Nifty
:
11600.20
Sensex
:
39090.03
326.00 (2.89%)
1075.41 (2.83%)
Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Supreme Industries Ltd.

Plastic Products

Rating :
66/99

BSE: 509930 | NSE: SUPREMEIND

NSE BSE
1181.00
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1145.50
  •  1215.00
  •  1145.50
  •  1155.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73994
  •  880.57
  •  1215.00
  •  937.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,673.51
  • 36.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,798.62
  • 1.13%
  • 6.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.70%
  • 2.65%
  • 15.69%
  • FII
  • DII
  • Others
  • 0.05%
  • 21.84%
  • 10.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.22
  • 30.59
  • 33.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 7.58
  • 7.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.79
  • 16.72
  • 18.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,436.83
1,345.71
6.77%
1,530.91
1,471.26
4.05%
1,410.41
1,278.30
10.33%
1,316.17
1,055.06
24.75%
Expenses
1,269.47
1,160.02
9.44%
1,328.92
1,184.50
12.19%
1,234.77
1,080.57
14.27%
1,103.71
911.10
21.14%
EBITDA
167.36
185.69
-9.87%
201.99
286.76
-29.56%
175.64
197.73
-11.17%
212.46
143.96
47.58%
EBIDTM
11.65%
13.80%
13.19%
19.49%
12.45%
15.47%
16.14%
13.64%
Other Income
0.03
0.59
-94.92%
3.08
3.70
-16.76%
7.43
0.50
1,386.00%
5.48
0.12
4,466.67%
Interest
3.26
3.94
-17.26%
6.42
5.59
14.85%
5.22
7.86
-33.59%
10.42
5.15
102.33%
Depreciation
49.54
42.67
16.10%
48.13
41.37
16.34%
45.48
42.76
6.36%
47.25
42.44
11.33%
PBT
114.59
195.55
-41.40%
161.82
243.50
-33.54%
132.37
147.61
-10.32%
160.27
96.49
66.10%
Tax
39.95
65.19
-38.72%
48.86
77.36
-36.84%
46.16
51.78
-10.85%
55.52
36.67
51.40%
PAT
74.64
130.36
-42.74%
112.96
166.14
-32.01%
86.21
95.83
-10.04%
104.75
59.82
75.11%
PATM
5.19%
9.69%
7.38%
11.29%
6.11%
7.50%
7.96%
5.67%
EPS
6.86
10.73
-36.07%
9.76
14.03
-30.43%
6.37
8.20
-22.32%
8.44
5.57
51.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Net Sales
5,694.32
5,611.99
4,966.29
4,462.26
2,960.06
4,255.19
3,962.23
3,403.99
2,927.90
2,469.46
2,007.02
Net Sales Growth
10.56%
13.00%
11.30%
50.75%
-30.44%
7.39%
16.40%
16.26%
18.56%
23.04%
 
Cost Of Goods Sold
3,900.23
3,723.10
3,198.74
2,818.21
1,897.68
2,839.09
2,688.17
2,245.05
1,915.10
1,595.55
1,316.48
Gross Profit
1,794.09
1,888.89
1,767.55
1,644.05
1,062.38
1,416.09
1,274.06
1,158.94
1,012.80
873.91
690.54
GP Margin
31.51%
33.66%
35.59%
36.84%
35.89%
33.28%
32.16%
34.05%
34.59%
35.39%
34.41%
Total Expenditure
4,936.87
4,827.42
4,179.18
3,700.39
2,499.08
3,588.95
3,374.70
2,868.77
2,456.01
2,112.07
1,718.41
Power & Fuel Cost
-
206.64
175.03
163.83
115.92
147.19
140.59
142.02
117.85
100.90
80.25
% Of Sales
-
3.68%
3.52%
3.67%
3.92%
3.46%
3.55%
4.17%
4.03%
4.09%
4.00%
Employee Cost
-
228.02
215.91
187.25
130.98
148.03
126.94
111.60
99.14
86.70
71.62
% Of Sales
-
4.06%
4.35%
4.20%
4.42%
3.48%
3.20%
3.28%
3.39%
3.51%
3.57%
Manufacturing Exp.
-
327.25
292.07
261.37
175.86
211.69
203.48
183.48
152.73
140.07
127.43
% Of Sales
-
5.83%
5.88%
5.86%
5.94%
4.97%
5.14%
5.39%
5.22%
5.67%
6.35%
General & Admin Exp.
-
113.96
102.12
96.10
63.82
77.07
67.73
61.04
51.21
45.21
100.98
% Of Sales
-
2.03%
2.06%
2.15%
2.16%
1.81%
1.71%
1.79%
1.75%
1.83%
5.03%
Selling & Distn. Exp.
-
210.07
180.13
161.14
102.13
154.49
139.54
115.32
111.57
136.14
15.31
% Of Sales
-
3.74%
3.63%
3.61%
3.45%
3.63%
3.52%
3.39%
3.81%
5.51%
0.76%
Miscellaneous Exp.
-
18.38
15.18
12.49
12.69
11.38
8.24
10.25
8.40
7.49
15.31
% Of Sales
-
0.33%
0.31%
0.28%
0.43%
0.27%
0.21%
0.30%
0.29%
0.30%
0.32%
EBITDA
757.45
784.57
787.11
761.87
460.98
666.24
587.53
535.22
471.89
357.39
288.61
EBITDA Margin
13.30%
13.98%
15.85%
17.07%
15.57%
15.66%
14.83%
15.72%
16.12%
14.47%
14.38%
Other Income
16.02
15.33
9.77
8.86
5.13
4.69
7.22
3.10
5.77
6.70
16.18
Interest
25.32
33.55
26.94
33.99
31.87
60.19
78.88
55.20
57.77
43.77
34.87
Depreciation
190.40
183.54
167.15
154.29
104.57
138.99
101.55
81.71
72.49
62.87
52.94
PBT
569.05
582.81
602.79
582.45
329.67
471.75
414.33
401.41
347.41
257.46
216.98
Tax
190.49
215.75
205.70
205.78
117.64
160.04
139.98
132.99
115.04
87.73
74.89
Tax Rate
33.48%
33.19%
34.12%
35.33%
36.54%
33.92%
33.78%
33.13%
33.11%
34.08%
34.51%
PAT
378.56
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
142.09
PAT before Minority Interest
378.56
434.25
397.09
376.67
204.34
311.71
274.35
268.42
232.37
169.73
142.09
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
6.65%
7.74%
8.00%
8.44%
6.90%
7.33%
6.92%
7.89%
7.94%
6.87%
7.08%
PAT Growth
-16.28%
9.36%
5.42%
84.33%
-34.45%
13.62%
2.21%
15.51%
36.91%
19.45%
 
Unadjusted EPS
31.43
31.57
33.99
33.88
18.03
25.38
22.31
22.84
19.03
15.42
61.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Shareholder's Funds
2,153.97
1,894.90
1,695.72
1,315.72
1,211.50
1,039.16
878.98
696.73
547.71
414.07
Share Capital
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
25.41
Total Reserves
2,128.56
1,869.49
1,670.31
1,290.31
1,186.09
1,013.75
853.58
671.32
522.30
388.67
Non-Current Liabilities
139.52
128.96
147.02
182.18
333.95
392.54
335.41
200.35
299.21
457.21
Secured Loans
0.00
0.00
15.39
62.83
230.87
262.57
227.91
98.65
189.99
269.13
Unsecured Loans
1.12
1.35
1.23
1.31
2.07
2.08
3.86
6.23
17.85
118.24
Long Term Provisions
16.17
13.28
13.30
11.52
8.81
8.35
9.95
10.89
8.97
0.00
Current Liabilities
935.78
912.25
963.84
927.15
811.57
747.72
817.96
635.01
678.54
314.82
Trade Payables
557.39
489.81
453.25
343.91
300.44
277.70
348.90
217.33
160.69
127.23
Other Current Liabilities
209.61
172.27
270.86
392.80
258.34
243.48
187.00
188.86
215.89
126.33
Short Term Borrowings
160.94
231.01
214.92
163.84
95.86
122.66
177.11
148.85
239.41
0.00
Short Term Provisions
7.84
19.16
24.81
26.60
156.93
103.87
104.96
79.97
62.55
61.27
Total Liabilities
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.35
1,532.09
1,525.46
1,186.10
Net Block
1,520.97
1,353.39
1,263.30
1,184.65
1,032.51
1,087.91
1,027.75
739.39
741.67
565.54
Gross Block
2,809.00
2,540.61
2,298.25
2,085.72
1,844.55
1,753.83
1,606.75
1,245.09
1,202.10
968.88
Accumulated Depreciation
1,288.03
1,187.22
1,034.95
901.07
812.04
665.92
579.01
505.70
460.43
403.34
Non Current Assets
1,891.51
1,675.96
1,528.70
1,448.49
1,344.95
1,281.81
1,218.35
923.65
896.54
647.92
Capital Work in Progress
90.04
75.02
46.73
68.21
99.80
18.08
33.05
33.81
26.17
13.08
Non Current Investment
222.34
193.68
174.64
126.17
120.69
107.35
109.83
88.74
91.62
69.29
Long Term Loans & Adv.
54.46
52.61
42.33
67.43
91.46
67.49
46.94
61.29
36.27
0.00
Other Non Current Assets
3.70
1.26
1.70
2.03
0.49
0.97
0.79
0.42
0.81
0.00
Current Assets
1,337.76
1,260.15
1,277.88
976.56
1,012.07
897.61
814.01
608.44
628.92
538.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
750.44
696.98
776.85
557.85
464.67
497.65
466.80
314.01
345.40
290.64
Sundry Debtors
387.42
381.95
275.33
236.22
237.97
234.78
203.12
171.17
152.87
131.04
Cash & Bank
37.30
36.30
79.83
28.87
181.83
27.37
23.86
14.41
14.20
18.67
Other Current Assets
162.60
61.35
45.32
73.67
127.60
137.81
120.21
108.84
116.45
97.82
Short Term Loans & Adv.
139.92
83.57
100.55
79.95
121.62
133.31
116.24
104.31
111.90
95.20
Net Current Assets
401.98
347.90
314.04
49.41
200.51
149.89
-3.96
-26.57
-49.62
223.36
Total Assets
3,229.27
2,936.11
2,806.58
2,425.05
2,357.02
2,179.42
2,032.36
1,532.09
1,525.46
1,186.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Cash From Operating Activity
555.74
508.89
464.98
296.39
600.82
325.20
405.82
351.89
169.78
145.66
PBT
597.19
602.79
582.45
329.67
471.75
414.33
401.41
347.41
256.49
216.86
Adjustment
182.48
186.64
176.83
129.28
194.72
174.62
134.36
124.81
101.01
81.88
Changes in Working Capital
31.73
-63.30
-123.77
-37.36
76.55
-140.06
-18.56
-3.65
-54.36
-50.58
Cash after chg. in Working capital
811.40
726.13
635.51
421.59
743.02
448.88
517.21
468.57
303.14
248.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-255.66
-217.24
-170.53
-125.20
-142.19
-123.68
-111.40
-116.68
-89.60
-67.63
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
-239.61
-266.60
-202.20
-218.05
-185.98
-133.75
-362.75
-64.29
-240.36
-67.52
Net Fixed Assets
-283.41
-270.65
-191.10
-209.58
-172.43
-132.19
-360.91
-50.62
-246.30
-66.10
Net Investments
-30.14
0.00
-0.04
0.02
0.00
0.00
0.00
0.00
-0.02
0.00
Others
73.94
4.05
-11.06
-8.49
-13.55
-1.56
-1.84
-13.67
5.96
-1.42
Cash from Financing Activity
-316.03
-286.48
-210.37
-233.54
-259.63
-187.55
-32.41
-287.38
66.10
-70.21
Net Cash Inflow / Outflow
0.10
-44.19
52.41
-155.20
155.21
3.91
10.66
0.22
-4.48
7.94
Opening Cash & Equivalents
31.97
76.20
23.79
178.99
23.77
19.86
9.20
14.20
18.67
10.74
Closing Cash & Equivalent
32.07
32.01
76.20
23.79
178.98
23.77
19.86
14.41
14.20
18.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Book Value (Rs.)
169.54
149.15
133.47
103.56
95.37
81.71
69.10
54.74
43.01
32.49
ROA
14.09%
13.83%
14.40%
8.55%
13.74%
13.03%
15.06%
15.20%
12.52%
12.29%
ROE
21.45%
22.12%
25.02%
16.17%
27.71%
28.64%
34.13%
37.43%
35.40%
39.80%
ROCE
30.66%
30.59%
33.30%
21.24%
34.15%
34.49%
38.13%
38.46%
32.38%
35.31%
Fixed Asset Turnover
2.10
2.11
2.28
1.69
2.63
2.62
2.66
2.63
2.27
2.14
Receivable days
25.02
23.50
18.67
26.01
18.25
18.16
18.01
18.35
20.98
22.40
Inventory Days
47.07
52.68
48.72
56.08
37.15
40.00
37.58
37.34
47.01
48.75
Payable days
38.94
40.81
37.58
44.96
28.50
32.32
34.63
27.92
24.40
23.31
Cash Conversion Cycle
33.14
35.37
29.82
37.12
26.90
25.83
20.96
27.76
43.59
47.84
Total Debt/Equity
0.08
0.13
0.16
0.31
0.32
0.46
0.54
0.50
0.94
0.94
Interest Cover
20.37
23.38
18.14
11.10
8.84
6.25
8.27
7.01
6.88
7.22

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Supreme Industries - Quarterly Results
    29th Jul 2019, 12:45 PM

    Read More
  • Supreme Industries initiates steps to put up PVC moulded fittings manufacturing plant at Kharagpur
    11th Jul 2019, 14:30 PM

    The same may go into production in January/March 2020 quarter

    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.