Nifty

:

18308.10

Sensex

:

61308.91

52.35 (0.29%)
85.88 (0.14%)

Login

Nifty
Sensex

:
:

18308.10
61308.91

52.35 (0.29%)
85.88 (0.14%)

Srikalahasthi Pipes Ltd.

Pipes - Metal

Rating :

35/99

BSE: 513605 | NSE: SRIPIPES

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

939.34
5.67
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,037.70
2.98%
0.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.68
4.99
-1.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.73
-4.57
-0.64

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-5.87
-4.11

P:E (Median)

8 Years
5 Years
3 Years

6.83
7.03
6.04

P:BV (Average)

8 Years
5 Years
3 Years

0.57
0.57
0.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.75
4.57
3.41

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 438.96 397.30 10.49% 437.47 204.16 114.28% 474.51 398.48 19.08% 426.63 446.25 -4.40%
Expenses 378.42 355.46 6.46% 369.23 205.86 79.36% 409.71 331.41 23.63% 350.68 372.89 -5.96%
EBITDA 60.54 41.84 44.69% 68.24 -1.70 - 64.80 67.07 -3.38% 75.94 73.36 3.52%
EBIDTM 13.79% 10.53% 15.60% -0.83% 13.66% 16.83% 17.80% 16.44%
Other Income 9.03 16.40 -44.94% 9.03 15.47 -41.63% 10.18 20.97 -51.45% 14.28 14.45 -1.18%
Interest 8.25 12.25 -32.65% 8.49 12.73 -33.31% 8.52 13.54 -37.08% 12.05 12.23 -1.47%
Depreciation 12.92 11.50 12.35% 11.60 11.44 1.40% 11.77 10.50 12.10% 11.53 10.46 10.23%
PBT 48.39 34.48 40.34% 57.18 -10.40 - 54.70 63.99 -14.52% 66.64 65.13 2.32%
Tax 12.57 9.51 32.18% 13.98 -2.52 - 14.92 13.26 12.52% 19.86 -2.53 -
PAT 35.83 24.98 43.43% 43.20 -7.88 - 39.78 50.73 -21.58% 46.78 67.66 -30.86%
PATM 8.16% 6.29% 9.88% -3.86% 8.38% 12.73% 10.96% 15.16%
EPS 7.67 5.35 43.36% 9.25 -1.69 - 8.52 10.86 -21.55% 10.02 14.49 -30.85%

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 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 1,777.57 1,502.59 1,662.90 1,558.80 1,586.79 1,177.87 1,145.61 1,083.55 989.40 863.89 787.00 Net Sales Growth 22.91% -9.64% 6.68% -1.76% 34.72% 2.82% 5.73% 9.52% 14.53% 9.77% Cost Of Goods Sold 882.17 798.65 855.40 878.31 872.77 549.74 512.04 595.78 585.00 587.76 524.48 Gross Profit 895.40 703.94 807.50 680.49 714.02 628.13 633.57 487.77 404.39 276.13 262.53 GP Margin 50.37% 46.85% 48.56% 43.65% 45.00% 53.33% 55.30% 45.02% 40.87% 31.96% 33.36% Total Expenditure 1,508.04 1,321.70 1,402.71 1,372.03 1,353.01 949.37 878.87 901.26 873.70 818.10 721.75 Power & Fuel Cost - 82.69 67.51 66.32 73.57 62.13 54.72 42.17 54.10 51.71 33.12 % Of Sales - 5.50% 4.06% 4.25% 4.64% 5.27% 4.78% 3.89% 5.47% 5.99% 4.21% Employee Cost - 83.47 87.24 78.78 75.11 70.67 68.04 53.75 44.36 37.99 36.05 % Of Sales - 5.56% 5.25% 5.05% 4.73% 6.00% 5.94% 4.96% 4.48% 4.40% 4.58% Manufacturing Exp. - 238.10 272.94 253.16 196.81 213.45 207.69 168.88 152.86 110.12 96.12 % Of Sales - 15.85% 16.41% 16.24% 12.40% 18.12% 18.13% 15.59% 15.45% 12.75% 12.21% General & Admin Exp. - 22.66 16.65 12.19 11.00 12.89 7.14 6.03 7.58 4.86 3.89 % Of Sales - 1.51% 1.00% 0.78% 0.69% 1.09% 0.62% 0.56% 0.77% 0.56% 0.49% Selling & Distn. Exp. - 59.59 64.26 59.26 102.49 22.90 21.07 18.38 18.18 12.98 15.57 % Of Sales - 3.97% 3.86% 3.80% 6.46% 1.94% 1.84% 1.70% 1.84% 1.50% 1.98% Miscellaneous Exp. - 36.54 38.70 24.01 21.26 17.58 8.17 16.26 11.62 12.68 15.57 % Of Sales - 2.43% 2.33% 1.54% 1.34% 1.49% 0.71% 1.50% 1.17% 1.47% 1.59% EBITDA 269.52 180.89 260.19 186.77 233.78 228.50 266.74 182.29 115.70 45.79 65.25 EBITDA Margin 15.16% 12.04% 15.65% 11.98% 14.73% 19.40% 23.28% 16.82% 11.69% 5.30% 8.29% Other Income 42.52 56.34 63.69 50.82 45.57 38.90 19.93 11.99 8.56 15.48 8.43 Interest 37.31 45.56 46.20 40.50 42.97 39.29 42.50 43.69 54.90 60.42 57.86 Depreciation 47.82 46.24 41.17 37.05 35.45 36.88 34.67 31.17 27.94 22.18 19.99 PBT 226.91 145.42 236.52 160.05 200.93 191.22 209.51 119.42 41.42 -21.33 -4.17 Tax 61.33 41.77 48.85 42.51 53.53 50.99 54.19 37.25 2.72 -8.23 -0.22 Tax Rate 27.03% 28.72% 20.65% 26.56% 26.64% 26.67% 25.87% 31.19% 6.57% 38.58% 5.28% PAT 165.59 103.65 187.68 117.54 147.40 140.23 155.32 82.17 38.70 -13.10 -3.95 PAT before Minority Interest 165.59 103.65 187.68 117.54 147.40 140.23 155.32 82.17 38.70 -13.10 -3.95 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 9.32% 6.90% 11.29% 7.54% 9.29% 11.91% 13.56% 7.58% 3.91% -1.52% -0.50% PAT Growth 22.22% -44.77% 59.67% -20.26% 5.11% -9.72% 89.02% 112.33% - - EPS 35.46 22.19 40.19 25.17 31.56 30.03 33.26 17.60 8.29 -2.81 -0.85

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 1,486.99 1,416.15 1,262.39 1,178.79 813.54 697.30 293.29 225.48 193.77 206.86 Share Capital 46.70 46.70 46.70 46.70 39.76 39.76 39.76 39.76 39.76 39.76 Total Reserves 1,440.30 1,369.45 1,215.69 1,132.09 773.77 657.54 253.53 185.72 154.01 167.10 Non-Current Liabilities 588.30 522.60 316.82 177.71 190.68 239.69 261.80 257.42 253.86 219.86 Secured Loans 122.48 118.11 163.93 38.41 63.87 109.02 179.97 174.62 150.04 124.07 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.61 5.52 Long Term Provisions 305.79 248.31 5.47 1.57 1.47 4.65 3.93 2.91 1.47 1.17 Current Liabilities 579.94 738.51 787.10 539.15 552.74 443.99 416.10 535.25 457.98 514.39 Trade Payables 110.30 127.36 317.24 86.16 85.33 51.54 102.40 195.70 104.80 122.10 Other Current Liabilities 126.13 91.71 93.95 65.43 70.31 93.29 96.32 94.52 73.73 68.93 Short Term Borrowings 298.00 453.91 187.20 377.87 387.23 292.50 198.66 235.57 276.71 321.13 Short Term Provisions 45.51 65.53 188.70 9.69 9.87 6.65 18.71 9.46 2.74 2.23 Total Liabilities 2,655.23 2,677.26 2,366.31 1,895.65 1,556.96 1,380.98 971.19 1,018.15 905.61 941.11 Net Block 926.12 927.11 858.52 836.49 909.31 799.04 487.30 435.45 441.37 311.49 Gross Block 1,152.38 1,107.18 997.57 943.47 980.86 833.71 710.91 634.63 612.67 460.69 Accumulated Depreciation 226.26 180.07 139.06 106.98 71.55 34.67 223.61 199.17 171.30 149.20 Non Current Assets 1,415.70 1,230.88 895.98 875.82 921.91 828.29 501.80 511.36 523.59 444.95 Capital Work in Progress 172.37 40.37 24.07 29.76 5.68 19.44 8.89 20.04 17.02 63.14 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. 317.08 263.25 12.31 8.64 6.19 9.04 5.61 55.86 65.20 70.32 Other Non Current Assets 0.13 0.16 1.08 0.93 0.74 0.77 0.00 0.00 0.00 0.00 Current Assets 1,239.53 1,446.38 1,470.33 1,019.83 635.04 552.69 469.39 506.79 382.01 496.16 Current Investments 156.61 0.00 0.00 213.46 152.64 147.29 0.00 0.00 0.00 0.00 Inventories 305.71 332.84 352.68 209.12 213.43 118.89 134.59 236.75 208.26 318.77 Sundry Debtors 225.81 541.73 305.48 334.73 143.34 207.55 186.05 148.01 119.43 122.37 Cash & Bank 362.82 363.00 462.81 204.56 55.48 21.54 59.25 57.35 10.21 10.24 Other Current Assets 188.59 28.18 19.86 16.33 70.15 57.42 89.50 64.68 44.12 44.78 Short Term Loans & Adv. 170.22 180.63 329.50 41.62 62.38 45.40 83.80 50.05 32.40 36.68 Net Current Assets 659.59 707.87 683.23 480.67 82.30 108.70 53.29 -28.46 -75.96 -18.23 Total Assets 2,655.23 2,677.26 2,366.31 1,895.65 1,556.95 1,380.98 971.19 1,018.15 905.60 941.11

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 548.91 -124.58 238.51 114.31 185.10 200.25 157.62 145.12 185.15 -14.00 PBT 145.42 236.52 160.05 200.93 191.22 209.51 119.42 41.42 -21.33 -4.17 Adjustment 44.05 29.74 37.57 52.42 57.97 75.56 75.81 82.86 82.62 77.35 Changes in Working Capital 395.64 -332.48 75.71 -96.02 -23.60 -38.82 -60.80 13.35 123.86 -86.59 Cash after chg. in Working capital 585.12 -66.22 273.34 157.33 225.60 246.25 134.44 137.63 185.15 -13.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -36.21 -58.36 -34.83 -43.02 -40.50 -46.00 24.00 7.50 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 -0.81 -0.01 0.00 -0.59 Cash From Investing Activity -107.28 -189.97 -52.60 -15.65 -137.11 -201.43 -72.81 -25.07 -105.96 -65.79 Net Fixed Assets -177.20 -125.91 -48.41 13.31 -133.39 -133.35 -65.13 -24.98 -105.86 -66.17 Net Investments -156.61 0.00 213.46 -60.82 -5.35 -147.29 0.00 0.00 0.00 0.00 Others 226.53 -64.06 -217.65 31.86 1.63 79.21 -7.68 -0.09 -0.10 0.38 Cash from Financing Activity -333.84 65.36 -130.61 48.99 -14.82 -32.88 -82.14 -71.63 -83.48 71.09 Net Cash Inflow / Outflow 107.78 -249.19 55.30 147.64 33.17 -34.06 2.67 48.42 -4.29 -8.69 Opening Cash & Equivalents 8.04 257.23 201.93 54.29 21.13 55.19 52.74 4.32 8.61 17.30 Closing Cash & Equivalent 115.83 8.04 257.23 201.93 54.29 21.13 55.41 52.74 4.32 8.61

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.) 318.43 303.25 270.33 252.43 204.59 175.36 73.76 56.71 48.73 52.02 ROA 3.89% 7.44% 5.52% 8.54% 9.55% 13.21% 8.26% 4.02% -1.42% -0.45% ROE 7.14% 14.01% 9.63% 14.80% 18.56% 31.36% 31.68% 18.46% -6.54% -1.89% ROCE 9.60% 15.37% 12.27% 16.70% 18.87% 27.04% 23.34% 14.41% 5.76% 8.51% Fixed Asset Turnover 1.33 1.58 1.61 1.66 1.33 1.52 1.67 1.66 1.67 1.85 Receivable days 93.22 92.98 74.95 54.73 53.21 60.99 54.29 47.06 49.16 57.51 Inventory Days 77.56 75.23 65.77 48.37 50.40 39.28 60.35 78.30 107.15 123.52 Payable days 33.83 29.31 24.43 23.10 26.02 31.28 60.03 61.35 50.73 59.91 Cash Conversion Cycle 136.95 138.90 116.30 80.00 77.59 68.99 54.60 64.02 105.58 121.13 Total Debt/Equity 0.31 0.44 0.31 0.37 0.60 0.64 1.46 2.00 2.41 2.37 Interest Cover 4.19 6.12 4.95 5.68 5.87 5.93 3.73 1.75 0.65 0.93

Top Investors:

belgrave investment fund

resonance opportunities fund

india opportunities growth fund ltd pinewood strategy

nippon life india trustee ltd account nippon india small capfund

elm park fund limited

anil kumar goel

mayank kejriwal

massachusetts institute of technology

Annual Reports:

News Update:

Srikalahasthi Pipes - Quarterly Results
2nd Nov 2021, 13:37 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