Nifty

:

15793.90

Sensex

:

53044.06

-5.20 (-0.03%)
17.09 (0.03%)

Login

Nifty
Sensex

:
:

15793.90
53044.06

-5.20 (-0.03%)
17.09 (0.03%)

Tinplate Company Of India Ltd.

Steel & Iron Products

Rating :

79/99

BSE: 504966 | NSE: TINPLATE

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,286.04
9.31
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,823.36
1.27%
2.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.09
17.24
26.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.13
25.26
27.41

PAT CAGR (%)

10 Years
5 Years
3 Years

28.73
36.99
54.86

P:E (Median)

8 Years
5 Years
3 Years

17.93
22.42
17.43

P:BV (Average)

8 Years
5 Years
3 Years

2.50
2.50
2.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.16
9.93
8.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 1,226.88 754.98 62.50% 1,179.51 615.14 91.75% 976.83 531.49 83.79% 866.29 379.76 128.12%
Expenses 1,068.36 669.86 59.49% 1,046.06 561.08 86.44% 869.94 499.59 74.13% 764.99 374.08 104.50%
EBITDA 158.52 85.12 86.23% 133.45 54.06 146.86% 106.89 31.90 235.08% 101.30 5.68 1,683.45%
EBIDTM 12.92% 11.27% 11.31% 8.79% 10.94% 6.00% 11.69% 1.50%
Other Income 11.48 7.88 45.69% 10.35 6.77 52.88% 10.10 5.46 84.98% 8.11 4.46 81.84%
Interest 1.71 3.06 -44.12% 1.98 1.42 39.44% 2.06 1.72 19.77% 2.46 1.56 57.69%
Depreciation 16.15 15.46 4.46% 14.80 15.36 -3.65% 14.94 15.46 -3.36% 14.91 15.37 -2.99%
PBT 152.13 74.48 104.26% 127.02 44.05 188.35% 100.00 20.17 395.79% 92.04 -6.79 -
Tax 37.71 18.33 105.73% 32.08 11.23 185.66% 25.06 4.09 512.71% 23.42 0.11 21,190.91%
PAT 114.42 56.16 103.74% 94.94 32.82 189.27% 74.94 16.08 366.04% 68.62 -6.90 -
PATM 9.33% 7.44% 8.05% 5.34% 7.67% 3.02% 7.92% -1.82%
EPS 10.93 5.36 103.92% 9.07 3.13 189.78% 7.16 1.54 364.94% 6.55 -0.66 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 4,249.51 2,281.37 2,105.71 2,584.50 1,918.69 831.49 836.00 911.16 1,059.07 877.16 Net Sales Growth - 86.27% 8.34% -18.53% 34.70% 130.75% -0.54% -8.25% -13.97% 20.74% Cost Of Goods Sold - 2,946.06 1,562.00 1,387.75 1,889.41 1,230.58 281.48 203.57 309.92 434.63 332.10 Gross Profit - 1,303.45 719.36 717.96 695.09 688.11 550.00 632.43 601.23 624.44 545.07 GP Margin - 30.67% 31.53% 34.10% 26.89% 35.86% 66.15% 75.65% 65.99% 58.96% 62.14% Total Expenditure - 3,752.30 2,107.94 1,957.61 2,451.24 1,757.46 740.76 669.20 788.06 911.39 765.72 Power & Fuel Cost - 166.96 128.30 156.19 156.74 146.59 120.82 114.82 112.42 114.67 113.86 % Of Sales - 3.93% 5.62% 7.42% 6.06% 7.64% 14.53% 13.73% 12.34% 10.83% 12.98% Employee Cost - 145.52 127.87 135.00 126.22 111.86 121.61 115.75 122.56 118.26 105.81 % Of Sales - 3.42% 5.60% 6.41% 4.88% 5.83% 14.63% 13.85% 13.45% 11.17% 12.06% Manufacturing Exp. - 250.73 171.12 168.17 167.84 158.27 152.07 173.87 177.99 176.74 149.50 % Of Sales - 5.90% 7.50% 7.99% 6.49% 8.25% 18.29% 20.80% 19.53% 16.69% 17.04% General & Admin Exp. - 37.80 28.90 38.81 39.58 42.89 33.47 32.26 29.33 24.39 26.85 % Of Sales - 0.89% 1.27% 1.84% 1.53% 2.24% 4.03% 3.86% 3.22% 2.30% 3.06% Selling & Distn. Exp. - 201.75 83.28 65.98 66.61 63.72 29.33 28.92 34.88 42.32 36.68 % Of Sales - 4.75% 3.65% 3.13% 2.58% 3.32% 3.53% 3.46% 3.83% 4.00% 4.18% Miscellaneous Exp. - 3.48 6.46 5.70 4.83 3.55 1.97 0.02 0.96 1.58 36.68 % Of Sales - 0.08% 0.28% 0.27% 0.19% 0.19% 0.24% 0.00% 0.11% 0.15% 0.11% EBITDA - 497.21 173.43 148.10 133.26 161.23 90.73 166.80 123.10 147.68 111.44 EBITDA Margin - 11.70% 7.60% 7.03% 5.16% 8.40% 10.91% 19.95% 13.51% 13.94% 12.70% Other Income - 42.98 27.90 27.75 29.19 19.21 18.81 18.72 28.30 25.36 21.39 Interest - 8.20 7.76 10.48 7.15 3.30 3.09 6.05 12.21 21.15 25.28 Depreciation - 60.80 61.66 61.22 63.52 61.93 65.79 73.17 71.37 61.19 58.02 PBT - 471.19 131.91 104.15 91.77 115.22 40.66 106.30 67.82 90.69 49.53 Tax - 118.27 33.76 9.12 33.78 42.05 12.80 38.46 23.23 27.90 21.30 Tax Rate - 25.10% 25.59% 8.76% 36.81% 36.50% 31.48% 36.18% 34.25% 30.76% 43.00% PAT - 352.91 98.15 95.03 58.00 73.16 27.86 67.84 44.60 62.80 28.23 PAT before Minority Interest - 352.91 98.15 95.03 58.00 73.16 27.86 67.84 44.60 62.80 28.23 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 8.30% 4.30% 4.51% 2.24% 3.81% 3.35% 8.11% 4.89% 5.93% 3.22% PAT Growth - 259.56% 3.28% 63.84% -20.72% 162.60% -58.93% 52.11% -28.98% 122.46% EPS - 33.71 9.37 9.08 5.54 6.99 2.66 6.48 4.26 6.00 2.70

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,170.97 846.09 760.74 711.11 676.72 622.29 622.90 548.96 579.69 602.19 Share Capital 104.80 104.80 104.80 104.80 104.80 104.80 104.80 104.80 151.10 207.27 Total Reserves 1,066.17 741.30 655.95 606.31 571.92 517.49 518.10 444.16 428.59 394.92 Non-Current Liabilities 443.58 270.24 171.97 152.74 158.71 166.44 160.32 163.28 191.76 198.54 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36.29 74.65 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.33 0.69 1.05 Long Term Provisions 395.34 222.29 121.20 78.22 80.02 82.35 70.62 68.90 59.89 36.83 Current Liabilities 794.94 510.59 499.90 512.44 438.95 203.94 192.34 243.01 241.98 197.02 Trade Payables 402.28 240.35 202.28 212.59 178.77 68.96 62.62 75.72 71.80 53.78 Other Current Liabilities 246.66 103.87 69.42 97.78 97.69 18.97 28.54 59.84 65.26 73.81 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.85 15.54 38.80 Short Term Provisions 146.00 166.37 228.19 202.07 162.50 116.01 101.17 99.60 89.37 30.62 Total Liabilities 2,409.49 1,626.92 1,432.61 1,376.29 1,274.38 992.67 975.56 955.25 1,013.43 997.75 Net Block 555.50 544.99 578.44 563.39 567.06 603.78 628.05 680.31 723.38 762.45 Gross Block 966.58 924.87 902.17 826.18 767.56 742.57 701.22 1,230.19 1,200.60 1,191.82 Accumulated Depreciation 411.07 379.88 323.73 262.79 200.50 138.78 73.17 549.88 477.22 429.38 Non Current Assets 947.01 770.68 668.83 644.28 643.64 659.48 710.06 759.67 815.27 822.28 Capital Work in Progress 54.47 15.36 23.19 42.47 43.44 24.23 43.45 17.34 26.11 11.63 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.23 0.23 Long Term Loans & Adv. 333.90 173.04 64.44 38.42 33.14 29.76 38.56 61.79 65.54 47.97 Other Non Current Assets 3.14 37.28 2.76 0.00 0.00 1.70 0.00 0.00 0.00 0.00 Current Assets 1,462.48 856.24 763.79 732.01 630.75 333.19 265.50 195.57 198.16 175.47 Current Investments 213.45 72.19 93.09 96.96 51.22 38.22 5.01 0.00 0.00 0.00 Inventories 428.16 269.08 322.78 211.22 193.71 64.92 82.82 67.28 65.92 61.85 Sundry Debtors 52.91 75.60 69.66 125.15 97.94 82.35 50.90 35.20 59.48 83.77 Cash & Bank 462.68 218.32 20.56 32.78 46.07 10.33 4.76 1.79 0.81 1.57 Other Current Assets 305.28 14.79 18.71 24.64 241.80 137.38 122.01 91.30 71.95 28.27 Short Term Loans & Adv. 284.83 206.27 238.99 241.26 229.73 109.66 122.01 91.30 71.95 28.20 Net Current Assets 667.53 345.65 263.89 219.57 191.79 129.25 73.16 -47.44 -43.82 -21.55 Total Assets 2,409.49 1,626.92 1,432.62 1,376.29 1,274.39 992.67 975.56 955.24 1,013.43 997.75

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 453.88 252.48 52.94 124.47 108.42 90.63 113.96 170.05 198.63 83.95 PBT 471.19 131.91 104.15 91.77 115.22 40.66 106.30 67.82 90.69 49.53 Adjustment 50.09 60.50 65.15 60.88 63.51 70.65 77.46 78.43 76.40 78.69 Changes in Working Capital 59.45 99.02 -78.28 4.62 -20.35 -9.45 -45.44 40.44 49.49 -34.25 Cash after chg. in Working capital 580.73 291.43 91.02 157.28 158.37 101.87 138.32 186.69 216.59 93.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -126.85 -38.95 -38.08 -32.81 -49.95 -11.23 -24.36 -16.64 -17.96 -10.02 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 -373.43 -162.06 -32.39 -104.09 -50.65 -56.89 -35.99 -35.48 -35.32 -49.77 Net Fixed Assets -80.82 -14.87 -56.71 -57.65 -44.20 -22.13 502.86 -20.82 -23.26 -40.42 Net Investments -141.26 20.90 3.87 -45.74 -13.00 -33.21 -4.78 0.00 0.00 0.04 Others -151.35 -168.09 20.45 -0.70 6.55 -1.55 -534.07 -14.66 -12.06 -9.39 Cash from Financing Activity -30.69 -17.87 -32.80 -32.40 -23.46 -28.29 -75.13 -133.74 -164.08 -34.06 Net Cash Inflow / Outflow 49.76 72.55 -12.25 -12.01 34.31 5.45 2.84 0.84 -0.77 0.12 Opening Cash & Equivalents 92.02 19.47 31.72 43.73 9.42 3.97 1.13 0.30 1.07 0.95 Closing Cash & Equivalent 141.78 92.02 19.47 31.72 43.73 9.42 3.97 1.13 0.30 1.07

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 111.86 80.82 72.67 67.93 64.64 59.44 59.50 52.44 50.95 47.73 ROA 17.49% 6.42% 6.77% 4.38% 6.45% 2.83% 7.03% 4.53% 6.24% 2.89% ROE 35.00% 12.22% 12.92% 8.36% 11.27% 4.48% 11.58% 8.24% 12.16% 5.68% ROCE 47.53% 17.38% 15.58% 14.26% 18.25% 7.03% 18.46% 12.65% 15.65% 9.98% Fixed Asset Turnover 4.49 2.50 2.44 3.24 2.54 1.15 0.87 0.75 0.89 0.76 Receivable days 5.52 11.62 16.88 15.75 17.15 29.25 18.79 18.94 24.68 25.84 Inventory Days 29.94 47.35 46.28 28.59 24.60 32.43 32.77 26.65 22.02 23.79 Payable days 39.81 51.72 35.37 29.02 24.90 31.44 35.01 32.49 24.20 24.42 Cash Conversion Cycle -4.35 7.25 27.79 15.32 16.85 30.23 16.55 13.10 22.50 25.21 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.16 0.26 Interest Cover 58.46 18.01 10.94 13.83 35.90 14.14 18.58 6.55 5.29 2.96

Top Investors:

patton developers private limited

Annual Reports:

News Update:

Tinplate Company - Quarterly Results
12th Apr 2022, 14:29 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