Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

20 Microns Ltd.

Mining & Minerals

Rating :
N/A

BSE: 533022 | NSE: 20MICRONS

NSE BSE
237.02
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  238.50
  •  242.85
  •  235.00
  •  240.13
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40104
  •  95.31
  •  348.00
  •  132.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 831.17
  • 13.99
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 930.34
  • 0.53%
  • 2.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.99%
  • 8.64%
  • 39.81%
  • FII
  • DII
  • Others
  • 1%
  • 0.00%
  • 5.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.06
  • 7.99
  • 8.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.38
  • 9.78
  • 5.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.38
  • 17.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 8.79
  • 10.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.22
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 5.30
  • 5.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
240.18
199.70
20.27%
230.55
190.56
20.99%
212.34
173.28
22.54%
174.89
154.71
13.04%
Expenses
209.38
169.76
23.34%
200.55
164.17
22.16%
185.80
152.73
21.65%
152.63
137.75
10.80%
EBITDA
30.79
29.94
2.84%
30.00
26.39
13.68%
26.54
20.56
29.09%
22.26
16.96
31.25%
EBIDTM
12.82%
14.99%
13.01%
13.85%
12.50%
11.86%
12.73%
10.96%
Other Income
0.77
1.68
-54.17%
1.84
0.98
87.76%
1.09
0.47
131.91%
0.38
0.82
-53.66%
Interest
4.44
4.23
4.96%
3.70
4.08
-9.31%
4.64
4.13
12.35%
3.58
4.41
-18.82%
Depreciation
4.60
3.48
32.18%
3.98
3.47
14.70%
3.71
3.70
0.27%
3.69
3.33
10.81%
PBT
22.53
22.36
0.76%
24.16
19.82
21.90%
19.28
13.19
46.17%
15.37
10.04
53.09%
Tax
6.09
6.38
-4.55%
6.31
4.90
28.78%
5.66
3.86
46.63%
3.89
2.73
42.49%
PAT
16.43
15.98
2.82%
17.85
14.92
19.64%
13.62
9.33
45.98%
11.48
7.31
57.05%
PATM
6.84%
8.00%
7.74%
7.83%
6.41%
5.38%
6.57%
4.72%
EPS
4.65
4.54
2.42%
5.06
4.23
19.62%
3.87
2.64
46.59%
3.25
2.09
55.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
857.96
777.49
701.69
613.20
483.53
529.32
479.67
427.09
394.09
359.55
358.08
Net Sales Growth
19.45%
10.80%
14.43%
26.82%
-8.65%
10.35%
12.31%
8.37%
9.61%
0.41%
 
Cost Of Goods Sold
459.10
415.89
364.34
318.75
254.63
279.71
228.16
199.19
184.93
170.48
190.37
Gross Profit
398.86
361.60
337.35
294.46
228.90
249.61
251.51
227.91
209.15
189.08
167.71
GP Margin
46.49%
46.51%
48.08%
48.02%
47.34%
47.16%
52.43%
53.36%
53.07%
52.59%
46.84%
Total Expenditure
748.36
672.36
615.95
533.82
425.06
463.39
410.77
367.28
338.69
313.39
328.14
Power & Fuel Cost
-
52.18
51.83
41.52
32.37
36.70
42.26
40.78
39.27
35.38
33.15
% Of Sales
-
6.71%
7.39%
6.77%
6.69%
6.93%
8.81%
9.55%
9.96%
9.84%
9.26%
Employee Cost
-
58.83
54.80
45.90
35.32
46.45
44.81
38.70
34.38
31.31
27.98
% Of Sales
-
7.57%
7.81%
7.49%
7.30%
8.78%
9.34%
9.06%
8.72%
8.71%
7.81%
Manufacturing Exp.
-
17.22
17.64
17.41
13.42
12.66
13.90
13.91
10.88
12.05
10.81
% Of Sales
-
2.21%
2.51%
2.84%
2.78%
2.39%
2.90%
3.26%
2.76%
3.35%
3.02%
General & Admin Exp.
-
26.45
24.64
15.48
11.38
16.18
15.73
15.18
16.49
14.73
14.28
% Of Sales
-
3.40%
3.51%
2.52%
2.35%
3.06%
3.28%
3.55%
4.18%
4.10%
3.99%
Selling & Distn. Exp.
-
98.50
98.85
90.90
73.46
67.57
62.46
56.45
49.82
47.36
49.36
% Of Sales
-
12.67%
14.09%
14.82%
15.19%
12.77%
13.02%
13.22%
12.64%
13.17%
13.78%
Miscellaneous Exp.
-
3.28
3.85
3.86
4.48
4.12
3.44
3.07
2.91
2.09
49.36
% Of Sales
-
0.42%
0.55%
0.63%
0.93%
0.78%
0.72%
0.72%
0.74%
0.58%
0.61%
EBITDA
109.59
105.13
85.74
79.38
58.47
65.93
68.90
59.81
55.40
46.16
29.94
EBITDA Margin
12.77%
13.52%
12.22%
12.95%
12.09%
12.46%
14.36%
14.00%
14.06%
12.84%
8.36%
Other Income
4.08
4.07
2.93
2.17
2.56
2.66
1.93
2.44
1.83
3.77
4.40
Interest
16.36
16.46
17.76
20.24
25.43
21.53
21.90
22.37
23.89
25.22
26.74
Depreciation
15.98
14.35
13.80
13.67
13.83
12.51
10.47
10.34
10.23
10.22
10.54
PBT
81.34
78.39
57.10
47.64
21.76
34.55
38.46
29.55
23.10
14.50
-2.94
Tax
21.95
20.82
15.23
12.90
-1.25
10.38
13.42
9.11
7.18
3.44
-0.45
Tax Rate
26.99%
27.10%
26.67%
27.08%
-5.74%
30.04%
34.89%
32.49%
31.08%
23.72%
15.31%
PAT
59.38
56.07
41.82
34.59
22.97
24.12
24.98
18.84
15.84
10.99
-2.50
PAT before Minority Interest
59.25
56.16
41.96
34.73
23.01
24.18
25.04
18.93
15.92
11.06
-2.49
Minority Interest
-0.13
-0.09
-0.14
-0.14
-0.04
-0.06
-0.06
-0.09
-0.08
-0.07
-0.01
PAT Margin
6.92%
7.21%
5.96%
5.64%
4.75%
4.56%
5.21%
4.41%
4.02%
3.06%
-0.70%
PAT Growth
24.91%
34.07%
20.90%
50.59%
-4.77%
-3.44%
32.59%
18.94%
44.13%
-
 
EPS
16.82
15.88
11.85
9.80
6.51
6.83
7.08
5.34
4.49
3.11
-0.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
352.95
293.58
251.49
214.46
187.80
167.46
143.45
124.78
87.33
71.05
Share Capital
17.64
17.64
17.64
17.64
17.64
17.64
17.64
17.64
17.64
16.91
Total Reserves
335.31
275.94
233.85
196.82
170.16
149.81
125.81
107.14
69.69
54.14
Non-Current Liabilities
44.80
48.13
56.15
49.22
73.26
74.71
82.31
85.12
87.66
96.25
Secured Loans
2.56
5.25
11.20
7.43
21.37
31.05
47.06
56.72
67.07
75.36
Unsecured Loans
9.86
13.32
17.29
16.25
17.55
14.61
11.09
7.38
5.32
6.92
Long Term Provisions
0.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
204.94
192.10
214.95
204.04
192.93
191.91
171.20
167.10
169.54
174.19
Trade Payables
62.03
78.79
98.71
93.77
87.97
66.57
61.46
53.30
55.15
71.86
Other Current Liabilities
38.49
32.87
31.36
30.51
27.08
28.83
25.24
22.99
26.01
21.29
Short Term Borrowings
86.50
67.28
74.46
62.23
65.36
63.84
61.12
74.44
76.12
72.01
Short Term Provisions
17.93
13.16
10.42
17.53
12.52
32.67
23.38
16.38
12.26
9.03
Total Liabilities
603.83
534.86
523.50
468.49
454.74
434.87
397.59
378.06
345.12
341.58
Net Block
212.23
213.47
207.13
202.58
200.67
194.99
184.90
177.00
151.17
151.32
Gross Block
366.29
357.60
340.84
325.95
319.39
301.72
282.16
264.81
231.47
221.94
Accumulated Depreciation
154.06
144.13
133.72
123.38
118.72
106.72
97.26
87.81
80.30
70.63
Non Current Assets
256.44
248.15
240.35
222.18
227.60
217.70
210.06
204.67
171.77
175.55
Capital Work in Progress
12.26
7.51
4.90
2.76
11.37
4.00
8.05
7.07
4.31
6.96
Non Current Investment
17.40
9.01
8.86
5.95
1.83
3.88
3.40
1.83
0.69
0.69
Long Term Loans & Adv.
13.17
13.72
17.24
10.86
11.26
14.27
11.93
18.55
15.23
15.90
Other Non Current Assets
1.38
4.44
2.22
0.04
2.47
0.56
1.78
0.21
0.37
0.69
Current Assets
344.51
286.71
283.16
246.31
227.14
217.17
187.53
173.40
173.35
166.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
112.83
115.24
128.95
100.57
97.72
83.63
72.23
67.56
70.21
65.81
Sundry Debtors
125.52
97.47
100.20
90.12
82.10
69.61
66.48
59.85
55.98
49.55
Cash & Bank
60.30
29.94
16.83
9.94
8.45
10.74
8.77
10.27
9.40
18.39
Other Current Assets
45.86
2.77
2.92
7.31
38.87
53.19
40.03
35.71
37.77
32.27
Short Term Loans & Adv.
42.99
41.30
34.27
38.36
34.47
50.94
37.56
33.29
36.58
30.54
Net Current Assets
139.58
94.61
68.21
42.27
34.21
25.26
16.33
6.29
3.81
-8.17
Total Assets
600.95
534.86
523.51
468.49
454.74
434.87
397.59
378.07
345.12
341.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
54.44
63.20
35.32
52.05
44.74
53.34
60.57
44.47
25.43
30.29
PBT
76.83
57.10
47.64
21.76
34.55
38.46
28.04
23.10
14.50
-2.94
Adjustment
29.20
29.62
33.71
38.47
32.48
32.13
32.11
33.66
35.34
35.98
Changes in Working Capital
-33.73
-7.57
-34.54
-1.25
-12.32
-8.76
6.01
-6.17
-22.95
-1.50
Cash after chg. in Working capital
72.30
79.15
46.81
58.98
54.71
61.83
66.16
50.59
26.89
31.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.85
-15.96
-11.49
-6.93
-9.97
-8.49
-5.59
-6.12
-1.46
-1.25
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
-23.11
-17.67
-23.17
-9.13
-15.93
-18.80
-18.31
-8.63
-5.64
-3.59
Net Fixed Assets
-14.44
-18.31
-16.98
0.48
-19.05
-13.73
-17.11
-27.13
-1.44
-2.29
Net Investments
-8.23
-0.07
-11.98
-3.27
1.41
1.08
-2.15
-12.16
0.00
0.00
Others
-0.44
0.71
5.79
-6.34
1.71
-6.15
0.95
30.66
-4.20
-1.30
Cash from Financing Activity
-2.86
-37.97
-3.60
-45.26
-30.21
-32.72
-43.58
-33.62
-25.91
-20.68
Net Cash Inflow / Outflow
28.46
7.55
8.54
-2.34
-1.40
1.82
-1.31
2.22
-6.12
6.02
Opening Cash & Equivalents
20.28
12.73
4.19
6.53
7.08
5.19
6.51
4.29
10.36
4.34
Closing Cash & Equivalent
48.75
20.28
12.73
4.19
5.68
7.08
5.19
6.51
4.24
10.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
100.02
83.20
71.27
60.78
53.22
47.46
40.65
35.36
24.75
21.01
ROA
9.86%
7.93%
7.00%
4.98%
5.44%
6.02%
4.88%
4.40%
3.22%
-0.73%
ROE
17.37%
15.40%
14.91%
11.44%
13.61%
16.11%
14.11%
15.01%
13.97%
-3.43%
ROCE
21.63%
19.54%
19.75%
15.16%
18.91%
21.54%
18.39%
17.92%
16.33%
9.79%
Fixed Asset Turnover
2.15
2.01
1.84
1.50
1.71
1.64
1.58
1.65
1.65
1.69
Receivable days
52.28
51.38
56.60
64.77
52.16
51.78
53.44
51.60
51.40
52.93
Inventory Days
53.47
63.47
68.26
74.58
62.35
59.30
59.14
61.38
66.26
62.15
Payable days
61.79
88.91
110.20
130.26
61.32
57.12
57.61
60.32
74.74
68.52
Cash Conversion Cycle
43.96
25.94
14.66
9.09
53.19
53.96
54.97
52.66
42.92
46.55
Total Debt/Equity
0.33
0.35
0.48
0.47
0.63
0.71
0.91
1.20
1.87
2.32
Interest Cover
5.68
4.22
3.35
1.86
2.60
2.76
2.25
1.97
1.58
0.89

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • 20 Microns incorporates Joint Venture company
    19th Nov 2024, 16:49 PM

    The company has incorporated JV company on November 19, 2024

    Read More
  • 20 Microns acquires stake in 20 Microns SDN BHD
    4th Oct 2024, 14:12 PM

    The total acquisition cost is RM 1,19,99,988 (Around Rs 24.37 crore)

    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.