Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Shrydus Industries Ltd.

Finance - Investment

Rating :

N/A

BSE: 511493 | NSE: Not Listed

Watchlist

NSE BSE

13.21

20-Dec-2024

Open
High
Low
Previous Close

12.30
13.25
12.21
12.62

Volume
Traded Value (lacs)
52 Week High
52 Week Low

205542
26.96
28.98
12.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

42.29
13.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

42.54
N/A
0.95

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

98.40
12.69
1.64

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
59.74

PAT CAGR (%)

10 Years
5 Years
3 Years

16.80
-
135.13

P:E (Median)

8 Years
5 Years
3 Years

44.67
54.86
76.48

P:BV (Average)

8 Years
5 Years
3 Years

8.05
8.05
9.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

73.90
66.97
80.18

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3.50 2.15 62.79% 1.01 2.69 -62.45% 1.50 3.26 -53.99% 3.11 2.95 5.42%
Expenses 0.28 1.97 -85.79% 0.96 2.64 -63.64% 1.45 3.15 -53.97% 2.87 2.86 0.35%
EBITDA 3.22 0.18 1,688.89% 0.05 0.05 0.00% 0.05 0.11 -54.55% 0.24 0.09 166.67%
EBIDTM 92.00% 8.50% 4.84% 1.97% 3.26% 3.49% 7.65% 3.01%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.01 -100.00% 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 3.22 0.18 1,688.89% 0.05 0.05 0.00% 0.05 0.12 -58.33% 0.24 0.09 166.67%
Tax 0.49 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 -0.01 -
PAT 2.73 0.18 1,416.67% 0.05 0.05 0.00% 0.05 0.12 -58.33% 0.24 0.10 140.00%
PATM 77.91% 8.50% 4.84% 1.97% 3.26% 3.80% 7.65% 3.35%
EPS 0.85 0.06 1,316.67% 0.02 0.02 0.00% 0.02 0.04 -50.00% 0.07 0.03 133.33%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 9.12 9.45 9.29 9.00 2.48 5.20 0.00 0.23 0.27 0.44 0.01 Net Sales Growth -17.47% 1.72% 3.22% 262.90% -52.31% 0 -100% -14.81% -38.64% 4300% Cost Of Goods Sold 4.99 8.40 8.83 8.66 2.46 5.13 0.00 0.00 0.20 0.40 1.19 Gross Profit 4.13 1.05 0.46 0.34 0.02 0.06 0.00 0.23 0.07 0.04 -1.18 GP Margin 45.30% 11.11% 4.95% 3.78% 0.81% 1.15% 0 100% 25.93% 9.09% -11800% Total Expenditure 5.56 8.93 9.02 8.95 2.75 5.24 2.45 0.24 0.38 0.59 1.34 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0% 0% 100% Employee Cost - 0.03 0.02 0.01 0.02 0.02 0.07 0.07 0.07 0.06 0.04 % Of Sales - 0.32% 0.22% 0.11% 0.81% 0.38% 0 30.43% 25.93% 13.64% 400% Manufacturing Exp. - 0.02 0.00 0.00 0.12 0.00 0.12 0.10 0.07 0.07 0.07 % Of Sales - 0.21% 0% 0% 4.84% 0% 0 43.48% 25.93% 15.91% 700% General & Admin Exp. - 0.47 0.17 0.27 0.15 0.09 2.19 0.05 0.04 0.05 0.05 % Of Sales - 4.97% 1.83% 3.00% 6.05% 1.73% 0 21.74% 14.81% 11.36% 500% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.08 0.03 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 13.04% 0% 0% 0% EBITDA 3.56 0.52 0.27 0.05 -0.27 -0.04 -2.45 -0.01 -0.11 -0.15 -1.33 EBITDA Margin 39.04% 5.50% 2.91% 0.56% -10.89% -0.77% 0 -4.35% -40.74% -34.09% -13300% Other Income 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.35 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 3.56 0.52 0.29 0.05 -0.27 -0.04 -2.44 -0.01 -0.11 -0.15 0.02 Tax 0.49 0.00 -0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -0.09 Tax Rate 13.76% 0.00% -3.45% 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -450.00% PAT 3.07 0.52 0.30 0.04 -0.27 -0.05 -2.38 -0.01 -0.11 -0.16 0.11 PAT before Minority Interest 3.07 0.52 0.30 0.04 -0.27 -0.05 -2.38 -0.01 -0.11 -0.16 0.11 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 33.66% 5.50% 3.23% 0.44% -10.89% -0.96% 0 -4.35% -40.74% -36.36% 1100% PAT Growth 582.22% 73.33% 650.00% - - - - - - - EPS 0.96 0.16 0.09 0.01 -0.08 -0.02 -0.74 0.00 -0.03 -0.05 0.03

Description TTM Mar 05
Net Sales - 0.45 Net Sales Growth - Cost Of Goods Sold - 0.00 Gross Profit - 0.45 GP Margin - 100% Total Expenditure - 0.54 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 0.12 % Of Sales - 26.67% Manufacturing Exp. - 0.04 % Of Sales - 8.89% General & Admin Exp. - 0.37 % Of Sales - 82.22% Selling & Distn. Exp. - 0.00 % Of Sales - 0% Miscellaneous Exp. - 0.01 % Of Sales - 2.22% EBITDA - -0.09 EBITDA Margin - -20.0% Other Income - 0.00 Interest - 0.00 Depreciation - 0.04 PBT - -0.12 Tax - 0.00 Tax Rate - 0.00% PAT - -0.12 PAT before Minority Interest - -0.12 Minority Interest - 0.00 PAT Margin - -26.67% PAT Growth - EPS - -0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 5.97 1.91 0.71 0.67 0.94 0.98 3.36 3.37 3.48 3.64 Share Capital 12.01 9.66 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 Total Reserves -6.05 -7.75 -8.35 -8.39 -8.12 -8.08 -5.69 -5.68 -5.58 -5.41 Non-Current Liabilities 10.90 1.86 1.72 0.24 0.02 0.00 0.55 0.50 0.84 0.50 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 10.91 1.86 1.72 0.24 0.02 0.00 0.06 0.01 0.35 0.01 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.49 0.49 0.49 0.49 Current Liabilities 0.01 3.14 2.26 2.57 5.15 0.01 0.04 0.03 0.05 0.03 Trade Payables 0.00 3.12 2.25 2.55 5.13 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.01 0.02 0.02 0.03 0.02 0.01 0.04 0.03 0.05 0.03 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 16.88 6.91 4.69 3.48 6.11 0.99 3.95 3.90 4.37 4.17 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 12.90 0.55 0.55 0.55 0.55 0.80 1.73 1.64 1.35 0.96 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.08 0.08 0.09 Long Term Loans & Adv. 12.90 0.55 0.55 0.55 0.55 0.80 1.64 1.56 1.27 0.87 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 3.98 6.36 4.15 2.93 5.55 0.20 2.22 2.27 3.02 3.21 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.39 0.19 0.19 0.19 0.19 0.19 2.19 2.22 2.41 2.81 Sundry Debtors 3.44 5.11 3.91 2.65 5.20 0.00 0.00 0.02 0.02 0.00 Cash & Bank 0.03 0.91 0.03 0.06 0.15 0.00 0.03 0.03 0.58 0.39 Other Current Assets 0.11 0.00 0.00 0.02 0.02 0.00 0.00 0.00 0.01 0.01 Short Term Loans & Adv. 0.10 0.15 0.02 0.01 0.01 0.00 0.00 0.00 0.01 0.01 Net Current Assets 3.97 3.22 1.88 0.35 0.40 0.18 2.19 2.23 2.97 3.18 Total Assets 16.88 6.91 4.70 3.48 6.10 1.00 3.95 3.91 4.37 4.17

Description Mar 05
Shareholder's Funds 5.93 Share Capital 8.74 Total Reserves -2.81 Non-Current Liabilities 1.13 Secured Loans 0.00 Unsecured Loans 1.03 Long Term Provisions 0.00 Current Liabilities 0.17 Trade Payables 0.16 Other Current Liabilities 0.01 Short Term Borrowings 0.00 Short Term Provisions 0.00 Total Liabilities 7.23 Net Block 0.58 Gross Block 1.07 Accumulated Depreciation 0.49 Non Current Assets 2.73 Capital Work in Progress 0.00 Non Current Investment 2.28 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 4.51 Current Investments 0.00 Inventories 0.05 Sundry Debtors 1.82 Cash & Bank 0.12 Other Current Assets 2.52 Short Term Loans & Adv. 2.52 Net Current Assets 4.34 Total Assets 7.24

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -13.46 -0.15 -1.51 -0.31 0.13 -2.38 0.04 0.07 0.25 -3.49 PBT 0.52 0.29 0.05 -0.27 -0.04 -2.38 -0.01 -0.11 -0.15 0.02 Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.33 Changes in Working Capital -13.98 -0.44 -1.57 -0.04 0.17 0.00 0.05 0.18 0.40 -2.18 Cash after chg. in Working capital -13.46 -0.15 -1.51 -0.31 0.13 -2.38 0.04 0.07 0.25 -3.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.93 -0.09 -0.29 -0.40 4.17 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00 0.01 1.75 Others 0.00 0.00 0.00 0.00 0.00 0.85 -0.09 -0.29 -0.41 2.32 Cash from Financing Activity 12.58 1.04 1.48 0.22 0.02 1.43 0.05 -0.34 0.35 -0.32 Net Cash Inflow / Outflow -0.88 0.88 -0.03 -0.09 0.15 -0.03 0.00 -0.56 0.20 0.35 Opening Cash & Equivalents 0.91 0.03 0.06 0.15 0.00 0.03 0.03 0.58 0.39 0.04 Closing Cash & Equivalent 0.03 0.91 0.03 0.06 0.15 0.00 0.03 0.03 0.58 0.39

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 4.40 1.75 0.78 0.73 1.03 1.08 3.71 3.72 3.84 4.02 ROA 4.41% 5.16% 1.08% -5.62% -1.29% -96.32% -0.25% -2.57% -3.83% 2.46% ROE 13.35% 22.96% 6.46% -33.93% -4.83% -109.97% -0.29% -3.12% -4.60% 2.97% ROCE 5.08% 9.33% 3.26% -28.73% -4.70% -108.04% -0.28% -2.97% -4.37% 0.45% Fixed Asset Turnover 0.00 0.00 0.00 2260.06 4833.99 0.00 0.00 0.00 0.00 0.00 Receivable days 165.02 177.10 132.89 576.91 365.00 0.00 0.00 26.40 14.65 0.00 Inventory Days 11.18 7.45 7.69 27.88 13.32 0.00 3492.49 3169.04 2173.43 0.00 Payable days 0.00 110.90 100.96 569.48 365.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 176.20 73.65 39.62 35.32 13.32 0.00 3492.49 3195.44 2188.08 0.00 Total Debt/Equity 1.83 0.97 2.42 0.36 0.03 0.00 0.02 0.00 0.10 0.00 Interest Cover 0.00 724.00 91.00 -719.05 -199.44 0.00 -23.95 -369.05 -487.11 212.43

Description Mar 05 Mar 04 Mar 03 Mar 02
Book Value (Rs.) 5.57 5.74 5.79 6.10 ROA -1.69% -1.30% -3.47% -2.89% ROE -3.44% -2.63% -6.94% -5.72% ROCE -1.76% -1.36% -3.63% -3.03% Fixed Asset Turnover 0.42 0.46 0.32 0.33 Receivable days 1465.23 1459.86 2291.48 2161.42 Inventory Days 38.27 35.23 50.79 47.46 Payable days 261.79 297.74 101.72 101.29 Cash Conversion Cycle 1241.71 1197.35 2240.55 2107.60 Total Debt/Equity 0.17 0.17 0.17 0.16 Interest Cover 0.00 0.00 0.00 0.00

Top Investors:

saumil a bhavnagri

jhaveri trading and investment pvt ltd

somani ventures and innovations

sunrise gilts & securities private limited

nimit jayendrabhai shah

all trade consultants private limited

rathod manoj chhaganlal huf

hitesh ramji javeri

sanjay kantilal visaria

Annual Reports:

News Update:

Shrydus Industries - Quarterly Results
7th Oct 2024, 11:25 AM

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