Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Flair Writing Industries Ltd.

Printing & Stationery

Rating :
N/A

BSE: 544030 | NSE: FLAIR

NSE BSE
242.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  247.90
  •  247.95
  •  241.05
  •  245.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50112
  •  121.97
  •  342.50
  •  200.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,370.34
  • 19.26
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,212.86
  • N/A
  • 2.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.59%
  • 1.31%
  • 8.71%
  • FII
  • DII
  • Others
  • 0.09%
  • 5.15%
  • 6.15%

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
264.55
224.92
17.62%
270.13
257.01
5.10%
247.14
246.70
0.18%
250.11
260.39
-3.95%
Expenses
219.27
190.37
15.18%
219.51
203.17
8.04%
205.11
194.36
5.53%
199.58
206.98
-3.58%
EBITDA
45.28
34.55
31.06%
50.62
53.84
-5.98%
42.03
52.34
-19.70%
50.52
53.40
-5.39%
EBIDTM
17.12%
15.36%
18.74%
20.95%
17.01%
21.21%
20.20%
20.51%
Other Income
6.52
3.94
65.48%
5.10
2.70
88.89%
4.95
1.81
173.48%
6.08
1.32
360.61%
Interest
1.29
2.89
-55.36%
1.37
3.34
-58.98%
1.46
2.78
-47.48%
1.14
3.02
-62.25%
Depreciation
11.72
9.48
23.63%
10.62
8.95
18.66%
10.12
8.41
20.33%
9.97
7.14
39.64%
PBT
38.80
26.12
48.55%
43.73
44.25
-1.18%
35.39
42.95
-17.60%
45.49
44.56
2.09%
Tax
9.53
7.12
33.85%
10.96
11.09
-1.17%
9.19
10.81
-14.99%
11.31
11.49
-1.57%
PAT
29.27
19.00
54.05%
32.77
33.16
-1.18%
26.21
32.14
-18.45%
34.19
33.07
3.39%
PATM
11.06%
8.45%
12.13%
12.90%
10.60%
13.03%
13.67%
12.70%
EPS
2.78
1.82
52.75%
3.12
3.57
-12.61%
2.51
3.44
-27.03%
3.26
3.55
-8.17%

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
1,031.93
978.73
942.66
577.40
572.80
148.10
382.82
337.83
267.67
Net Sales Growth
4.34%
3.83%
63.26%
0.80%
286.77%
-61.31%
13.32%
26.21%
 
Cost Of Goods Sold
504.19
485.69
508.77
308.19
321.74
74.89
200.16
187.22
153.60
Gross Profit
527.74
493.03
433.89
269.20
251.06
73.21
182.67
150.61
114.07
GP Margin
51.14%
50.37%
46.03%
46.62%
43.83%
49.43%
47.72%
44.58%
42.62%
Total Expenditure
843.47
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
188.45
191.77
183.68
97.88
94.78
25.27
85.63
69.39
46.49
EBITDA Margin
18.26%
19.59%
19.49%
16.95%
16.55%
17.06%
22.37%
20.54%
17.37%
Other Income
22.65
14.53
11.63
10.24
6.82
23.01
5.58
3.79
1.10
Interest
5.26
10.67
10.16
10.31
17.22
6.15
11.12
10.70
9.72
Depreciation
42.43
36.81
27.34
24.37
15.28
4.53
10.38
8.25
5.94
PBT
163.41
158.81
157.81
73.45
69.10
37.59
69.72
54.23
31.93
Tax
40.99
40.33
40.77
18.30
19.10
12.99
17.04
13.06
4.02
Tax Rate
25.08%
25.40%
25.83%
24.91%
27.64%
34.56%
24.44%
24.08%
12.59%
PAT
122.44
118.96
117.15
55.15
50.00
24.60
52.68
41.17
27.91
PAT before Minority Interest
123.06
118.48
117.04
55.15
50.00
24.60
52.68
41.17
27.91
Minority Interest
0.62
0.48
0.11
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.87%
12.15%
12.43%
9.55%
8.73%
16.61%
13.76%
12.19%
10.43%
PAT Growth
4.32%
1.55%
112.42%
10.30%
103.25%
-53.30%
27.96%
47.51%
 
EPS
11.62
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:


  • Flair Writing Indu. - Quarterly Results
    31st Jan 2025, 13:02 PM

    Read More
  • Flair Writing Industries’ arm incorporates subsidiary
    30th Dec 2024, 17:44 PM

    Flomaxe Stationery is incorporated to carry on the business of manufacturing and distribution of stationery and other allied products

    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.