Nifty
:
22620.40
Sensex
:
73730.16
50.05 (0.22%)
-609.28 (-0.82%)
Nifty
Sensex
:
:
22620.40
73730.16
50.05 (0.22%)
-609.28 (-0.82%)

SIRCA Paints India Ltd.

Paints

Rating :
50/99

BSE: 543686 | NSE: SIRCA

NSE BSE
318.55
26-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  319.05
  •  322.15
  •  315.00
  •  319.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  91513
  •  291.62
  •  444.00
  •  282.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,747.58
  • 36.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,682.25
  • 0.47%
  • 5.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.55%
  • 1.51%
  • 22.97%
  • FII
  • DII
  • Others
  • 5.48%
  • 0.69%
  • 1.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.04
  • 18.18
  • 23.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.67
  • 14.14
  • 38.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.07
  • 12.23
  • 40.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 42.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
72.49
65.22
11.15%
83.60
72.92
14.65%
72.99
61.35
18.97%
68.27
54.10
26.19%
Expenses
58.72
51.15
14.80%
62.32
53.75
15.94%
55.61
45.99
20.92%
55.15
44.69
23.41%
EBITDA
13.77
14.07
-2.13%
21.28
19.17
11.01%
17.38
15.35
13.22%
13.12
9.41
39.43%
EBIDTM
18.99%
21.57%
25.45%
26.29%
23.81%
25.03%
19.22%
17.39%
Other Income
1.63
0.97
68.04%
1.20
1.53
-21.57%
1.44
1.22
18.03%
1.12
0.82
36.59%
Interest
0.01
0.02
-50.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
Depreciation
1.56
0.87
79.31%
1.59
1.15
38.26%
1.26
1.14
10.53%
1.26
1.16
8.62%
PBT
13.83
14.16
-2.33%
20.89
19.55
6.85%
17.56
15.42
13.88%
12.99
9.06
43.38%
Tax
3.31
3.62
-8.56%
5.38
5.13
4.87%
4.66
3.74
24.60%
3.50
2.88
21.53%
PAT
10.51
10.53
-0.19%
15.51
14.42
7.56%
12.90
11.67
10.54%
9.48
6.18
53.40%
PATM
14.50%
16.15%
18.55%
19.77%
17.67%
19.03%
13.89%
11.43%
EPS
1.92
1.92
0.00%
2.83
2.63
7.60%
2.35
2.13
10.33%
1.73
1.13
53.10%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
297.35
267.75
200.02
143.18
135.05
Net Sales Growth
17.26%
33.86%
39.70%
6.02%
 
Cost Of Goods Sold
160.82
147.43
117.31
84.20
70.81
Gross Profit
136.53
120.32
82.71
58.97
64.24
GP Margin
45.92%
44.94%
41.35%
41.19%
47.57%
Total Expenditure
231.80
206.04
162.25
130.93
103.98
Power & Fuel Cost
-
0.61
0.57
0.46
0.39
% Of Sales
-
0.23%
0.28%
0.32%
0.29%
Employee Cost
-
22.67
17.65
14.73
12.57
% Of Sales
-
8.47%
8.82%
10.29%
9.31%
Manufacturing Exp.
-
8.73
6.86
5.57
3.55
% Of Sales
-
3.26%
3.43%
3.89%
2.63%
General & Admin Exp.
-
10.37
7.36
5.74
6.61
% Of Sales
-
3.87%
3.68%
4.01%
4.89%
Selling & Distn. Exp.
-
13.34
10.56
7.20
7.43
% Of Sales
-
4.98%
5.28%
5.03%
5.50%
Miscellaneous Exp.
-
2.90
1.93
13.02
2.61
% Of Sales
-
1.08%
0.96%
9.09%
1.93%
EBITDA
65.55
61.71
37.77
12.25
31.07
EBITDA Margin
22.04%
23.05%
18.88%
8.56%
23.01%
Other Income
5.39
4.84
4.40
14.15
5.61
Interest
0.01
0.04
0.10
0.18
0.10
Depreciation
5.67
4.41
4.13
3.66
2.40
PBT
65.27
62.10
37.95
22.55
34.18
Tax
16.85
16.00
10.23
5.97
9.03
Tax Rate
25.82%
25.76%
26.96%
26.47%
26.42%
PAT
48.40
46.11
27.72
16.58
25.16
PAT before Minority Interest
48.40
46.11
27.72
16.58
25.16
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.28%
17.22%
13.86%
11.58%
18.63%
PAT Growth
13.08%
66.34%
67.19%
-34.10%
 
EPS
8.83
8.41
5.06
3.03
4.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
265.50
225.13
201.58
184.66
Share Capital
27.40
27.40
27.40
27.40
Total Reserves
238.09
197.72
174.17
157.25
Non-Current Liabilities
0.11
-0.44
-0.84
-0.77
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
0.26
0.05
0.28
0.18
Current Liabilities
61.90
46.75
59.02
33.76
Trade Payables
36.55
31.40
34.84
20.30
Other Current Liabilities
9.37
5.76
4.84
4.69
Short Term Borrowings
0.00
0.00
13.20
0.00
Short Term Provisions
15.97
9.59
6.15
8.78
Total Liabilities
327.51
271.44
259.76
217.65
Net Block
54.49
53.13
40.67
53.16
Gross Block
69.97
64.26
49.03
58.69
Accumulated Depreciation
15.49
11.13
8.36
5.54
Non Current Assets
62.58
56.88
44.67
54.74
Capital Work in Progress
5.43
1.24
1.86
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.67
2.51
2.14
1.58
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
264.92
214.56
215.09
162.91
Current Investments
0.00
0.00
0.00
0.00
Inventories
100.36
69.69
64.95
51.45
Sundry Debtors
51.36
45.63
43.05
45.59
Cash & Bank
51.74
82.60
78.87
49.86
Other Current Assets
61.46
1.45
11.30
1.04
Short Term Loans & Adv.
25.84
15.20
16.92
14.98
Net Current Assets
203.02
167.81
156.07
129.15
Total Assets
327.50
271.44
259.76
217.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-18.70
35.16
19.20
-7.56
PBT
62.10
37.95
22.55
34.18
Adjustment
1.04
2.41
1.49
-1.06
Changes in Working Capital
-62.96
5.73
0.92
-29.15
Cash after chg. in Working capital
0.18
46.10
24.96
3.98
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-18.88
-10.94
-5.76
-11.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
9.38
-11.06
14.84
4.81
Net Fixed Assets
-9.90
-14.61
7.80
Net Investments
0.00
0.00
-0.10
Others
19.28
3.55
7.14
Cash from Financing Activity
-5.52
-17.38
-0.10
-8.46
Net Cash Inflow / Outflow
-14.84
6.72
33.94
-11.21
Opening Cash & Equivalents
45.24
38.52
4.59
15.80
Closing Cash & Equivalent
30.40
45.24
38.52
4.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
48.44
41.07
73.56
67.38
ROA
15.40%
10.44%
6.95%
11.56%
ROE
18.80%
12.99%
8.59%
13.62%
ROCE
25.33%
17.30%
11.38%
18.56%
Fixed Asset Turnover
3.99
3.53
2.66
2.30
Receivable days
66.11
80.90
112.98
123.22
Inventory Days
115.90
122.84
148.35
139.04
Payable days
84.12
103.05
119.50
61.94
Cash Conversion Cycle
97.89
100.69
141.83
200.31
Total Debt/Equity
0.00
0.00
0.07
0.00
Interest Cover
1452.02
386.66
124.12
343.19

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • SIRCA Paints India - Quarterly Results
    5th 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.