Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Textile

Rating :
54/99

BSE: 521113 | NSE: SUDITIND

36.00
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 33.00
  • 36.00
  • 33.00
  • 36.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5
  •  0.04
  •  54.95
  •  13.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63.19
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 104.90
  • N/A
  • -4.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.06%
  • 2.19%
  • 25.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.87
  • -10.98
  • -23.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.82
  • 12.21
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.76
  • 1.93
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 2.42
  • -4.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
25.25
17.12
47.49%
28.40
19.05
49.08%
30.26
11.02
174.59%
19.38
2.94
559.18%
Expenses
46.66
24.85
87.77%
27.12
18.57
46.04%
28.71
13.11
118.99%
17.96
5.10
252.16%
EBITDA
-21.42
-7.73
-
1.28
0.48
166.67%
1.55
-2.09
-
1.42
-2.16
-
EBIDTM
-84.83%
-45.15%
4.49%
2.50%
5.12%
-18.93%
7.31%
-73.34%
Other Income
0.28
0.31
-9.68%
0.16
0.00
0
0.36
0.00
0
0.05
0.00
0
Interest
1.29
1.41
-8.51%
0.93
1.00
-7.00%
1.13
1.27
-11.02%
1.17
1.07
9.35%
Depreciation
0.35
0.32
9.38%
0.35
0.41
-14.63%
0.34
0.43
-20.93%
0.33
0.43
-23.26%
PBT
-30.41
-9.15
-
0.16
-0.94
-
0.45
-3.79
-
-0.04
-3.65
-
Tax
-0.02
0.03
-
0.00
-0.04
-
-0.03
-0.03
-
0.07
0.08
-12.50%
PAT
-30.39
-9.18
-
0.16
-0.89
-
0.48
-3.76
-
-0.11
-3.73
-
PATM
-120.37%
-53.60%
0.57%
-4.69%
1.58%
-34.09%
-0.57%
-126.79%
EPS
-19.85
-6.33
-
0.09
-1.63
-
-0.04
-2.76
-
-0.22
-2.25
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
103.29
50.13
94.88
111.86
103.73
89.69
89.46
Net Sales Growth
106.04%
-47.16%
-15.18%
7.84%
15.65%
0.26%
 
Cost Of Goods Sold
72.84
35.89
56.16
66.40
55.79
43.91
28.39
Gross Profit
30.45
14.24
38.73
45.46
47.94
45.78
61.08
GP Margin
29.48%
28.41%
40.82%
40.64%
46.22%
51.04%
68.28%
Total Expenditure
120.45
61.41
90.30
101.45
94.21
81.35
82.77
Power & Fuel Cost
-
4.16
6.77
7.58
7.19
6.52
6.22
% Of Sales
-
8.30%
7.14%
6.78%
6.93%
7.27%
6.95%
Employee Cost
-
3.87
7.13
7.96
9.52
9.36
8.11
% Of Sales
-
7.72%
7.51%
7.12%
9.18%
10.44%
9.07%
Manufacturing Exp.
-
11.16
16.89
14.76
16.82
14.81
15.32
% Of Sales
-
22.26%
17.80%
13.20%
16.22%
16.51%
17.12%
General & Admin Exp.
-
1.66
2.39
3.61
3.82
4.95
4.51
% Of Sales
-
3.31%
2.52%
3.23%
3.68%
5.52%
5.04%
Selling & Distn. Exp.
-
0.49
0.32
0.61
0.68
0.93
19.77
% Of Sales
-
0.98%
0.34%
0.55%
0.66%
1.04%
22.10%
Miscellaneous Exp.
-
4.17
0.66
0.51
0.40
0.88
0.46
% Of Sales
-
8.32%
0.70%
0.46%
0.39%
0.98%
0.51%
EBITDA
-17.17
-11.28
4.58
10.41
9.52
8.34
6.69
EBITDA Margin
-16.62%
-22.50%
4.83%
9.31%
9.18%
9.30%
7.48%
Other Income
0.85
0.31
0.64
0.50
0.19
0.36
1.68
Interest
4.52
4.96
4.60
3.93
3.48
3.17
3.09
Depreciation
1.37
1.59
2.09
1.89
1.57
1.83
1.76
PBT
-29.84
-17.52
-1.47
5.10
4.66
3.69
3.52
Tax
0.02
0.04
0.18
1.81
1.48
1.58
2.22
Tax Rate
-0.07%
-0.23%
-12.24%
35.49%
31.76%
42.82%
63.07%
PAT
-29.86
-17.49
-1.62
3.30
3.18
2.12
1.30
PAT before Minority Interest
-29.96
-17.55
-1.66
3.29
3.18
2.12
1.30
Minority Interest
-0.10
0.06
0.04
0.01
0.00
0.00
0.00
PAT Margin
-28.91%
-34.89%
-1.71%
2.95%
3.07%
2.36%
1.45%
PAT Growth
0.00%
-
-
3.77%
50.00%
63.08%
 
EPS
-16.97
-9.94
-0.92
1.88
1.81
1.20
0.74

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
15.47
38.23
36.27
32.27
29.14
26.63
Share Capital
17.55
17.55
16.98
16.76
16.76
16.67
Total Reserves
-2.27
20.49
19.03
14.60
12.08
9.96
Non-Current Liabilities
7.50
1.81
6.73
6.97
6.10
5.00
Secured Loans
5.50
0.00
0.00
0.00
3.46
4.34
Unsecured Loans
0.00
0.00
4.37
4.11
0.00
0.00
Long Term Provisions
0.48
0.32
0.51
0.46
0.00
0.00
Current Liabilities
79.19
79.31
66.29
55.11
45.29
33.55
Trade Payables
26.58
28.05
22.49
21.10
18.22
10.91
Other Current Liabilities
17.36
12.92
5.22
4.71
3.67
2.10
Short Term Borrowings
35.19
38.21
38.45
29.23
22.85
19.09
Short Term Provisions
0.07
0.13
0.13
0.06
0.55
1.46
Total Liabilities
102.06
119.31
109.29
94.36
80.54
65.20
Net Block
7.76
8.91
10.39
10.49
10.60
11.76
Gross Block
49.29
48.84
48.31
46.61
45.15
44.48
Accumulated Depreciation
41.52
39.93
37.92
36.12
34.55
32.72
Non Current Assets
18.16
19.11
19.53
21.48
15.34
16.42
Capital Work in Progress
1.63
1.49
0.60
1.87
0.43
0.21
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
8.73
8.65
8.47
8.90
4.04
4.45
Other Non Current Assets
0.03
0.07
0.06
0.22
0.27
0.00
Current Assets
83.90
100.20
89.77
72.88
65.21
48.64
Current Investments
0.01
0.01
0.01
0.02
0.02
0.02
Inventories
39.35
41.41
35.08
37.09
32.82
23.27
Sundry Debtors
33.50
43.89
48.26
32.57
29.96
20.92
Cash & Bank
0.38
0.69
0.57
0.47
0.42
0.36
Other Current Assets
10.66
2.23
1.01
1.35
1.99
4.05
Short Term Loans & Adv.
7.79
11.98
4.83
1.39
0.94
3.23
Net Current Assets
4.71
20.89
23.47
17.77
19.92
15.09
Total Assets
102.06
119.31
109.30
94.36
80.55
65.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2.60
6.84
-5.17
4.12
-0.40
-2.18
PBT
-17.52
-1.47
5.10
4.66
3.69
2.47
Adjustment
1.05
5.57
6.37
5.16
5.64
2.86
Changes in Working Capital
19.07
2.93
-14.89
-4.12
-8.29
-6.87
Cash after chg. in Working capital
2.60
7.03
-3.42
5.70
1.04
-1.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.19
-1.75
-1.58
-1.44
-0.64
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.64
-1.60
0.13
-7.69
-0.63
-2.02
Net Fixed Assets
-0.59
-1.42
-0.43
-2.77
-0.80
Net Investments
0.00
0.00
0.01
-0.05
0.00
Others
-0.05
-0.18
0.55
-4.87
0.17
Cash from Financing Activity
-2.28
-5.12
5.15
3.63
1.08
4.23
Net Cash Inflow / Outflow
-0.31
0.12
0.10
0.06
0.05
0.04
Opening Cash & Equivalents
0.69
0.57
0.47
0.42
0.36
0.33
Closing Cash & Equivalent
0.38
0.69
0.57
0.48
0.42
0.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
8.70
21.67
21.21
18.71
17.21
15.88
ROA
-15.86%
-1.45%
3.23%
3.64%
2.91%
1.99%
ROE
-65.84%
-4.47%
9.77%
10.57%
7.65%
4.90%
ROCE
-18.74%
4.02%
12.48%
13.45%
13.04%
13.24%
Fixed Asset Turnover
1.02
1.95
2.36
2.26
2.00
2.01
Receivable days
281.75
177.26
131.88
109.89
103.39
85.31
Inventory Days
294.00
147.12
117.74
122.86
114.00
94.91
Payable days
277.80
164.26
82.11
74.93
61.23
48.45
Cash Conversion Cycle
297.96
160.12
167.51
157.82
156.17
131.78
Total Debt/Equity
2.75
1.00
1.19
1.06
0.91
0.88
Interest Cover
-2.53
0.68
2.30
2.34
2.16
2.14

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.