7.37% 6.35% 6.98% 6.76% 8.23% 6.83% Employee Cost - 9.24 7.49 6.12 6.18 6.84 5.25 5.20 5.49 4.56 3.83 % Of Sales - 11.24% 12.51% 12.97% 11.55% 8.27% 7.07% 7.96% 8.69% 9.27% 8.41% Manufacturing Exp. - 19.56 14.24 10.12 12.32 19.52 18.88 15.63 14.73 9.65 9.10 % Of Sales - 23.79% 23.78% 21.44% 23.02% 23.59% 25.41% 23.92% 23.31% 19.62% 19.98% General & Admin Exp. - 6.31 4.85 3.03 3.47 4.39 5.31 4.56 2.75 2.47 2.36 % Of Sales - 7.68% 8.10% 6.42% 6.48% 5.31% 7.15% 6.98% 4.35% 5.02% 5.18% Selling & Distn. Exp. - 2.49 2.18 2.68 2.94 3.68 0.35 3.80 2.95 4.32 2.25 % Of Sales - 3.03% 3.64% 5.68% 5.49% 4.45% 0.47% 5.82% 4.67% 8.78% 4.94% Miscellaneous Exp. - 0.37 0.19 0.02 0.02 0.08 0.71 0.69 0.18 0.00 2.25 % Of Sales - 0.45% 0.32% 0.04% 0.04% 0.10% 0.96% 1.06% 0.28% 0% 0% EBITDA 14.02 11.65 5.82 3.99 7.55 18.62 17.68 13.11 14.37 9.11 8.08 EBITDA Margin 16.71% 14.17% 9.72% 8.45% 14.11% 22.50% 23.80% 20.06% 22.74% 18.52% 17.74% Other Income 0.15 0.58 0.15 0.49 0.09 0.46 0.31 0.67 0.15 0.26 0.71 Interest 4.04 4.09 3.45 4.44 4.27 4.44 5.38 6.04 5.99 5.47 5.29 Depreciation 8.34 7.89 7.08 6.23 6.81 7.00 6.02 5.60 4.90 3.79 3.34 PBT 1.77 0.26 -4.56 -6.19 -3.43 7.64 6.60 2.14 3.63 0.11 0.16 Tax 0.79 0.27 -0.72 -1.49 -0.56 2.14 1.14 0.87 0.15 0.01 0.03 Tax Rate 44.63% 103.85% 15.79% 24.07% 16.33% 28.01% 17.27% 40.65% 18.07% 9.09% 18.75% PAT 0.98 -0.01 -3.84 -4.70 -2.87 5.50 5.45 1.27 0.69 0.09 0.13 PAT before Minority Interest 0.98 -0.01 -3.84 -4.70 -2.87 5.50 5.45 1.27 0.69 0.09 0.13 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 1.17% -0.01% -6.41% -9.96% -5.36% 6.65% 7.34% 1.94% 1.09% 0.18% 0.29% PAT Growth 250.77% - - - - 0.92% 329.13% 84.06% 666.67% -30.77% EPS 0.36 0.00 -1.40 -1.71 -1.04 2.00 1.98 0.46 0.25 0.03 0.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 99.67 99.61 103.72 86.19 89.04 86.14 47.08 46.21 45.52 45.43 Share Capital 27.53 26.54 25.55 24.20 24.20 24.20 19.19 19.19 19.19 19.19 Total Reserves 72.14 73.07 77.83 61.98 64.83 61.93 27.89 27.02 26.33 26.24 Non-Current Liabilities 16.16 10.04 11.79 19.23 14.84 13.51 20.66 20.89 18.56 13.44 Secured Loans 5.83 1.70 3.15 4.42 8.15 8.77 9.10 10.87 9.73 5.72 Unsecured Loans 6.22 4.57 4.18 7.49 0.00 1.56 8.51 7.68 7.20 5.77 Long Term Provisions 2.29 2.24 2.24 3.51 2.22 0.85 0.19 0.11 0.11 0.08 Current Liabilities 56.28 45.12 36.37 42.01 46.02 41.76 38.97 45.10 38.98 39.05 Trade Payables 20.27 13.03 10.33 12.90 11.43 6.51 5.63 5.04 4.62 7.19 Other Current Liabilities 23.40 19.14 18.13 17.03 17.12 15.46 11.91 17.69 13.71 8.78 Short Term Borrowings 12.56 12.91 7.86 12.05 15.89 18.41 20.86 21.98 20.48 22.95 Short Term Provisions 0.05 0.05 0.04 0.03 1.59 1.38 0.57 0.39 0.17 0.13 Total Liabilities 172.11 154.77 151.88 147.43 149.90 141.41 106.71 112.20 103.06 97.92 Net Block 84.64 89.05 87.03 92.34 92.47 75.97 73.30 69.12 65.20 60.09 Gross Block 152.01 149.67 141.09 140.17 133.50 109.99 101.30 91.80 82.76 73.83 Accumulated Depreciation 67.37 60.62 54.07 47.84 41.03 34.02 28.00 22.68 17.56 13.74 Non Current Assets 99.18 96.34 97.35 103.28 101.21 80.01 74.42 76.88 70.79 65.45 Capital Work in Progress 8.24 0.91 4.05 4.01 2.28 0.11 0.09 6.33 4.05 3.85 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.08 6.21 6.12 6.76 5.94 3.45 0.54 1.42 1.54 1.51 Other Non Current Assets 0.21 0.16 0.15 0.17 0.53 0.49 0.49 0.00 0.00 0.00 Current Assets 72.93 58.43 54.53 44.15 48.69 58.87 32.29 35.32 32.26 32.47 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 35.82 26.57 19.25 15.83 14.47 9.58 9.72 9.16 8.67 7.32 Sundry Debtors 33.56 28.82 24.58 18.71 24.81 24.49 18.11 21.81 19.29 19.86 Cash & Bank 0.72 0.91 8.24 0.79 0.88 16.14 1.40 1.26 0.55 0.37 Other Current Assets 2.83 0.75 0.85 6.85 8.53 8.66 3.07 3.09 3.75 4.93 Short Term Loans & Adv. 1.92 1.38 1.62 1.96 2.23 7.15 1.15 1.49 2.28 3.48 Net Current Assets 16.65 13.31 18.16 2.13 2.66 17.12 -6.68 -9.78 -6.72 -6.58 Total Assets 172.11 154.77 151.88 147.43 149.90 141.40 106.71 112.20 103.05 97.92

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 10.18 -0.98 -4.71 12.55 21.19 12.30 11.59 14.52 11.65 10.01 PBT 0.26 -4.56 -6.19 -3.43 7.64 6.60 2.14 0.83 0.11 0.16 Adjustment 10.87 10.70 11.54 11.08 8.33 9.95 10.58 10.74 9.11 8.40 Changes in Working Capital -0.96 -7.12 -10.05 4.91 5.22 -4.24 -1.13 2.95 2.43 1.45 Cash after chg. in Working capital 10.18 -0.98 -4.71 12.55 21.19 12.30 11.59 14.52 11.65 10.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -10.64 -6.02 0.52 -8.79 -25.38 -16.05 -3.35 -10.95 -8.96 -8.10 Net Fixed Assets -9.67 -5.44 -0.96 -8.40 -25.68 -8.71 -3.26 -11.32 -9.13 -8.51 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.97 -0.58 1.48 -0.39 0.30 -7.34 -0.09 0.37 0.17 0.41 Cash from Financing Activity 0.27 -0.32 11.64 -3.85 -11.08 18.50 -8.10 -2.87 -2.51 -1.88 Net Cash Inflow / Outflow -0.19 -7.32 7.45 -0.09 -15.26 14.75 0.14 0.70 0.18 0.02 Opening Cash & Equivalents 0.91 8.24 0.79 0.88 16.14 1.40 1.26 0.55 0.37 0.34 Closing Cash & Equivalent 0.72 0.91 8.24 0.79 0.88 16.14 1.40 1.26 0.55 0.37

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 33.30 34.52 37.33 32.30 33.48 31.24 20.37 19.91 19.56 19.51 ROA 0.00% -2.51% -3.14% -1.93% 3.78% 4.40% 1.16% 0.64% 0.09% 0.14% ROE -0.01% -4.11% -5.42% -3.61% 7.02% 9.51% 3.28% 1.81% 0.25% 0.35% ROCE 3.69% -0.95% -1.57% 0.78% 11.20% 12.84% 10.04% 8.45% 7.16% 7.25% Fixed Asset Turnover 0.55 0.41 0.34 0.39 0.68 0.72 0.75 0.80 0.69 0.69 Receivable days 138.49 162.75 167.41 148.39 108.73 101.64 100.06 107.65 132.84 145.68 Inventory Days 138.51 139.62 135.64 103.31 53.05 46.05 47.31 46.71 54.27 55.97 Payable days 221.90 203.96 239.96 260.74 48.44 38.45 36.40 35.04 51.44 63.64 Cash Conversion Cycle 55.10 98.41 63.09 -9.04 113.34 109.24 110.97 119.32 135.67 138.00 Total Debt/Equity 0.31 0.27 0.23 0.36 0.35 0.41 1.05 1.17 1.09 1.06 Interest Cover 1.06 -0.32 -0.40 0.20 2.72 2.23 1.35 1.14 1.02 1.03

Top Investors:

kifs international llp

rajnish ravish puri

Annual Reports:

News Update:

Sintercom India - Quarterly Results
12th Feb 2024, 12:00 AM

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