Nifty

:

12968.95

Sensex

:

44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Login

Nifty
Sensex

:
:

12968.95
44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Srikalahasthi Pipes Ltd.

Pipes - Metal

Rating :

40/99

BSE: 513605 | NSE: SRIPIPES

Watchlist

NSE BSE

132.00

27-Nov-2020

Open
High
Low
Previous Close

130.75
133.70
129.60
130.25

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

144295
190.48
234.00
96.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

617.59
4.56
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

787.92
5.29%
0.44

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.64
7.74
1.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.79
-0.50
2.16

PAT CAGR (%)

10 Years
5 Years
3 Years

16.14
3.86
8.39

P:E (Median)

8 Years
5 Years
3 Years

6.52
7.06
6.76

P:BV (Average)

8 Years
5 Years
3 Years

0.53
0.53
0.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.33
4.86
4.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 397.30 457.35 -13.13% 204.16 360.82 -43.42% 398.48 408.70 -2.50% 446.25 397.36 12.30%
Expenses 355.46 394.79 -9.96% 205.86 303.62 -32.20% 331.41 357.98 -7.42% 372.89 341.37 9.23%
EBITDA 41.84 62.56 -33.12% -1.70 57.21 - 67.07 50.72 32.24% 73.36 55.98 31.05%
EBIDTM 10.53% 13.68% -0.83% 15.86% -0.29% -0.29% 16.44% 14.09%
Other Income 16.40 17.42 -5.86% 15.47 12.12 27.64% 20.97 12.92 62.31% 14.45 9.35 54.55%
Interest 12.25 12.53 -2.23% 12.73 9.17 38.82% 13.54 7.01 93.15% 12.23 10.88 12.41%
Depreciation 11.50 10.29 11.76% 11.44 9.92 15.32% 10.50 9.20 14.13% 10.46 9.30 12.47%
PBT 34.48 57.16 -39.68% -10.40 50.24 - 63.99 47.43 34.91% 65.13 45.16 44.22%
Tax 9.51 21.25 -55.25% -2.52 16.87 - 13.26 11.60 14.31% -2.53 14.00 -
PAT 24.98 35.91 -30.44% -7.88 33.38 - 50.73 35.83 41.59% 67.66 31.16 117.14%
PATM 6.29% 7.85% -3.86% 9.25% 2.87% 2.87% 15.16% 7.84%
EPS 5.35 7.69 -30.43% -1.69 7.15 - 10.86 7.67 41.59% 14.49 6.67 117.24%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,446.19 1,662.90 1,558.80 1,586.79 1,177.87 1,145.61 1,083.55 989.40 863.89 787.00 726.00 Net Sales Growth -10.96% 6.68% -1.76% 34.72% 2.82% 5.73% 9.52% 14.53% 9.77% 8.40% Cost Of Goods Sold 1,076.73 855.40 878.31 872.77 549.74 512.04 595.78 585.00 587.76 524.48 433.10 Gross Profit 369.46 807.50 680.49 714.02 628.13 633.57 487.77 404.39 276.13 262.53 292.90 GP Margin 25.55% 48.56% 43.65% 45.00% 53.33% 55.30% 45.02% 40.87% 31.96% 33.36% 40.34% Total Expenditure 1,265.62 1,402.71 1,372.03 1,353.01 949.37 878.87 901.26 873.70 818.10 721.75 640.65 Power & Fuel Cost - 67.51 66.32 73.57 62.13 54.72 42.17 54.10 51.71 33.12 39.20 % Of Sales - 4.06% 4.25% 4.64% 5.27% 4.78% 3.89% 5.47% 5.99% 4.21% 5.40% Employee Cost - 87.24 78.78 75.11 70.67 68.04 53.75 44.36 37.99 36.05 33.29 % Of Sales - 5.25% 5.05% 4.73% 6.00% 5.94% 4.96% 4.48% 4.40% 4.58% 4.59% Manufacturing Exp. - 272.94 253.16 196.81 213.45 207.69 168.88 152.86 110.12 96.12 96.33 % Of Sales - 16.41% 16.24% 12.40% 18.12% 18.13% 15.59% 15.45% 12.75% 12.21% 13.27% General & Admin Exp. - 16.65 12.19 11.00 12.89 7.14 6.03 7.58 4.86 3.89 6.41 % Of Sales - 1.00% 0.78% 0.69% 1.09% 0.62% 0.56% 0.77% 0.56% 0.49% 0.88% Selling & Distn. Exp. - 64.26 59.26 102.49 22.90 21.07 18.38 18.18 12.98 15.57 13.08 % Of Sales - 3.86% 3.80% 6.46% 1.94% 1.84% 1.70% 1.84% 1.50% 1.98% 1.80% Miscellaneous Exp. - 38.70 24.01 21.26 17.58 8.17 16.26 11.62 12.68 12.51 13.08 % Of Sales - 2.33% 1.54% 1.34% 1.49% 0.71% 1.50% 1.17% 1.47% 1.59% 2.65% EBITDA 180.57 260.19 186.77 233.78 228.50 266.74 182.29 115.70 45.79 65.25 85.35 EBITDA Margin 12.49% 15.65% 11.98% 14.73% 19.40% 23.28% 16.82% 11.69% 5.30% 8.29% 11.76% Other Income 67.29 63.69 50.82 45.57 38.90 19.93 11.99 8.56 15.48 8.43 11.90 Interest 50.75 46.20 40.50 42.97 39.29 42.50 43.69 54.90 60.42 57.86 22.69 Depreciation 43.90 41.17 37.05 35.45 36.88 34.67 31.17 27.94 22.18 19.99 18.72 PBT 153.20 236.52 160.05 200.93 191.22 209.51 119.42 41.42 -21.33 -4.17 55.85 Tax 17.72 48.85 42.51 53.53 50.99 54.19 37.25 2.72 -8.23 -0.22 13.82 Tax Rate 11.57% 20.65% 26.56% 26.64% 26.67% 25.87% 31.19% 6.57% 38.58% 5.28% 24.74% PAT 135.49 187.68 117.54 147.40 140.23 155.32 82.17 38.70 -13.10 -3.95 42.03 PAT before Minority Interest 135.49 187.68 117.54 147.40 140.23 155.32 82.17 38.70 -13.10 -3.95 42.03 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 9.37% 11.29% 7.54% 9.29% 11.91% 13.56% 7.58% 3.91% -1.52% -0.50% 5.79% PAT Growth -0.58% 59.67% -20.26% 5.11% -9.72% 89.02% 112.33% - - - EPS 29.01 40.19 25.17 31.56 30.03 33.26 17.60 8.29 -2.81 -0.85 9.00

Results Balance Sheet

Standalone Figures in Rs. Crores

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 1,416.15 1,262.39 1,178.79 813.54 697.30 293.29 225.48 193.77 206.86 211.41 Share Capital 46.70 46.70 46.70 39.76 39.76 39.76 39.76 39.76 39.76 39.76 Total Reserves 1,369.45 1,215.69 1,132.09 773.77 657.54 253.53 185.72 154.01 167.10 171.64 Non-Current Liabilities 281.97 316.82 177.71 190.68 239.69 261.80 257.42 253.86 219.86 163.22 Secured Loans 118.11 163.93 38.41 63.87 109.02 179.97 174.62 150.04 124.07 58.75 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.61 5.52 18.37 Long Term Provisions 7.69 5.47 1.57 1.47 4.65 3.93 2.91 1.47 1.17 1.19 Current Liabilities 919.59 787.10 539.15 552.74 443.99 416.10 535.25 457.98 514.39 444.01 Trade Payables 210.05 317.24 86.16 85.33 51.54 102.40 195.70 104.80 122.10 129.07 Other Current Liabilities 91.71 93.95 65.43 70.31 93.29 96.32 94.52 73.73 68.93 63.70 Short Term Borrowings 371.21 187.20 377.87 387.23 292.50 198.66 235.57 276.71 321.13 239.53 Short Term Provisions 246.61 188.70 9.69 9.87 6.65 18.71 9.46 2.74 2.23 11.72 Total Liabilities 2,617.71 2,366.31 1,895.65 1,556.96 1,380.98 971.19 1,018.15 905.61 941.11 818.64 Net Block 927.11 858.52 836.49 909.31 799.04 487.30 435.45 441.37 311.49 301.66 Gross Block 1,107.18 997.57 943.47 980.86 833.71 710.91 634.63 612.67 460.69 430.98 Accumulated Depreciation 180.07 139.06 106.98 71.55 34.67 223.61 199.17 171.30 149.20 129.33 Non Current Assets 982.03 895.98 875.82 921.91 828.29 501.80 511.36 523.59 444.95 402.09 Capital Work in Progress 40.37 24.07 29.76 5.68 19.44 8.89 20.04 17.02 63.14 26.68 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. 14.39 12.31 8.64 6.19 9.04 5.61 55.86 65.20 70.32 73.76 Other Non Current Assets 0.16 1.08 0.93 0.74 0.77 0.00 0.00 0.00 0.00 0.00 Current Assets 1,635.69 1,470.33 1,019.83 635.04 552.69 469.39 506.79 382.01 496.16 416.54 Current Investments 0.00 0.00 213.46 152.64 147.29 0.00 0.00 0.00 0.00 0.00 Inventories 332.84 352.68 209.12 213.43 118.89 134.59 236.75 208.26 318.77 238.83 Sundry Debtors 541.73 305.48 334.73 143.34 207.55 186.05 148.01 119.43 122.37 137.26 Cash & Bank 363.00 462.81 204.56 55.48 21.54 59.25 57.35 10.21 10.24 19.18 Other Current Assets 398.12 19.86 16.33 7.77 57.42 89.50 64.68 44.12 44.78 21.27 Short Term Loans & Adv. 379.94 329.50 41.62 62.38 45.40 83.80 50.05 32.40 36.68 18.28 Net Current Assets 716.10 683.23 480.67 82.30 108.70 53.29 -28.46 -75.96 -18.23 -27.47 Total Assets 2,617.72 2,366.31 1,895.65 1,556.95 1,380.98 971.19 1,018.15 905.60 941.11 818.63

Cash Flow

Standalone Figures in Rs. Crores

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 -124.58 238.51 114.31 185.10 200.25 157.62 145.12 185.15 -14.00 35.94 PBT 236.52 160.05 200.93 191.22 209.51 119.42 41.42 -21.33 -4.17 55.85 Adjustment 31.34 37.57 52.42 57.97 75.56 75.81 82.86 82.62 77.35 44.28 Changes in Working Capital -334.08 75.71 -96.02 -23.60 -38.82 -60.80 13.35 123.86 -86.59 -53.01 Cash after chg. in Working capital -66.22 273.34 157.33 225.60 246.25 134.44 137.63 185.15 -13.41 47.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -58.36 -34.83 -43.02 -40.50 -46.00 24.00 7.50 0.00 0.00 -10.59 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 -0.81 -0.01 0.00 -0.59 -0.59 Cash From Investing Activity -189.97 -52.60 -15.65 -137.11 -201.43 -72.81 -25.07 -105.96 -65.79 -46.09 Net Fixed Assets -125.91 -48.41 13.31 -133.39 -133.35 -65.13 -24.98 -105.86 -66.17 -20.39 Net Investments 0.00 213.46 -60.82 -5.35 -147.29 0.00 0.00 0.00 0.00 0.00 Others -64.06 -217.65 31.86 1.63 79.21 -7.68 -0.09 -0.10 0.38 -25.70 Cash from Financing Activity 65.36 -130.61 48.99 -14.82 -32.88 -82.14 -71.63 -83.48 71.09 12.29 Net Cash Inflow / Outflow -249.19 55.30 147.64 33.17 -34.06 2.67 48.42 -4.29 -8.69 2.14 Opening Cash & Equivalents 257.23 201.93 54.29 21.13 55.19 52.74 4.32 8.61 17.30 15.16 Closing Cash & Equivalent 8.04 257.23 201.93 54.29 21.13 55.41 52.74 4.32 8.61 17.30

Financial Ratios

Standalone

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.) 303.25 270.33 252.43 204.59 175.36 73.76 56.71 48.73 52.02 53.17 ROA 7.53% 5.52% 8.54% 9.55% 13.21% 8.26% 4.02% -1.42% -0.45% 5.86% ROE 14.01% 9.63% 14.80% 18.56% 31.36% 31.68% 18.46% -6.54% -1.89% 21.65% ROCE 15.72% 12.27% 16.70% 18.87% 27.04% 23.34% 14.41% 5.76% 8.51% 14.70% Fixed Asset Turnover 1.58 1.61 1.66 1.33 1.52 1.67 1.66 1.67 1.85 1.80 Receivable days 92.98 74.95 54.73 53.21 60.99 54.29 47.06 49.16 57.51 62.12 Inventory Days 75.23 65.77 48.37 50.40 39.28 60.35 78.30 107.15 123.52 86.00 Payable days 29.31 24.43 23.10 26.02 31.28 60.03 61.35 50.73 59.91 53.49 Cash Conversion Cycle 138.90 116.30 80.00 77.59 68.99 54.60 64.02 105.58 121.13 94.62 Total Debt/Equity 0.38 0.31 0.37 0.60 0.64 1.46 2.00 2.41 2.37 1.68 Interest Cover 6.12 4.95 5.68 5.87 5.93 3.73 1.75 0.65 0.93 3.46

Top Investors:

belgrave investment fund

reliance capital trustee co ltd-a/c nippon india capital builder fund iv - series c

dsp small cap fund

resonance opportunities fund

anil kumar goel

mayank kejriwal

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