Nifty

:

14777.60

Sensex

:

49130.41

52.80 (0.36%)
180.65 (0.37%)

Login

Nifty
Sensex

:
:

14777.60
49130.41

52.80 (0.36%)
180.65 (0.37%)

Srikalahasthi Pipes Ltd.

Pipes - Metal

Rating :

46/99

BSE: 513605 | NSE: SRIPIPES

Watchlist

NSE BSE

190.60

06-May-2021

Open
High
Low
Previous Close

193.00
195.40
190.00
192.65

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

79521
152.42
224.00
109.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

890.54
8.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,060.87
3.15%
0.60

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

6.67
7.05
6.47

P:BV (Average)

8 Years
5 Years
3 Years

0.53
0.53
0.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.99
4.75
3.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 474.51 398.48 19.08% 426.63 446.25 -4.40% 397.30 457.35 -13.13% 204.16 360.82 -43.42%
Expenses 409.71 331.41 23.63% 350.68 372.89 -5.96% 355.46 394.79 -9.96% 205.86 303.62 -32.20%
EBITDA 64.80 67.07 -3.38% 75.94 73.36 3.52% 41.84 62.56 -33.12% -1.70 57.21 -
EBIDTM 13.66% -0.29% 17.80% 16.44% 10.53% 13.68% -0.83% 15.86%
Other Income 10.18 20.97 -51.45% 14.28 14.45 -1.18% 16.40 17.42 -5.86% 15.47 12.12 27.64%
Interest 8.52 13.54 -37.08% 12.05 12.23 -1.47% 12.25 12.53 -2.23% 12.73 9.17 38.82%
Depreciation 11.77 10.50 12.10% 11.53 10.46 10.23% 11.50 10.29 11.76% 11.44 9.92 15.32%
PBT 54.70 63.99 -14.52% 66.64 65.13 2.32% 34.48 57.16 -39.68% -10.40 50.24 -
Tax 14.92 13.26 12.52% 19.86 -2.53 - 9.51 21.25 -55.25% -2.52 16.87 -
PAT 39.78 50.73 -21.58% 46.78 67.66 -30.86% 24.98 35.91 -30.44% -7.88 33.38 -
PATM 8.38% 2.87% 10.96% 15.16% 6.29% 7.85% -3.86% 9.25%
EPS 8.52 10.86 -21.55% 10.02 14.49 -30.85% 5.35 7.69 -30.43% -1.69 7.15 -

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,502.60 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 -9.64% 6.68% -1.76% 34.72% 2.82% 5.73% 9.52% 14.53% 9.77% 8.40% Cost Of Goods Sold 798.66 855.40 878.31 872.77 549.74 512.04 595.78 585.00 587.76 524.48 433.10 Gross Profit 703.94 807.50 680.49 714.02 628.13 633.57 487.77 404.39 276.13 262.53 292.90 GP Margin 46.85% 48.56% 43.65% 45.00% 53.33% 55.30% 45.02% 40.87% 31.96% 33.36% 40.34% Total Expenditure 1,321.71 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 180.88 260.19 186.77 233.78 228.50 266.74 182.29 115.70 45.79 65.25 85.35 EBITDA Margin 12.04% 15.65% 11.98% 14.73% 19.40% 23.28% 16.82% 11.69% 5.30% 8.29% 11.76% Other Income 56.33 63.69 50.82 45.57 38.90 19.93 11.99 8.56 15.48 8.43 11.90 Interest 45.55 46.20 40.50 42.97 39.29 42.50 43.69 54.90 60.42 57.86 22.69 Depreciation 46.24 41.17 37.05 35.45 36.88 34.67 31.17 27.94 22.18 19.99 18.72 PBT 145.42 236.52 160.05 200.93 191.22 209.51 119.42 41.42 -21.33 -4.17 55.85 Tax 41.77 48.85 42.51 53.53 50.99 54.19 37.25 2.72 -8.23 -0.22 13.82 Tax Rate 28.72% 20.65% 26.56% 26.64% 26.67% 25.87% 31.19% 6.57% 38.58% 5.28% 24.74% PAT 103.66 187.68 117.54 147.40 140.23 155.32 82.17 38.70 -13.10 -3.95 42.03 PAT before Minority Interest 103.66 187.68 117.54 147.40 140.23 155.32 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 6.90% 11.29% 7.54% 9.29% 11.91% 13.56% 7.58% 3.91% -1.52% -0.50% 5.79% PAT Growth -44.77% 59.67% -20.26% 5.11% -9.72% 89.02% 112.33% - - - EPS 22.20 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

resonance opportunities fund

nippon life india trustee ltd account nippon india small capfund

india opportunities growth fund ltd pinewood strategy

elm park fund limited

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