Nifty

:

14644.70

Sensex

:

49792.12

123.55 (0.85%)
393.83 (0.80%)

Login

Nifty
Sensex

:
:

14644.70
49792.12

123.55 (0.85%)
393.83 (0.80%)

Skipper Ltd.

Engineering - Industrial Equipments

Rating :

57/99

BSE: 538562 | NSE: SKIPPER

Watchlist

NSE BSE

68.55

20-Jan-2021

Open
High
Low
Previous Close

72.00
72.95
66.00
69.15

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

421321
296.49
73.95
17.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

703.80
17.37
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,144.72
0.15%
1.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.68
-1.59
-12.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.73
-9.25
-12.72

PAT CAGR (%)

10 Years
5 Years
3 Years

8.92
-15.29
-29.37

P:E (Median)

8 Years
5 Years
3 Years

-
10.80
15.81

P:BV (Average)

8 Years
5 Years
3 Years

-
0.48
0.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
4.28
6.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 459.85 299.84 53.37% 403.59 313.25 28.84% 220.71 338.56 -34.81% 438.85 433.39 1.26%
Expenses 423.78 266.84 58.81% 355.83 278.69 27.68% 211.66 295.92 -28.47% 411.66 378.29 8.82%
EBITDA 36.07 32.99 9.34% 47.76 34.56 38.19% 9.05 42.65 -78.78% 27.20 55.11 -50.64%
EBIDTM 7.84% 11.00% 11.83% 11.03% 4.10% 12.60% -0.29% 12.72%
Other Income 9.00 2.96 204.05% 0.38 0.16 137.50% 0.30 0.27 11.11% 0.30 0.36 -16.67%
Interest 16.91 20.13 -16.00% 17.19 23.21 -25.94% 17.31 21.56 -19.71% 19.86 25.04 -20.69%
Depreciation 11.04 9.58 15.24% 11.96 9.49 26.03% 10.63 9.36 13.57% 9.68 8.17 18.48%
PBT 17.13 6.23 174.96% 19.00 2.03 835.96% -18.59 12.00 - -2.04 22.26 -
Tax 5.69 1.78 219.66% 6.55 0.61 973.77% -6.70 3.79 - -29.43 4.49 -
PAT 11.44 4.46 156.50% 12.45 1.42 776.76% -11.89 8.22 - 27.39 17.77 54.14%
PATM 2.49% 1.49% 3.09% 0.45% -5.39% 2.43% 2.87% 4.10%
EPS 1.11 0.43 158.14% 1.21 0.14 764.29% -1.16 0.80 - 2.67 1.73 54.34%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 459.85 299.84 53.37% 403.59 313.25 28.84% 220.71 338.56 -34.81% 438.85 433.39 1.26%
Expenses 423.78 266.84 58.81% 355.83 278.69 27.68% 211.66 295.92 -28.47% 411.66 378.29 8.82%
EBITDA 36.07 32.99 9.34% 47.76 34.56 38.19% 9.05 42.65 -78.78% 27.20 55.11 -50.64%
EBIDTM 7.84% 11.00% 11.83% 11.03% 4.10% 12.60% 14.01% 12.72%
Other Income 9.00 2.96 204.05% 0.38 0.16 137.50% 0.30 0.27 11.11% 0.30 0.36 -16.67%
Interest 16.91 20.13 -16.00% 17.19 23.21 -25.94% 17.31 21.56 -19.71% 19.86 25.04 -20.69%
Depreciation 11.04 9.58 15.24% 11.96 9.49 26.03% 10.63 9.36 13.57% 9.68 8.17 18.48%
PBT 17.13 6.23 174.96% 19.00 2.03 835.96% -18.59 12.00 - -2.04 22.26 -
Tax 5.69 1.78 219.66% 6.55 0.61 973.77% -6.70 3.79 - -29.43 4.49 -
PAT 11.44 4.46 156.50% 12.45 1.42 776.76% -11.89 8.22 - 27.39 17.77 54.14%
PATM 2.49% 1.49% 3.09% 0.45% -5.39% 2.43% 7.11% 4.10%
EPS 1.12 0.45 148.89% 1.22 0.06 1,933.33% -1.13 0.77 - 28.29 1.73 1,535.26%

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 1,523.00 1,390.51 1,870.87 2,073.72 1,664.60 1,506.22 1,312.80 1,041.51 900.35 741.23 504.08 Net Sales Growth 9.96% -25.68% -9.78% 24.58% 10.52% 14.73% 26.05% 15.68% 21.47% 47.05% Cost Of Goods Sold 1,195.56 888.72 1,264.03 1,324.59 1,090.80 948.49 879.74 760.04 682.86 558.22 393.31 Gross Profit 327.44 501.79 606.84 749.12 573.80 557.73 433.06 281.46 217.49 183.02 110.77 GP Margin 21.50% 36.09% 32.44% 36.12% 34.47% 37.03% 32.99% 27.02% 24.16% 24.69% 21.97% Total Expenditure 1,402.93 1,250.77 1,689.29 1,797.89 1,444.55 1,279.16 1,087.40 923.32 810.00 668.36 453.66 Power & Fuel Cost - 45.75 60.85 61.78 58.34 45.57 52.67 51.94 34.78 29.74 15.81 % Of Sales - 3.29% 3.25% 2.98% 3.50% 3.03% 4.01% 4.99% 3.86% 4.01% 3.14% Employee Cost - 74.72 81.69 93.40 74.47 42.41 30.46 24.15 17.30 15.39 10.65 % Of Sales - 5.37% 4.37% 4.50% 4.47% 2.82% 2.32% 2.32% 1.92% 2.08% 2.11% Manufacturing Exp. - 162.14 172.54 192.42 137.72 103.17 79.20 56.68 39.55 7.00 6.29 % Of Sales - 11.66% 9.22% 9.28% 8.27% 6.85% 6.03% 5.44% 4.39% 0.94% 1.25% General & Admin Exp. - 25.66 37.35 39.31 34.71 30.17 20.23 13.62 10.77 10.74 7.77 % Of Sales - 1.85% 2.00% 1.90% 2.09% 2.00% 1.54% 1.31% 1.20% 1.45% 1.54% Selling & Distn. Exp. - 19.61 42.94 60.04 33.12 63.57 13.82 7.72 14.93 5.43 3.66 % Of Sales - 1.41% 2.30% 2.90% 1.99% 4.22% 1.05% 0.74% 1.66% 0.73% 0.73% Miscellaneous Exp. - 34.19 29.89 26.35 15.39 45.77 11.27 9.16 9.80 41.85 3.66 % Of Sales - 2.46% 1.60% 1.27% 0.92% 3.04% 0.86% 0.88% 1.09% 5.65% 3.21% EBITDA 120.08 139.74 181.58 275.83 220.05 227.06 225.40 118.19 90.35 72.87 50.42 EBITDA Margin 7.88% 10.05% 9.71% 13.30% 13.22% 15.07% 17.17% 11.35% 10.03% 9.83% 10.00% Other Income 9.98 1.97 1.37 29.81 55.80 5.17 3.59 2.13 1.42 0.78 2.84 Interest 71.27 85.37 102.09 79.34 67.57 64.82 70.43 68.52 51.43 47.34 21.41 Depreciation 43.31 38.10 37.87 45.91 31.57 24.11 21.99 15.08 12.57 11.71 6.57 PBT 15.50 18.23 42.98 180.39 176.72 143.30 136.57 36.72 27.76 14.61 25.27 Tax -23.89 -23.26 11.77 62.63 52.50 48.17 47.40 9.80 9.05 4.71 7.62 Tax Rate -154.13% -127.59% 27.38% 34.72% 29.71% 33.61% 34.71% 26.69% 32.60% 32.24% 30.15% PAT 39.39 41.49 31.21 117.76 124.22 95.13 89.17 26.91 18.71 9.89 17.65 PAT before Minority Interest 39.39 41.49 31.21 117.76 124.22 95.13 89.17 26.91 18.71 9.89 17.65 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 2.59% 2.98% 1.67% 5.68% 7.46% 6.32% 6.79% 2.58% 2.08% 1.33% 3.50% PAT Growth 23.60% 32.94% -73.50% -5.20% 30.58% 6.68% 231.36% 43.83% 89.18% -43.97% EPS 3.84 4.04 3.04 11.47 12.10 9.26 8.68 2.62 1.82 0.96 1.72

Description TTM Mar 20 Mar 19
Net Sales 1,523.00 1,390.51 1,870.87 Net Sales Growth 9.96% -25.68% Cost Of Goods Sold 5,340.54 888.72 1,264.03 Gross Profit -3,817.54 501.79 606.84 GP Margin -250.66% 36.09% 32.44% Total Expenditure 1,402.93 1,250.77 1,689.29 Power & Fuel Cost - 45.75 60.85 % Of Sales - 3.29% 3.25% Employee Cost - 74.72 81.69 % Of Sales - 5.37% 4.37% Manufacturing Exp. - 162.14 172.54 % Of Sales - 11.66% 9.22% General & Admin Exp. - 25.66 37.35 % Of Sales - 1.85% 2.00% Selling & Distn. Exp. - 19.61 42.94 % Of Sales - 1.41% 2.30% Miscellaneous Exp. - 34.19 29.89 % Of Sales - 2.46% 1.60% EBITDA 120.08 139.74 181.58 EBITDA Margin 7.88% 10.05% 9.71% Other Income 9.98 1.97 1.37 Interest 71.27 85.37 102.09 Depreciation 43.31 38.10 37.87 PBT 15.50 18.23 42.98 Tax -23.89 -23.26 11.77 Tax Rate -154.13% -127.59% 27.38% PAT 39.39 41.49 31.21 PAT before Minority Interest 39.39 41.49 31.21 Minority Interest 0.00 0.00 0.00 PAT Margin 2.59% 2.98% 1.67% PAT Growth 23.60% 32.94% EPS 3.84 4.04 3.04

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 687.58 648.62 637.27 532.12 381.52 303.87 231.18 206.09 163.54 157.18 Share Capital 10.27 10.27 10.26 10.23 10.23 10.23 10.23 9.74 36.04 36.04 Total Reserves 677.31 638.36 622.30 519.10 371.25 293.63 220.94 196.35 127.49 121.14 Non-Current Liabilities 198.65 226.62 225.51 240.47 231.15 197.37 253.43 218.30 189.03 146.57 Secured Loans 139.96 127.81 148.00 129.85 96.44 79.92 141.56 128.89 106.07 87.64 Unsecured Loans 16.93 36.19 18.66 45.52 101.88 90.77 89.12 69.71 71.15 49.52 Long Term Provisions 5.76 4.78 4.37 2.37 1.35 0.21 0.00 0.00 0.00 0.00 Current Liabilities 826.89 777.58 880.74 618.26 577.59 562.45 396.92 362.47 316.83 242.29 Trade Payables 374.39 351.38 490.32 289.19 212.38 241.50 156.26 116.16 111.98 25.05 Other Current Liabilities 187.26 112.69 78.19 88.57 93.77 127.73 62.57 46.13 79.13 22.47 Short Term Borrowings 262.42 313.34 294.67 240.03 252.12 172.41 175.55 199.04 122.19 193.53 Short Term Provisions 2.82 0.17 17.56 0.47 19.32 20.81 2.54 1.15 3.53 1.25 Total Liabilities 1,713.12 1,652.82 1,743.52 1,390.85 1,190.26 1,063.69 881.53 786.86 669.40 546.04 Net Block 578.83 514.48 520.87 496.85 385.24 351.27 338.51 326.21 282.77 208.10 Gross Block 824.20 724.03 694.82 628.52 485.59 429.50 394.32 367.49 311.65 225.45 Accumulated Depreciation 245.37 209.55 173.95 131.68 100.35 78.23 55.80 41.28 28.88 17.35 Non Current Assets 662.35 534.34 526.26 527.62 427.37 357.80 348.92 330.67 285.52 242.44 Capital Work in Progress 10.70 8.45 1.58 14.36 39.95 3.47 8.29 3.59 2.05 33.49 Non Current Investment 9.52 8.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 63.29 2.38 3.35 15.85 2.18 3.06 2.11 0.00 0.70 0.00 Other Non Current Assets 0.01 0.09 0.46 0.57 0.00 0.00 0.00 0.87 0.00 0.86 Current Assets 1,050.76 1,118.48 1,217.27 863.23 762.89 705.89 532.60 456.20 383.88 303.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 492.33 534.75 562.27 368.18 249.99 228.24 229.01 237.79 168.93 176.05 Sundry Debtors 438.12 494.29 516.44 372.20 372.37 375.78 231.82 154.87 144.94 92.08 Cash & Bank 12.84 10.85 17.58 24.93 49.80 56.09 26.31 12.82 8.57 6.86 Other Current Assets 107.47 14.19 9.59 36.29 90.74 45.78 45.46 50.72 61.44 28.62 Short Term Loans & Adv. 67.92 64.39 111.38 61.62 90.74 45.78 45.46 50.72 61.44 28.62 Net Current Assets 223.87 340.90 336.53 244.97 185.30 143.44 135.68 93.73 67.05 61.31 Total Assets 1,713.11 1,652.82 1,743.53 1,390.85 1,190.26 1,063.69 881.52 786.87 669.40 546.04

Description Mar 20 Mar 19
Shareholder's Funds 687.28 648.61 Share Capital 10.27 10.27 Total Reserves 677.02 638.34 Non-Current Liabilities 198.65 226.62 Secured Loans 139.96 127.81 Unsecured Loans 16.93 36.19 Long Term Provisions 5.76 4.78 Current Liabilities 826.89 777.58 Trade Payables 374.39 351.38 Other Current Liabilities 187.26 112.69 Short Term Borrowings 262.42 313.34 Short Term Provisions 2.82 0.17 Total Liabilities 1,712.82 1,652.81 Net Block 578.83 514.48 Gross Block 824.20 724.03 Accumulated Depreciation 245.37 209.55 Non Current Assets 662.05 534.33 Capital Work in Progress 10.70 8.45 Non Current Investment 9.22 8.93 Long Term Loans & Adv. 63.29 2.38 Other Non Current Assets 0.01 0.09 Current Assets 1,050.76 1,118.48 Current Investments 0.00 0.00 Inventories 492.33 534.75 Sundry Debtors 438.12 494.29 Cash & Bank 12.84 10.85 Other Current Assets 107.47 14.19 Short Term Loans & Adv. 67.92 64.39 Net Current Assets 223.87 340.90 Total Assets 1,712.81 1,652.81

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 214.50 134.14 80.45 176.01 65.12 173.82 100.73 -61.89 78.73 -112.42 PBT 18.23 42.98 180.39 176.72 143.30 136.57 36.72 27.76 14.61 25.27 Adjustment 139.32 140.24 165.35 72.84 82.99 83.19 77.33 57.69 47.70 22.61 Changes in Working Capital 57.10 -20.82 -217.73 -28.31 -115.68 -12.13 -8.48 -95.55 57.52 -136.54 Cash after chg. in Working capital 214.66 162.41 128.01 221.24 110.61 207.63 105.56 -10.10 119.82 -88.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -47.09 -36.75 -19.48 Tax Paid -0.16 -28.26 -47.56 -45.23 -45.48 -33.81 -4.82 -4.70 -4.35 -4.28 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 -50.82 -40.94 -41.88 -79.14 -91.93 -31.64 -31.64 -55.87 -55.00 -64.37 Net Fixed Assets -102.42 -36.08 -53.52 -117.34 -92.57 -30.36 -31.53 -57.38 -54.76 -67.99 Net Investments -0.58 -8.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.19 Others 52.18 4.08 11.64 38.20 0.64 -1.28 -0.11 1.51 -0.24 3.43 Cash from Financing Activity -163.41 -93.38 -39.24 -110.03 12.82 -116.03 -79.43 122.01 -22.02 175.56 Net Cash Inflow / Outflow 0.28 -0.17 -0.68 -13.16 -13.99 26.15 -10.33 4.25 1.71 -1.23 Opening Cash & Equivalents 0.63 0.80 1.48 14.64 28.64 2.49 12.82 8.57 6.86 8.09 Closing Cash & Equivalent 0.91 0.63 0.80 1.48 14.65 28.64 2.49 12.82 8.57 6.86

Description Mar 20 Mar 19
Cash From Operating Activity 214.50 134.14 PBT 18.00 42.97 Adjustment 139.56 140.26 Changes in Working Capital 57.13 -20.82 Cash after chg. in Working capital 214.68 162.41 Interest Paid 0.00 0.00 Tax Paid -0.18 -28.26 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -50.82 -40.94 Net Fixed Assets -102.42 Net Investments -0.58 Others 52.18 Cash from Financing Activity -163.41 -93.38 Net Cash Inflow / Outflow 0.28 -0.17 Opening Cash & Equivalents 0.63 0.80 Closing Cash & Equivalent 0.91 0.63

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.) 66.97 63.18 61.66 51.73 36.92 29.32 22.22 19.76 17.66 16.80 ROA 2.47% 1.84% 7.51% 9.62% 8.44% 9.17% 3.23% 2.57% 1.63% 3.92% ROE 6.21% 4.87% 20.27% 27.39% 28.07% 33.82% 12.53% 11.24% 7.76% 15.26% ROCE 8.96% 12.58% 24.69% 26.91% 27.22% 30.67% 16.27% 14.27% 12.55% 11.52% Fixed Asset Turnover 1.80 2.64 3.19 3.23 3.51 3.46 3.06 2.99 3.07 3.03 Receivable days 122.38 98.59 76.95 75.61 84.98 77.83 60.57 53.97 52.53 49.77 Inventory Days 134.80 107.01 80.57 62.77 54.32 58.57 73.11 73.22 76.45 84.37 Payable days 109.11 94.19 74.39 61.35 64.08 67.91 54.36 51.28 39.02 17.90 Cash Conversion Cycle 148.07 111.42 83.13 77.03 75.22 68.48 79.32 75.92 89.96 116.23 Total Debt/Equity 0.66 0.81 0.79 0.83 1.24 1.28 1.93 2.10 2.03 2.29 Interest Cover 1.21 1.42 3.27 3.62 3.21 2.94 1.54 1.54 1.31 2.18

Description Mar 20 Mar 19
Book Value (Rs.) 66.94 63.17 ROA 2.47% 1.89% ROE 6.21% 4.81% ROCE 8.96% 12.38% Fixed Asset Turnover 1.80 2.58 Receivable days 122.38 96.43 Inventory Days 134.80 104.33 Payable days 109.11 78.64 Cash Conversion Cycle 148.07 122.12 Total Debt/Equity 0.66 0.81 Interest Cover 1.21 1.42

Top Investors:

pacific horizon investment trust plc

idfc sterling value fund

aakarshan tracom private limited

Annual Reports:

News Update:

Acuite reaffirms long term Instruments rating of Skipper
8th Dec 2020, 12:07 PM

The ratings continue to reflect the company's long operational track record, strong business risk profile
Read More
Skipper - Quarterly Results
19th Oct 2020, 14:53 PM

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