Nifty

:

11504.95

Sensex

:

38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Login

Nifty
Sensex

:
:

11504.95
38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Srikalahasthi Pipes Ltd.

Pipes - Metal

Rating :

47/99

BSE: 513605 | NSE: SRIPIPES

Watchlist

NSE BSE

176.15

18-Sep-2020

Open
High
Low
Previous Close

182.60
182.60
175.15
181.15

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

65330
116.32
234.00
96.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

822.36
5.62
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

992.69
3.98%
0.58

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

6.53
7.20
7.01

P:BV (Average)

8 Years
5 Years
3 Years

0.57
0.57
0.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.51
4.99
4.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 204.16 360.82 -43.42% 398.48 408.70 -2.50% 446.25 397.36 12.30% 457.35 437.76 4.48%
Expenses 205.86 303.62 -32.20% 331.41 357.98 -7.42% 372.89 341.37 9.23% 394.79 381.74 3.42%
EBITDA -1.70 57.21 - 67.07 50.72 32.24% 73.36 55.98 31.05% 62.56 56.02 11.67%
EBIDTM -0.83% 15.85% -0.29% 12.41% 16.44% 14.09% 13.68% 12.80%
Other Income 15.47 12.36 25.16% 20.97 12.92 62.31% 14.45 9.35 54.55% 17.42 15.74 10.67%
Interest 12.73 9.41 35.28% 13.54 7.01 93.15% 12.23 10.88 12.41% 12.53 15.96 -21.49%
Depreciation 11.44 9.92 15.32% 10.50 9.20 14.13% 10.46 9.30 12.47% 10.29 9.51 8.20%
PBT -10.40 50.24 - 63.99 47.43 34.91% 65.13 45.16 44.22% 57.16 46.29 23.48%
Tax -2.52 16.87 - 13.26 11.60 14.31% -2.53 14.00 - 21.25 13.04 62.96%
PAT -7.88 33.38 - 50.73 35.83 41.59% 67.66 31.16 117.14% 35.91 33.26 7.97%
PATM -3.86% 9.25% 2.87% 8.77% 15.16% 7.84% 7.85% 7.60%
EPS -1.69 7.15 - 10.86 7.67 41.59% 14.49 6.67 117.24% 7.69 7.12 8.01%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 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 1,506.24 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 -6.13% 6.68% -1.76% 34.72% 2.82% 5.73% 9.52% 14.53% 9.77% 8.40% Cost Of Goods Sold 1,113.29 855.40 878.31 872.77 549.74 512.04 595.78 585.00 587.76 524.48 433.10 Gross Profit 392.95 807.50 680.49 714.02 628.13 633.57 487.77 404.39 276.13 262.53 292.90 GP Margin 26.09% 48.56% 43.65% 45.00% 53.33% 55.30% 45.02% 40.87% 31.96% 33.36% 40.34% Total Expenditure 1,304.95 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. - 272.94 197.77 196.81 213.45 207.69 168.88 152.86 110.12 96.12 96.33 % Of Sales - 16.41% 12.69% 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. - 64.26 114.64 102.49 22.90 21.07 18.38 18.18 12.98 15.57 13.08 % Of Sales - 3.86% 7.35% 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 201.29 260.19 186.77 233.78 228.50 266.74 182.29 115.70 45.79 65.25 85.35 EBITDA Margin 13.36% 15.65% 11.98% 14.73% 19.40% 23.28% 16.82% 11.69% 5.30% 8.29% 11.76% Other Income 68.31 63.69 50.82 45.57 38.90 19.93 11.99 8.56 15.48 8.43 11.90 Interest 51.03 46.20 40.50 42.97 39.29 42.50 43.69 54.90 60.42 57.86 22.69 Depreciation 42.69 41.17 37.05 35.45 36.88 34.67 31.17 27.94 22.18 19.99 18.72 PBT 175.88 236.52 160.05 200.93 191.22 209.51 119.42 41.42 -21.33 -4.17 55.85 Tax 29.46 48.85 42.51 53.53 50.99 54.19 37.25 2.72 -8.23 -0.22 13.82 Tax Rate 16.75% 20.65% 26.56% 26.64% 26.67% 25.87% 31.19% 6.57% 38.58% 5.28% 24.74% PAT 146.42 187.68 117.54 147.40 140.23 155.32 82.17 38.70 -13.10 -3.95 42.03 PAT before Minority Interest 146.42 187.68 117.54 147.40 140.23 155.32 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 9.72% 11.29% 7.54% 9.29% 11.91% 13.56% 7.58% 3.91% -1.52% -0.50% 5.79% PAT Growth 9.57% 59.67% -20.26% 5.11% -9.72% 89.02% 112.33% - - - EPS 31.35 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 919.59 605.74 539.15 552.74 443.99 416.10 535.25 457.98 514.39 444.01 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 7.34 9.69 9.87 6.65 18.71 9.46 2.74 2.23 11.72 Total Liabilities 2,617.71 2,184.95 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 1,288.97 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. 379.94 148.14 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 2,184.95 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% 5.76% 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 52.55 23.10 26.02 31.28 60.03 61.35 50.73 59.91 53.49 Cash Conversion Cycle 138.90 88.18 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 tax saver fund

anil kumar goel

mayank kejriwal

hsbc small cap equity fund

Annual Reports:

News Update:

Srikalahasthi Pipes - Quarterly Results
27th Jul 2020, 14:54 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