Nifty
Sensex
:
:
24971.90
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)

Laminates/Decoratives

Rating :
55/99

BSE: 526951 | NSE: STYLAMIND

1609.00
23-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1646.1
  •  1653.1
  •  1605
  •  1646.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30256
  •  48923668.1
  •  2735
  •  1464.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,730.08
  • 22.40
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,715.47
  • N/A
  • 4.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.19%
  • 3.72%
  • 22.68%
  • FII
  • DII
  • Others
  • 3.68%
  • 8.21%
  • 9.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.62
  • 14.61
  • 11.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.14
  • 18.17
  • 12.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.89
  • 46.75
  • 28.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.76
  • 26.76
  • 25.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.52
  • 5.52
  • 5.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.50
  • 15.50
  • 16.01

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
75.78
71.91
83.6
102.36
P/E Ratio
21.23
22.38
19.25
15.72
Revenue
914
1025
1203
1432
EBITDA
189
185
219
265
Net Income
128
122
142
173
ROA
22.4
17.6
P/B Ratio
5.08
4.15
3.46
2.87
ROE
27.09
20.42
19.75
19.63
FCFF
96
4
45
56
FCFF Yield
3.35
0.15
1.58
1.95
Net Debt
-72
-15
-50
-146
BVPS
316.59
387.88
464.85
560.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
265.28
239.88
10.59%
254.52
214.58
18.61%
262.70
233.94
12.29%
242.59
225.68
7.49%
Expenses
222.33
192.21
15.67%
208.53
166.78
25.03%
208.33
186.68
11.60%
200.72
183.91
9.14%
EBITDA
42.94
47.67
-9.92%
45.99
47.80
-3.79%
54.38
47.26
15.07%
41.87
41.77
0.24%
EBIDTM
16.19%
19.87%
18.07%
22.28%
20.70%
20.20%
17.26%
18.51%
Other Income
1.17
1.33
-12.03%
1.78
1.96
-9.18%
1.91
1.91
0.00%
2.63
0.53
396.23%
Interest
-0.07
0.47
-
-0.56
0.71
-
4.02
0.61
559.02%
0.52
0.71
-26.76%
Depreciation
6.46
6.33
2.05%
5.87
5.56
5.58%
5.43
5.26
3.23%
6.12
5.12
19.53%
PBT
37.73
41.06
-8.11%
42.47
43.50
-2.37%
46.84
43.29
8.20%
37.86
36.47
3.81%
Tax
8.14
3.49
133.24%
12.65
12.17
3.94%
12.73
11.54
10.31%
9.50
8.69
9.32%
PAT
29.58
37.58
-21.29%
29.82
31.33
-4.82%
34.11
31.75
7.43%
28.36
27.78
2.09%
PATM
11.15%
15.66%
11.71%
14.60%
12.98%
13.57%
11.69%
12.31%
EPS
17.45
22.17
-21.29%
17.59
18.49
-4.87%
20.13
18.73
7.47%
16.73
16.39
2.07%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,025.09
914.08
952.13
659.35
479.53
462.15
460.62
Net Sales Growth
12.14%
-4.00%
44.40%
37.50%
3.76%
0.33%
 
Cost Of Goods Sold
557.37
474.13
531.00
375.51
246.55
249.06
259.99
Gross Profit
467.72
439.95
421.13
283.83
232.99
213.09
200.64
GP Margin
45.63%
48.13%
44.23%
43.05%
48.59%
46.11%
43.56%
Total Expenditure
839.91
730.72
797.33
555.69
380.55
382.56
380.73
Power & Fuel Cost
-
44.27
52.72
37.16
23.63
33.00
29.16
% Of Sales
-
4.84%
5.54%
5.64%
4.93%
7.14%
6.33%
Employee Cost
-
75.06
68.75
54.78
38.25
37.54
30.30
% Of Sales
-
8.21%
7.22%
8.31%
7.98%
8.12%
6.58%
Manufacturing Exp.
-
40.20
37.34
26.15
26.05
21.66
21.24
% Of Sales
-
4.40%
3.92%
3.97%
5.43%
4.69%
4.61%
General & Admin Exp.
-
15.37
11.30
7.19
5.44
7.92
6.27
% Of Sales
-
1.68%
1.19%
1.09%
1.13%
1.71%
1.36%
Selling & Distn. Exp.
-
75.15
90.64
51.28
38.05
29.81
30.14
% Of Sales
-
8.22%
9.52%
7.78%
7.93%
6.45%
6.54%
Miscellaneous Exp.
-
6.55
5.57
3.62
2.58
3.56
3.64
% Of Sales
-
0.72%
0.59%
0.55%
0.54%
0.77%
0.79%
EBITDA
185.18
183.36
154.80
103.66
98.98
79.59
79.89
EBITDA Margin
18.06%
20.06%
16.26%
15.72%
20.64%
17.22%
17.34%
Other Income
7.49
5.73
1.44
8.00
1.10
0.97
1.62
Interest
3.91
2.50
8.19
7.83
6.02
10.90
11.41
Depreciation
23.88
22.26
19.99
23.26
23.15
20.98
18.21
PBT
164.90
164.32
128.07
80.57
70.92
48.68
51.88
Tax
43.02
35.88
32.09
19.46
15.67
14.60
13.07
Tax Rate
26.09%
21.84%
25.06%
24.15%
22.10%
43.62%
25.19%
PAT
121.87
128.44
95.98
61.11
55.25
18.87
38.82
PAT before Minority Interest
121.87
128.44
95.98
61.11
55.25
18.87
38.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.89%
14.05%
10.08%
9.27%
11.52%
4.08%
8.43%
PAT Growth
-5.12%
33.82%
57.06%
10.61%
192.79%
-51.39%
 
EPS
72.11
76.00
56.79
36.16
32.69
11.17
22.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
536.28
412.07
316.09
259.45
204.23
185.51
Share Capital
8.47
8.47
8.47
8.47
8.47
8.47
Total Reserves
527.80
403.60
307.62
250.98
195.75
177.04
Non-Current Liabilities
11.11
18.04
23.04
42.56
57.67
119.45
Secured Loans
0.00
0.58
9.14
21.49
34.85
75.19
Unsecured Loans
0.00
0.00
0.00
0.00
0.80
22.46
Long Term Provisions
3.32
2.57
2.32
2.35
2.01
1.56
Current Liabilities
59.94
107.98
149.78
105.13
133.35
133.19
Trade Payables
38.84
39.85
58.04
51.49
35.51
27.35
Other Current Liabilities
16.74
23.58
33.05
28.57
35.05
27.00
Short Term Borrowings
0.00
36.15
55.94
21.11
58.53
72.13
Short Term Provisions
4.37
8.40
2.75
3.97
4.26
6.71
Total Liabilities
607.33
538.09
488.91
407.14
395.25
438.15
Net Block
175.04
171.79
178.72
187.82
194.95
184.49
Gross Block
347.24
322.77
309.97
296.58
283.11
252.03
Accumulated Depreciation
172.20
150.98
131.24
108.76
88.15
67.54
Non Current Assets
203.48
188.93
182.99
193.32
210.54
265.04
Capital Work in Progress
1.65
12.83
0.00
0.00
11.19
12.68
Non Current Investment
0.00
1.14
1.14
1.36
1.50
50.12
Long Term Loans & Adv.
26.79
3.16
3.12
4.05
2.81
8.04
Other Non Current Assets
0.00
0.00
0.00
0.09
0.09
9.71
Current Assets
403.85
349.16
305.91
213.83
184.72
173.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
145.12
159.82
132.90
71.85
66.73
66.23
Sundry Debtors
162.08
125.85
118.77
98.64
87.39
78.93
Cash & Bank
71.99
26.72
8.66
15.14
6.12
2.21
Other Current Assets
24.68
1.18
6.27
23.45
24.49
25.75
Short Term Loans & Adv.
21.72
35.59
39.32
4.75
3.66
4.63
Net Current Assets
343.91
241.18
156.14
108.70
51.37
39.92
Total Assets
607.33
538.09
488.90
407.15
395.26
438.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
112.91
66.21
5.93
78.89
65.86
28.46
PBT
164.32
128.07
80.57
70.92
48.68
51.88
Adjustment
20.41
22.91
19.56
26.83
28.99
25.85
Changes in Working Capital
-27.02
-59.08
-70.82
-1.67
5.54
-40.73
Cash after chg. in Working capital
157.72
91.90
29.31
96.08
83.21
37.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.58
-25.69
-19.14
-17.19
-17.35
-8.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-4.24
0.00
-4.24
0.00
0.00
0.00
Cash From Investing Activity
-20.87
-12.31
-29.56
-5.45
19.09
-52.54
Net Fixed Assets
-13.29
-25.63
-13.39
-2.28
-29.59
Net Investments
1.14
0.00
-1.00
0.00
48.62
Others
-8.72
13.32
-15.17
-3.17
0.06
Cash from Financing Activity
-46.77
-35.83
17.14
-64.42
-80.42
22.46
Net Cash Inflow / Outflow
45.27
18.06
-6.48
9.02
4.53
-1.63
Opening Cash & Equivalents
26.72
8.66
15.14
6.12
1.59
3.22
Closing Cash & Equivalent
71.99
26.72
8.66
15.14
6.12
1.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
316.43
243.14
186.51
153.09
120.50
109.46
ROA
22.43%
18.69%
13.64%
13.77%
4.53%
8.86%
ROE
27.09%
26.36%
21.23%
23.83%
9.68%
20.92%
ROCE
33.50%
31.89%
24.76%
23.99%
12.73%
16.90%
Fixed Asset Turnover
2.73
3.01
2.17
1.65
1.73
1.83
Receivable days
57.48
46.89
60.18
70.80
65.68
62.54
Inventory Days
60.88
56.11
56.67
52.74
52.50
52.48
Payable days
30.29
33.64
53.23
64.40
29.56
25.68
Cash Conversion Cycle
88.08
69.35
63.62
59.13
88.62
89.34
Total Debt/Equity
0.00
0.11
0.25
0.23
0.58
1.02
Interest Cover
66.78
16.65
11.29
12.78
4.07
5.55

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.