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%)

Flair Writing Industries Ltd.

Printing & Stationery

Rating :
N/A

BSE: 544030 | NSE: FLAIR

NSE BSE
303.25
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  315.25
  •  317.45
  •  301.10
  •  315.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  92578
  •  286.97
  •  368.00
  •  246.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,199.80
  • 28.35
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,042.33
  • N/A
  • 3.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.59%
  • 1.21%
  • 8.22%
  • FII
  • DII
  • Others
  • 0.02%
  • 7.46%
  • 4.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.22
  • -
  • 19.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.70
  • -
  • 14.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.19
  • -
  • 29.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
12.19
12.8
15.7
18.5
P/E Ratio
22.87
21.78
17.75
15.07
Revenue
909
1098
1282
1483
EBITDA
191
206
243
282
Net Income
119
135
165
195
ROA
P/Bk Ratio
3.3
ROE
17.84
14
14.8
15.1
FCFF
-33.31
10.4
105.3
155.9
FCFF Yield
-1.2
0.38
3.81
5.64

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
270.13
257.01
5.10%
247.14
246.70
0.18%
250.11
260.39
-3.95%
224.92
231.92
-3.02%
Expenses
219.51
203.17
8.04%
205.11
194.36
5.53%
199.58
206.98
-3.58%
190.37
178.83
6.45%
EBITDA
50.62
53.84
-5.98%
42.03
52.34
-19.70%
50.52
53.40
-5.39%
34.55
53.09
-34.92%
EBIDTM
18.74%
20.95%
17.01%
21.21%
20.20%
20.51%
15.36%
22.89%
Other Income
5.10
2.70
88.89%
4.95
1.81
173.48%
6.08
1.32
360.61%
3.94
2.49
58.23%
Interest
1.37
3.34
-58.98%
1.46
2.78
-47.48%
1.14
3.02
-62.25%
2.89
2.61
10.73%
Depreciation
10.62
8.95
18.66%
10.12
8.41
20.33%
9.97
7.14
39.64%
9.48
7.07
34.09%
PBT
43.73
44.25
-1.18%
35.39
42.95
-17.60%
45.49
44.56
2.09%
26.12
45.91
-43.11%
Tax
10.96
11.09
-1.17%
9.19
10.81
-14.99%
11.31
11.49
-1.57%
7.12
12.66
-43.76%
PAT
32.77
33.16
-1.18%
26.21
32.14
-18.45%
34.19
33.07
3.39%
19.00
33.25
-42.86%
PATM
12.13%
12.90%
10.60%
13.03%
13.67%
12.70%
8.45%
14.34%
EPS
3.12
3.57
-12.61%
2.51
3.44
-27.03%
3.26
3.55
-8.17%
1.82
3.56
-48.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
992.30
978.73
942.66
577.40
572.80
148.10
382.82
337.83
267.67
Net Sales Growth
-0.37%
3.83%
63.26%
0.80%
286.77%
-61.31%
13.32%
26.21%
 
Cost Of Goods Sold
484.49
485.69
508.77
308.19
321.74
74.89
200.16
187.22
153.60
Gross Profit
507.81
493.03
433.89
269.20
251.06
73.21
182.67
150.61
114.07
GP Margin
51.17%
50.37%
46.03%
46.62%
43.83%
49.43%
47.72%
44.58%
42.62%
Total Expenditure
814.57
786.96
758.98
479.52
478.02
122.83
297.19
268.44
221.18
Power & Fuel Cost
-
21.62
20.21
14.28
9.77
2.72
7.67
6.97
6.53
% Of Sales
-
2.21%
2.14%
2.47%
1.71%
1.84%
2.00%
2.06%
2.44%
Employee Cost
-
145.76
117.34
87.80
79.09
25.30
39.84
33.78
28.63
% Of Sales
-
14.89%
12.45%
15.21%
13.81%
17.08%
10.41%
10.00%
10.70%
Manufacturing Exp.
-
57.27
48.40
32.61
29.00
7.33
24.95
18.02
12.60
% Of Sales
-
5.85%
5.13%
5.65%
5.06%
4.95%
6.52%
5.33%
4.71%
General & Admin Exp.
-
28.54
23.87
13.75
11.32
4.98
5.46
4.64
4.00
% Of Sales
-
2.92%
2.53%
2.38%
1.98%
3.36%
1.43%
1.37%
1.49%
Selling & Distn. Exp.
-
45.83
35.62
19.12
26.87
7.36
18.88
17.46
15.80
% Of Sales
-
4.68%
3.78%
3.31%
4.69%
4.97%
4.93%
5.17%
5.90%
Miscellaneous Exp.
-
2.26
4.78
3.77
0.23
0.25
0.23
0.35
0.03
% Of Sales
-
0.23%
0.51%
0.65%
0.04%
0.17%
0.06%
0.10%
0.01%
EBITDA
177.72
191.77
183.68
97.88
94.78
25.27
85.63
69.39
46.49
EBITDA Margin
17.91%
19.59%
19.49%
16.95%
16.55%
17.06%
22.37%
20.54%
17.37%
Other Income
20.07
14.53
11.63
10.24
6.82
23.01
5.58
3.79
1.10
Interest
6.86
10.67
10.16
10.31
17.22
6.15
11.12
10.70
9.72
Depreciation
40.19
36.81
27.34
24.37
15.28
4.53
10.38
8.25
5.94
PBT
150.73
158.81
157.81
73.45
69.10
37.59
69.72
54.23
31.93
Tax
38.58
40.33
40.77
18.30
19.10
12.99
17.04
13.06
4.02
Tax Rate
25.60%
25.40%
25.83%
24.91%
27.64%
34.56%
24.44%
24.08%
12.59%
PAT
112.17
118.96
117.15
55.15
50.00
24.60
52.68
41.17
27.91
PAT before Minority Interest
112.87
118.48
117.04
55.15
50.00
24.60
52.68
41.17
27.91
Minority Interest
0.70
0.48
0.11
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.30%
12.15%
12.43%
9.55%
8.73%
16.61%
13.76%
12.19%
10.43%
PAT Growth
-14.78%
1.55%
112.42%
10.30%
103.25%
-53.30%
27.96%
47.51%
 
EPS
10.64
11.29
11.11
5.23
4.74
2.33
5.00
3.91
2.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
898.94
434.95
316.98
153.74
19.78
122.47
69.76
30.66
Share Capital
52.70
46.69
23.35
0.22
0.20
2.90
2.90
2.83
Total Reserves
846.24
388.26
293.63
150.83
19.58
119.58
66.86
27.83
Non-Current Liabilities
68.18
64.77
91.96
103.12
5.08
0.54
-2.69
-1.40
Secured Loans
2.99
8.52
6.96
12.67
4.00
5.45
0.23
0.33
Unsecured Loans
27.68
33.28
66.45
85.70
0.00
0.00
0.00
0.00
Long Term Provisions
8.69
6.30
6.06
2.53
1.27
2.06
1.67
1.00
Current Liabilities
140.92
184.18
148.55
156.26
167.04
160.22
182.73
160.85
Trade Payables
65.64
63.57
50.29
61.26
27.68
35.98
36.40
28.77
Other Current Liabilities
55.59
39.68
39.78
16.35
15.41
8.93
8.55
5.14
Short Term Borrowings
8.72
66.71
43.45
74.92
113.72
110.53
132.73
122.52
Short Term Provisions
10.96
14.23
15.02
3.73
10.22
4.78
5.05
4.42
Total Liabilities
1,107.84
684.18
557.49
413.12
191.90
283.23
249.80
190.11
Net Block
327.31
249.93
196.01
143.85
86.22
110.60
91.50
68.93
Gross Block
501.02
387.61
307.42
166.47
90.75
154.16
124.90
91.66
Accumulated Depreciation
173.71
137.68
111.41
22.62
4.54
43.55
33.40
22.73
Non Current Assets
392.58
273.55
205.23
178.19
110.69
125.37
114.33
85.56
Capital Work in Progress
20.17
1.60
1.78
8.31
2.08
0.00
12.45
10.07
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
34.33
17.31
5.44
25.81
22.20
11.53
8.43
5.12
Other Non Current Assets
10.77
4.72
2.00
0.22
0.19
3.24
1.95
1.45
Current Assets
715.25
410.63
352.26
234.94
81.21
157.86
135.47
104.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Inventories
226.46
213.76
184.29
91.20
37.74
62.53
51.64
34.53
Sundry Debtors
214.88
170.67
146.97
118.83
30.27
78.91
69.32
57.39
Cash & Bank
234.17
0.79
0.33
1.45
5.85
1.55
0.46
0.91
Other Current Assets
39.74
2.56
5.26
2.74
7.35
14.87
14.04
10.71
Short Term Loans & Adv.
33.10
22.85
15.40
20.71
4.79
11.49
11.66
9.48
Net Current Assets
574.34
226.45
203.71
78.67
-85.83
-2.36
-47.27
-56.30
Total Assets
1,107.83
684.18
557.49
413.13
191.90
283.23
249.80
190.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
77.64
97.93
35.04
45.46
17.74
45.62
34.16
29.30
PBT
158.81
157.81
73.45
69.10
37.59
69.72
54.23
31.93
Adjustment
40.10
37.81
32.62
31.72
-12.27
21.40
18.71
15.10
Changes in Working Capital
-74.05
-54.33
-60.27
-30.87
-1.77
-25.14
-24.78
-10.71
Cash after chg. in Working capital
124.86
141.29
45.80
69.95
23.56
65.97
48.15
36.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-47.22
-43.36
-10.75
-24.49
-5.81
-20.36
-14.00
-7.02
Other Direct Exp. Paid
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
Cash From Investing Activity
-285.25
-73.59
-19.50
-51.23
-20.78
-16.53
-33.99
-21.98
Net Fixed Assets
-97.30
-42.25
-113.34
-81.96
61.35
-16.81
-35.62
Net Investments
0.00
-3.50
-0.01
0.00
-0.10
0.00
1.00
Others
-187.95
-27.84
93.85
30.73
-82.03
0.28
0.63
Cash from Financing Activity
258.81
-23.83
-15.88
0.05
8.13
-27.96
-0.68
-6.64
Net Cash Inflow / Outflow
51.20
0.51
-0.34
-5.73
5.08
1.13
-0.51
0.68
Opening Cash & Equivalents
0.79
0.33
0.67
5.85
0.76
0.40
0.91
0.24
Closing Cash & Equivalent
51.99
0.79
0.33
1.45
5.85
1.53
0.40
0.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
85.29
46.57
135.77
6928.62
988.80
422.33
240.54
0.00
ROA
13.22%
18.85%
10.62%
16.53%
10.36%
19.77%
18.72%
14.68%
ROE
17.76%
31.13%
19.06%
58.54%
34.59%
54.81%
81.99%
91.03%
ROCE
22.71%
33.80%
20.06%
36.94%
23.13%
36.57%
36.43%
27.11%
Fixed Asset Turnover
2.25
2.75
1.98
4.46
1.23
2.76
3.14
2.94
Receivable days
70.36
60.75
83.07
47.44
132.52
70.18
68.05
77.73
Inventory Days
80.34
76.13
99.78
41.03
121.71
54.05
46.28
46.77
Payable days
48.55
40.84
54.11
34.15
94.77
43.40
42.40
46.31
Cash Conversion Cycle
102.15
96.04
128.73
54.31
159.46
80.83
71.93
78.19
Total Debt/Equity
0.05
0.27
0.40
1.16
6.03
0.95
1.91
4.01
Interest Cover
15.88
16.53
8.13
5.01
7.11
7.27
6.07
4.28

Annual Reports:

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

News Update:


No Latest News!

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.