Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Thacker & Company Ltd.

Trading

Rating :
60/99

BSE: 509945 | NSE: Not Listed

NSE BSE
660
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  660
  •  660
  •  660
  •  660.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20
  •  13200
  •  763.90
  •  342.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.79
  • 5.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71.03
  • N/A
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.28%
  • 11.49%
  • 11.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.46
  • 1.65
  • -18.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.54
  • -
  • -3.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.16
  • -
  • 18.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.88
  • 3.86
  • 3.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.45
  • 0.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 7.60
  • 8.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1.07
1.08
-0.93%
2.12
2.51
-15.54%
1.01
1.64
-38.41%
1.12
3.00
-62.67%
Expenses
0.15
0.16
-6.25%
0.15
0.26
-42.31%
0.12
0.60
-80.00%
0.15
1.28
-88.28%
EBITDA
0.92
0.92
0.00%
1.96
2.26
-13.27%
0.89
1.04
-14.42%
0.97
1.72
-43.60%
EBIDTM
85.89%
85.19%
92.78%
89.81%
87.93%
63.61%
86.83%
57.39%
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
0.36
0.39
-7.69%
0.36
0.40
-10.00%
0.36
0.40
-10.00%
0.40
0.44
-9.09%
PBT
0.55
0.53
3.77%
1.60
1.85
-13.51%
0.53
0.64
-17.19%
0.57
1.28
-55.47%
Tax
0.19
0.11
72.73%
0.29
0.42
-30.95%
0.09
0.12
-25.00%
0.11
0.12
-8.33%
PAT
0.36
0.42
-14.29%
1.31
1.43
-8.39%
0.44
0.51
-13.73%
0.46
1.16
-60.34%
PATM
33.83%
38.89%
61.80%
56.89%
43.32%
31.38%
41.04%
38.74%
EPS
46.97
21.14
122.19%
40.84
40.46
0.94%
22.72
32.13
-29.29%
21.04
21.62
-2.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5.32
2.92
5.39
5.38
4.79
2.69
3.03
4.71
7.85
6.03
7.89
Net Sales Growth
-35.36%
-45.83%
0.19%
12.32%
78.07%
-11.22%
-35.67%
-40.0%
30.18%
-23.57%
 
Cost Of Goods Sold
0.04
0.54
2.09
1.76
1.68
0.99
1.33
1.54
5.06
3.71
5.20
Gross Profit
5.28
2.39
3.29
3.62
3.12
1.69
1.71
3.17
2.79
2.32
2.69
GP Margin
99.17%
81.85%
61.04%
67.29%
65.14%
62.83%
56.44%
67.30%
35.54%
38.47%
34.09%
Total Expenditure
0.57
1.15
3.26
3.29
3.37
2.90
3.10
4.11
7.18
5.23
6.64
Power & Fuel Cost
-
0.01
0.02
0.02
0.02
0.06
0.04
0.03
0.03
0.03
0.03
% Of Sales
-
0.34%
0.37%
0.37%
0.42%
2.23%
1.32%
0.64%
0.38%
0.50%
0.38%
Employee Cost
-
0.12
0.21
0.31
0.35
0.33
0.33
0.63
0.43
0.29
0.13
% Of Sales
-
4.11%
3.90%
5.76%
7.31%
12.27%
10.89%
13.38%
5.48%
4.81%
1.65%
Manufacturing Exp.
-
0.00
0.02
0.02
0.03
0.01
0.08
0.02
0.00
0.03
0.02
% Of Sales
-
0%
0.37%
0.37%
0.63%
0.37%
2.64%
0.42%
0%
0.50%
0.25%
General & Admin Exp.
-
0.42
0.83
1.06
0.87
0.86
1.21
1.30
1.29
0.99
1.05
% Of Sales
-
14.38%
15.40%
19.70%
18.16%
31.97%
39.93%
27.60%
16.43%
16.42%
13.31%
Selling & Distn. Exp.
-
0.05
0.07
0.12
0.31
0.13
0.11
0.23
0.33
0.17
0.19
% Of Sales
-
1.71%
1.30%
2.23%
6.47%
4.83%
3.63%
4.88%
4.20%
2.82%
2.41%
Miscellaneous Exp.
-
0.01
0.03
0.01
0.11
0.52
0.01
0.37
0.04
0.02
0.19
% Of Sales
-
0.34%
0.56%
0.19%
2.30%
19.33%
0.33%
7.86%
0.51%
0.33%
0.13%
EBITDA
4.74
1.77
2.13
2.09
1.42
-0.21
-0.07
0.60
0.67
0.80
1.25
EBITDA Margin
89.10%
60.62%
39.52%
38.85%
29.65%
-7.81%
-2.31%
12.74%
8.54%
13.27%
15.84%
Other Income
0.00
3.42
3.18
2.13
3.06
2.73
3.80
0.29
0.02
0.02
0.13
Interest
0.00
0.01
0.01
0.03
0.17
0.29
0.21
0.68
0.53
0.45
0.35
Depreciation
1.48
1.60
1.75
1.98
2.13
2.39
2.65
0.20
0.28
0.05
0.04
PBT
3.25
3.58
3.55
2.22
2.19
-0.16
0.87
0.01
-0.11
0.31
0.99
Tax
0.68
0.76
0.62
0.52
0.33
0.07
0.10
0.05
0.03
0.05
0.24
Tax Rate
20.92%
21.23%
17.46%
23.42%
15.07%
-43.75%
11.49%
500.00%
-27.27%
16.13%
24.24%
PAT
2.57
2.82
2.93
1.69
1.86
-0.23
0.78
-0.03
-0.14
0.26
0.75
PAT before Minority Interest
2.57
2.82
2.93
1.69
1.86
-0.23
0.78
-0.03
-0.14
0.26
0.75
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
48.31%
96.58%
54.36%
31.41%
38.83%
-8.55%
25.74%
-0.64%
-1.78%
4.31%
9.51%
PAT Growth
-26.99%
-3.75%
73.37%
-9.14%
-
-
-
-
-
-65.33%
 
EPS
23.36
25.64
26.64
15.36
16.91
-2.09
7.09
-0.27
-1.27
2.36
6.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
113.67
100.88
88.74
80.19
77.37
78.46
10.12
10.15
10.30
10.10
Share Capital
0.11
0.11
0.11
0.11
0.11
0.11
0.08
0.08
0.08
0.08
Total Reserves
113.56
100.77
88.64
80.08
77.26
78.35
10.04
10.08
10.22
10.02
Non-Current Liabilities
-0.03
-0.07
-0.07
-0.06
-0.07
-0.07
0.98
0.99
1.00
1.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.01
1.01
1.00
1.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.03
0.02
0.00
Current Liabilities
1.14
1.75
2.11
2.83
4.87
4.22
3.47
8.27
6.55
3.24
Trade Payables
0.06
0.66
0.72
0.73
0.75
0.68
0.37
0.23
0.21
0.23
Other Current Liabilities
1.07
1.05
1.24
1.94
4.10
3.51
0.94
0.79
0.66
0.78
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
1.73
6.89
5.42
2.11
Short Term Provisions
0.00
0.05
0.15
0.17
0.03
0.03
0.43
0.36
0.27
0.12
Total Liabilities
114.78
102.56
90.78
82.96
82.17
82.61
14.57
19.41
17.85
14.34
Net Block
17.31
18.84
20.58
22.56
24.59
26.98
3.27
3.42
2.62
2.65
Gross Block
29.68
29.70
29.69
29.69
29.62
29.62
4.66
4.62
3.60
3.52
Accumulated Depreciation
12.37
10.86
9.12
7.14
5.04
2.65
1.39
1.20
0.98
0.87
Non Current Assets
106.38
95.29
86.26
80.02
78.49
79.45
11.88
12.88
12.86
11.79
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.80
0.24
Non Current Investment
89.06
76.46
65.61
56.66
52.89
51.49
7.59
8.59
8.64
8.31
Long Term Loans & Adv.
0.01
0.00
0.07
0.80
1.02
0.98
1.03
0.87
0.81
0.59
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
8.40
7.26
4.52
2.93
3.68
3.16
2.69
6.54
4.99
2.55
Current Investments
0.00
1.19
0.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.09
0.30
0.28
0.39
0.58
0.37
0.65
0.61
1.85
0.34
Sundry Debtors
0.03
0.78
0.80
0.31
0.17
0.68
0.29
0.45
0.16
0.37
Cash & Bank
1.25
2.86
2.56
2.06
2.33
1.80
1.44
0.68
0.66
0.71
Other Current Assets
7.03
0.07
0.01
0.10
0.60
0.31
0.31
4.81
2.32
1.15
Short Term Loans & Adv.
6.61
2.07
0.33
0.08
0.48
0.09
0.24
4.71
2.30
1.10
Net Current Assets
7.26
5.51
2.41
0.10
-1.19
-1.05
-0.78
-1.73
-1.56
-0.69
Total Assets
114.78
102.55
90.78
82.95
82.17
82.61
14.57
19.42
17.85
14.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-4.42
-1.54
0.00
0.34
0.94
-0.78
3.58
-2.18
-3.21
7.18
PBT
3.58
3.55
2.22
2.19
-0.16
0.87
0.01
-0.11
0.31
0.99
Adjustment
-2.68
-2.38
-1.73
-2.15
-0.25
-0.73
-0.99
-0.63
-0.83
-0.80
Changes in Working Capital
-4.56
-2.09
-0.68
0.41
1.45
-0.89
4.77
-1.22
-2.46
7.14
Cash after chg. in Working capital
-3.66
-0.92
-0.19
0.45
1.04
-0.74
3.80
-1.96
-2.98
7.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.76
-0.62
0.20
-0.11
-0.11
-0.04
-0.22
-0.22
-0.23
-0.14
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
2.69
1.27
1.08
1.38
0.38
0.68
2.14
0.72
-0.09
-4.71
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
-25.59
-0.04
-0.18
-0.63
-0.24
Net Investments
-1.42
-2.13
-2.08
1.82
0.75
-2.64
1.00
0.05
-0.33
-4.74
Others
4.11
3.40
3.16
-0.44
-0.37
28.91
1.18
0.85
0.87
0.27
Cash from Financing Activity
0.04
0.00
-0.58
-2.01
-0.78
0.45
-4.96
1.48
3.26
-1.96
Net Cash Inflow / Outflow
-1.70
-0.26
0.50
-0.28
0.54
0.36
0.76
0.02
-0.05
0.52
Opening Cash & Equivalents
2.30
2.56
2.06
2.33
1.80
1.44
0.68
0.66
0.71
0.18
Closing Cash & Equivalent
0.60
2.30
2.56
2.06
2.33
1.80
1.44
0.68
0.66
0.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
912.83
781.37
654.70
559.08
514.47
503.77
50.91
51.08
51.81
50.82
ROA
2.59%
3.03%
1.95%
2.26%
-0.28%
1.60%
-0.20%
-0.78%
1.60%
4.92%
ROE
3.06%
3.75%
2.57%
3.19%
-0.42%
2.39%
-0.34%
-1.42%
2.52%
7.71%
ROCE
3.90%
4.55%
3.38%
3.93%
0.22%
3.06%
4.48%
2.40%
5.10%
9.71%
Fixed Asset Turnover
0.10
0.18
0.18
0.16
0.09
0.18
1.02
1.91
1.69
2.25
Receivable days
50.48
53.49
37.79
18.49
58.24
58.82
28.69
14.21
16.15
15.17
Inventory Days
24.69
19.59
22.76
37.01
64.30
61.08
48.48
57.02
66.18
89.49
Payable days
243.20
119.97
150.35
61.94
63.13
44.81
40.64
16.37
13.89
80.47
Cash Conversion Cycle
-168.03
-46.89
-89.80
-6.44
59.42
75.10
36.53
54.86
68.44
24.19
Total Debt/Equity
0.00
0.00
0.00
0.01
0.05
0.06
0.27
0.78
0.62
0.31
Interest Cover
251.49
332.62
76.03
14.08
0.45
5.18
1.02
0.78
1.68
3.81

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Thacker & Co - Quarterly Results
    7th Feb 2024, 16:07 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.