Nifty

:

11502.90

Sensex

:

38775.35

228.70 (2.03%)
760.73 (2.00%)

Login

Nifty
Sensex

:
:

11502.90
38775.35

228.70 (2.03%)
760.73 (2.00%)

Sterling Tools Ltd.

Fasteners

Rating :

33/99

BSE: 530759 | NSE: STERTOOLS

Watchlist

NSE BSE

162.05

20-Sep-2019

Open
High
Low
Previous Close

164.95
169.75
156.85
157.00

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

4763
7.79
375.00
135.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

570.80
14.42
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

665.05
1.26%
1.95

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.05
8.54
11.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.07
13.03
2.58

PAT CAGR (%)

10 Years
5 Years
3 Years

14.49
16.15
4.59

P:E (Median)

8 Years
5 Years
3 Years

12.13
18.22
22.85

P:BV (Average)

8 Years
5 Years
3 Years

2.69
3.63
4.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.80
9.72
12.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 104.31 131.27 -20.54% 118.30 131.19 -9.83% 123.28 108.84 13.27% 139.35 114.96 21.22%
Expenses 85.79 106.04 -19.10% 102.12 110.55 -7.63% 105.47 85.17 23.83% 112.63 88.69 26.99%
EBITDA 18.52 25.23 -26.60% 16.18 20.64 -21.61% 17.81 23.67 -24.76% 26.72 26.27 1.71%
EBIDTM 17.75% 19.22% 13.67% 15.73% 14.45% 21.75% 19.17% 22.85%
Other Income 1.38 1.86 -25.81% 1.72 1.54 11.69% 1.10 1.69 -34.91% 1.68 2.06 -18.45%
Interest 1.40 0.73 91.78% 1.60 0.96 66.67% 0.65 0.85 -23.53% 0.69 0.93 -25.81%
Depreciation 5.46 4.56 19.74% 5.04 4.25 18.59% 4.83 4.68 3.21% 4.62 4.35 6.21%
PBT 13.05 21.81 -40.17% 11.26 16.97 -33.65% 13.44 19.83 -32.22% 23.09 23.06 0.13%
Tax 4.30 7.78 -44.73% 3.90 5.17 -24.56% 5.17 7.26 -28.79% 7.88 8.37 -5.85%
PAT 8.75 14.03 -37.63% 7.35 11.80 -37.71% 8.27 12.57 -34.21% 15.21 14.70 3.47%
PATM 8.39% 10.69% 6.22% 9.00% 6.71% 11.55% 10.91% 12.78%
EPS 2.43 3.89 -37.53% 2.04 3.28 -37.80% 2.30 3.49 -34.10% 4.22 4.08 3.43%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 104.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 85.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 18.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 17.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 1.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 1.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 5.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 13.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 4.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 8.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 8.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 485.24 512.20 452.91 370.89 369.37 340.06 301.36 282.51 295.03 248.13 179.53 Net Sales Growth -0.21% 13.09% 22.11% 0.41% 8.62% 12.84% 6.67% -4.24% 18.90% 38.21% Cost Of Goods Sold 193.79 206.85 168.26 134.04 144.17 147.59 130.48 131.06 135.27 113.30 77.22 Gross Profit 291.45 305.36 284.65 236.85 225.21 192.47 170.88 151.45 159.76 134.82 102.30 GP Margin 60.06% 59.62% 62.85% 63.86% 60.97% 56.60% 56.70% 53.61% 54.15% 54.33% 56.98% Total Expenditure 406.01 426.26 362.23 295.21 307.49 293.47 259.74 247.37 257.22 211.90 149.45 Power & Fuel Cost - 37.93 34.98 27.37 30.81 27.27 23.62 21.89 20.26 16.77 12.33 % Of Sales - 7.41% 7.72% 7.38% 8.34% 8.02% 7.84% 7.75% 6.87% 6.76% 6.87% Employee Cost - 35.83 33.52 30.76 32.09 28.01 26.21 24.07 24.16 21.18 14.58 % Of Sales - 7.00% 7.40% 8.29% 8.69% 8.24% 8.70% 8.52% 8.19% 8.54% 8.12% Manufacturing Exp. - 108.80 92.95 75.54 71.03 62.91 50.98 46.23 53.21 42.39 30.35 % Of Sales - 21.24% 20.52% 20.37% 19.23% 18.50% 16.92% 16.36% 18.04% 17.08% 16.91% General & Admin Exp. - 10.49 7.81 7.41 5.89 5.44 3.93 4.12 4.13 4.45 6.06 % Of Sales - 2.05% 1.72% 2.00% 1.59% 1.60% 1.30% 1.46% 1.40% 1.79% 3.38% Selling & Distn. Exp. - 18.86 16.91 13.57 15.61 13.94 15.44 12.66 13.02 7.62 5.31 % Of Sales - 3.68% 3.73% 3.66% 4.23% 4.10% 5.12% 4.48% 4.41% 3.07% 2.96% Miscellaneous Exp. - 7.49 7.81 6.51 7.90 8.32 9.07 7.33 7.16 6.18 5.31 % Of Sales - 1.46% 1.72% 1.76% 2.14% 2.45% 3.01% 2.59% 2.43% 2.49% 2.00% EBITDA 79.23 85.94 90.68 75.68 61.88 46.59 41.62 35.14 37.81 36.23 30.08 EBITDA Margin 16.33% 16.78% 20.02% 20.40% 16.75% 13.70% 13.81% 12.44% 12.82% 14.60% 16.75% Other Income 5.88 6.36 5.62 6.91 1.65 1.21 0.60 0.55 0.61 0.48 0.38 Interest 4.34 3.66 3.78 5.58 6.28 7.37 8.13 10.03 9.78 6.66 5.53 Depreciation 19.95 19.05 17.59 16.64 13.41 12.03 10.30 9.41 7.95 6.43 6.29 PBT 60.84 69.59 74.93 60.37 43.84 28.39 23.79 16.24 20.69 23.62 18.64 Tax 21.25 24.73 26.27 21.17 15.05 7.52 8.58 6.42 5.56 7.80 7.05 Tax Rate 34.93% 35.54% 35.06% 35.07% 34.63% 26.17% 35.44% 37.13% 27.36% 32.98% 37.82% PAT 39.58 44.86 48.66 39.21 28.42 21.22 15.62 10.88 14.76 15.85 11.59 PAT before Minority Interest 39.58 44.86 48.66 39.21 28.42 21.22 15.62 10.88 14.76 15.85 11.59 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 8.16% 8.76% 10.74% 10.57% 7.69% 6.24% 5.18% 3.85% 5.00% 6.39% 6.46% PAT Growth -25.46% -7.81% 24.10% 37.97% 33.93% 35.85% 43.57% -26.29% -6.88% 36.76% Unadjusted EPS 10.99 12.45 13.66 11.46 8.30 31.00 22.83 15.89 21.56 23.16 16.93

Description TTM Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 512.20 452.91 370.89 372.25 Net Sales Growth - 13.09% 22.11% -0.37% Cost Of Goods Sold - 206.85 168.26 134.04 145.97 Gross Profit - 305.36 284.65 236.85 226.28 GP Margin - 59.62% 62.85% 63.86% 60.79% Total Expenditure - 426.28 362.24 295.21 310.83 Power & Fuel Cost - 37.93 34.98 27.37 30.84 % Of Sales - 7.41% 7.72% 7.38% 8.28% Employee Cost - 35.83 33.52 30.76 33.00 % Of Sales - 7.00% 7.40% 8.29% 8.87% Manufacturing Exp. - 108.80 92.95 75.54 71.05 % Of Sales - 21.24% 20.52% 20.37% 19.09% General & Admin Exp. - 10.51 7.82 7.42 6.28 % Of Sales - 2.05% 1.73% 2.00% 1.69% Selling & Distn. Exp. - 18.86 16.91 13.57 15.68 % Of Sales - 3.68% 3.73% 3.66% 4.21% Miscellaneous Exp. - 7.49 7.81 6.51 8.00 % Of Sales - 1.46% 1.72% 1.76% 2.15% EBITDA - 85.92 90.67 75.68 61.42 EBITDA Margin - 16.77% 20.02% 20.40% 16.50% Other Income - 6.54 5.81 6.98 1.71 Interest - 3.66 3.78 5.58 6.28 Depreciation - 19.05 17.59 16.64 13.47 PBT - 69.75 75.10 60.44 43.38 Tax - 24.77 26.31 21.19 14.95 Tax Rate - 35.51% 35.03% 35.06% 34.77% PAT - 44.98 48.79 39.25 28.04 PAT before Minority Interest - 44.98 48.79 39.25 28.04 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 8.78% 10.77% 10.58% 7.53% PAT Growth - -7.81% 24.31% 39.98% Unadjusted EPS - 12.52 13.77 11.43 8.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 284.21 248.04 164.20 133.37 117.31 100.58 88.96 82.06 71.27 59.40 Share Capital 7.20 7.20 6.84 6.84 6.84 6.84 6.84 6.84 6.84 6.84 Total Reserves 277.00 240.83 157.35 126.52 110.47 93.73 82.11 75.21 64.43 52.55 Non-Current Liabilities 89.39 44.29 53.97 72.10 47.79 38.97 59.80 56.06 36.68 65.10 Secured Loans 53.95 16.47 25.22 23.10 21.74 25.06 26.63 25.98 26.86 56.14 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.37 1.29 1.08 33.98 12.07 0.55 20.57 20.40 0.43 0.00 Current Liabilities 88.11 62.43 52.69 77.70 89.49 83.39 84.77 110.10 90.84 30.07 Trade Payables 32.75 36.47 28.56 26.57 26.11 20.52 15.53 18.15 19.56 10.86 Other Current Liabilities 20.97 16.00 18.70 18.84 16.07 11.80 15.09 17.98 14.04 2.22 Short Term Borrowings 32.30 8.59 2.72 31.57 39.39 33.06 49.94 55.71 37.73 0.00 Short Term Provisions 2.09 1.38 2.71 0.72 7.92 18.02 4.20 18.26 19.51 16.99 Total Liabilities 461.71 354.76 270.86 283.17 254.59 222.94 233.53 248.22 198.79 154.57 Net Block 181.71 148.62 154.64 138.30 130.13 109.47 106.79 100.90 87.36 76.66 Gross Block 318.94 269.35 257.82 225.25 213.86 182.39 170.48 155.37 134.55 117.78 Accumulated Depreciation 137.23 120.73 103.18 86.95 83.73 72.92 63.69 54.46 47.19 41.11 Non Current Assets 266.61 183.21 175.26 182.13 151.91 122.57 134.77 133.12 89.78 77.07 Capital Work in Progress 46.81 9.77 0.00 1.06 0.41 2.75 0.49 1.00 0.02 0.40 Non Current Investment 22.88 18.87 17.87 5.88 5.88 4.76 3.75 3.75 1.75 0.00 Long Term Loans & Adv. 14.61 5.92 2.54 36.66 14.39 5.30 23.72 27.36 0.63 0.00 Other Non Current Assets 0.60 0.04 0.21 0.22 1.10 0.29 0.02 0.11 0.01 0.00 Current Assets 195.10 171.55 95.60 101.05 102.67 100.37 98.76 115.09 109.01 77.50 Current Investments 49.46 53.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 82.49 54.54 45.94 41.09 41.68 35.80 40.27 46.81 37.34 22.14 Sundry Debtors 42.19 45.47 34.23 36.06 38.99 34.79 36.91 40.54 39.94 31.39 Cash & Bank 3.88 1.49 2.81 11.46 1.30 6.40 7.98 5.30 7.58 1.69 Other Current Assets 17.08 3.19 2.27 1.64 20.70 23.38 13.60 22.44 24.15 22.28 Short Term Loans & Adv. 13.51 13.32 10.36 10.79 18.70 21.14 11.19 20.47 23.42 22.28 Net Current Assets 106.99 109.11 42.91 23.35 13.19 16.98 13.99 4.99 18.17 47.43 Total Assets 461.71 354.76 270.86 283.18 254.58 222.94 233.53 248.21 198.79 154.57

Description Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 280.50 244.07 159.84 129.10 Share Capital 7.20 7.20 6.84 6.84 Total Reserves 273.29 236.87 153.00 122.26 Non-Current Liabilities 89.38 44.28 53.97 72.06 Secured Loans 53.95 16.47 25.22 23.10 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 1.37 1.29 1.08 34.06 Current Liabilities 88.13 62.51 52.75 78.48 Trade Payables 32.76 36.47 28.57 27.31 Other Current Liabilities 20.97 16.00 18.70 18.87 Short Term Borrowings 32.30 8.63 2.72 31.57 Short Term Provisions 2.11 1.41 2.76 0.73 Total Liabilities 458.01 350.86 266.56 279.64 Net Block 191.61 158.51 164.54 138.51 Gross Block 328.84 279.24 267.71 225.72 Accumulated Depreciation 137.23 120.73 103.18 87.20 Non Current Assets 260.52 176.99 168.77 176.49 Capital Work in Progress 46.81 9.77 0.00 1.06 Non Current Investment 6.89 2.74 1.48 0.00 Long Term Loans & Adv. 14.62 5.92 2.55 36.70 Other Non Current Assets 0.60 0.04 0.21 0.22 Current Assets 197.49 173.88 97.78 103.15 Current Investments 49.46 53.53 0.00 0.00 Inventories 82.49 54.54 45.94 41.64 Sundry Debtors 42.19 45.47 34.23 36.79 Cash & Bank 5.04 2.70 2.82 12.24 Other Current Assets 18.32 3.20 2.27 1.67 Short Term Loans & Adv. 14.69 14.43 12.53 10.82 Net Current Assets 109.36 111.37 45.03 24.67 Total Assets 458.01 350.87 266.55 279.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 42.44 51.02 61.52 56.15 28.08 48.83 37.85 18.50 10.82 9.50 PBT 69.59 74.93 60.37 43.46 28.74 24.21 17.30 20.32 23.65 18.64 Adjustment 18.80 20.46 18.10 21.83 22.33 19.83 19.94 17.33 12.10 11.87 Changes in Working Capital -23.09 -16.29 2.45 4.83 -14.54 11.48 4.14 -12.40 -18.23 -15.84 Cash after chg. in Working capital 65.30 79.09 80.92 70.12 36.53 55.51 41.38 25.25 17.53 14.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -22.85 -28.07 -19.40 -13.97 -8.46 -6.68 -3.53 -6.74 -6.71 -5.17 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 -91.94 -78.58 -27.38 -25.49 -29.63 -16.99 -11.92 -24.41 -18.42 -4.47 Net Fixed Assets -86.63 -21.30 -31.51 -12.04 -29.13 -14.17 -14.60 -21.80 -16.39 -3.46 Net Investments 0.06 -54.53 -11.99 0.00 -1.12 -1.01 0.00 -2.00 -1.75 0.00 Others -5.37 -2.75 16.12 -13.45 0.62 -1.81 2.68 -0.61 -0.28 -1.01 Cash from Financing Activity 52.08 26.28 -42.27 -21.26 -3.55 -33.42 -23.25 3.63 13.30 -4.49 Net Cash Inflow / Outflow 2.58 -1.28 -8.13 9.40 -5.10 -1.58 2.68 -2.28 5.69 0.54 Opening Cash & Equivalents 1.01 2.29 10.42 1.30 6.40 7.98 5.30 7.58 1.69 1.33 Closing Cash & Equivalent 3.59 1.01 2.29 10.70 1.30 6.40 7.98 5.30 7.58 1.69

Description Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 42.89 50.04 58.73 55.69 PBT 69.89 75.36 60.29 43.00 Adjustment 18.80 20.46 18.10 21.78 Changes in Working Capital -22.88 -17.65 -0.28 4.78 Cash after chg. in Working capital 65.81 78.17 78.11 69.55 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -22.93 -28.14 -19.37 -13.86 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -92.08 -77.64 -24.59 -25.89 Net Fixed Assets -86.63 -21.30 -31.51 Net Investments 0.06 -54.53 -11.99 Others -5.51 -1.81 18.91 Cash from Financing Activity 52.03 26.33 -42.27 -21.26 Net Cash Inflow / Outflow 2.84 -1.28 -8.13 8.55 Opening Cash & Equivalents 1.02 2.30 10.42 2.43 Closing Cash & Equivalent 3.86 1.02 2.30 10.98

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 78.89 68.85 47.98 38.97 34.28 29.39 25.99 23.98 20.83 17.36 ROA 10.99% 15.56% 14.15% 10.57% 8.89% 6.85% 4.51% 6.60% 8.97% 8.19% ROE 16.86% 23.61% 26.35% 22.67% 19.48% 16.49% 12.72% 19.25% 24.27% 20.84% ROCE 22.00% 32.34% 32.42% 25.36% 20.30% 18.88% 15.54% 18.61% 22.98% 22.03% Fixed Asset Turnover 1.74 1.76 1.72 1.88 1.91 1.90 1.93 2.23 2.16 1.68 Receivable days 31.23 31.31 30.89 33.17 35.62 39.04 44.92 45.34 47.74 57.54 Inventory Days 48.82 39.48 38.25 36.58 37.40 41.43 50.51 47.41 39.81 33.11 Payable days 28.10 32.36 33.40 30.98 28.71 25.74 25.12 26.54 26.09 24.57 Cash Conversion Cycle 51.96 38.44 35.73 38.76 44.32 54.73 70.30 66.21 61.47 66.08 Total Debt/Equity 0.35 0.14 0.24 0.52 0.62 0.65 0.99 1.14 1.08 0.95 Interest Cover 19.99 20.83 11.82 7.92 4.90 3.98 2.72 3.08 4.55 4.37

Description Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 77.86 67.75 46.71 37.72 ROA 11.12% 15.81% 14.37% 10.03% ROE 17.15% 24.16% 27.17% 21.72% ROCE 22.31% 32.98% 33.16% 24.86% Fixed Asset Turnover 1.68 1.70 1.68 1.84 Receivable days 31.23 31.31 31.21 32.29 Inventory Days 48.83 39.48 38.48 36.54 Payable days 28.10 32.36 33.85 31.82 Cash Conversion Cycle 51.96 38.43 35.84 37.01 Total Debt/Equity 0.35 0.14 0.25 0.54 Interest Cover 20.03 20.87 11.83 7.84

Top Investors:

l&t mutual fund trustee limited-l&t emerging businesses fun

jagdish kumar agarwal

meidoh co. ltd.

anil kumar goel

idfc sterling value fund

Annual Reports:

News Update:

Sterling Tools - Quarterly Results
2nd Aug 2019, 17:15 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