Nifty
:
24213.30
Sensex
:
79476.63
217.95 (0.91%)
694.39 (0.88%)
Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Simmonds Marshall Ltd.

Fasteners

Rating :
N/A

BSE: 507998 | NSE: Not Listed

NSE BSE
141.25
05-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  144.2
  •  145
  •  138
  •  140.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13022
  •  1840813
  •  165.60
  •  63.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 156.97
  • 31.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 204.66
  • N/A
  • 4.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.57%
  • 3.54%
  • 31.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 4.85
  • 6.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.72
  • 192.61
  • 11.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.94
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.88
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.73
  • 1.66
  • 2.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.06
  • 11.67
  • 9.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
47.72
46.59
2.43%
48.27
45.64
5.76%
47.27
42.56
11.07%
49.91
50.66
-1.48%
Expenses
42.52
43.09
-1.32%
43.71
41.57
5.15%
43.20
42.16
2.47%
44.64
47.20
-5.42%
EBITDA
5.21
3.50
48.86%
4.57
4.06
12.56%
4.07
0.40
917.50%
5.27
3.46
52.31%
EBIDTM
10.91%
7.51%
9.46%
8.90%
8.61%
0.94%
10.55%
6.83%
Other Income
0.11
0.58
-81.03%
0.23
1.36
-83.09%
0.06
0.09
-33.33%
0.32
0.55
-41.82%
Interest
2.24
2.24
0.00%
2.32
2.24
3.57%
2.39
2.36
1.27%
2.21
2.22
-0.45%
Depreciation
1.82
1.77
2.82%
1.81
1.70
6.47%
1.85
1.72
7.56%
1.87
1.75
6.86%
PBT
1.25
-0.47
-
0.66
1.48
-55.41%
1.52
-3.59
-
1.51
0.03
4,933.33%
Tax
0.03
0.02
50.00%
0.01
0.07
-85.71%
0.00
0.00
0
0.01
0.00
0
PAT
1.22
-0.49
-
0.65
1.41
-53.90%
1.52
-3.59
-
1.50
0.03
4,900.00%
PATM
2.56%
-1.05%
1.35%
3.10%
3.22%
-8.44%
3.00%
0.06%
EPS
1.09
-0.42
-
0.58
1.26
-53.97%
1.39
-3.19
-
1.36
0.04
3,300.00%

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
193.17
192.04
185.88
157.34
134.15
151.56
194.69
187.65
154.65
145.41
144.05
Net Sales Growth
4.16%
3.31%
18.14%
17.29%
-11.49%
-22.15%
3.75%
21.34%
6.35%
0.94%
 
Cost Of Goods Sold
82.56
83.42
78.24
61.26
58.13
59.73
75.29
70.92
61.54
56.96
55.14
Gross Profit
110.61
108.62
107.63
96.08
76.02
91.83
119.39
116.72
93.11
88.45
88.90
GP Margin
57.26%
56.56%
57.90%
61.07%
56.67%
60.59%
61.32%
62.20%
60.21%
60.83%
61.71%
Total Expenditure
174.07
174.64
174.38
147.03
137.59
151.64
179.49
166.40
138.32
129.61
125.35
Power & Fuel Cost
-
5.19
4.90
3.82
4.45
2.61
3.52
3.41
2.96
2.58
2.49
% Of Sales
-
2.70%
2.64%
2.43%
3.32%
1.72%
1.81%
1.82%
1.91%
1.77%
1.73%
Employee Cost
-
40.44
42.94
42.03
37.64
36.44
38.88
35.34
27.11
23.78
24.35
% Of Sales
-
21.06%
23.10%
26.71%
28.06%
24.04%
19.97%
18.83%
17.53%
16.35%
16.90%
Manufacturing Exp.
-
33.85
36.06
29.62
26.03
37.93
43.99
42.46
33.00
32.12
29.60
% Of Sales
-
17.63%
19.40%
18.83%
19.40%
25.03%
22.59%
22.63%
21.34%
22.09%
20.55%
General & Admin Exp.
-
3.42
3.66
2.93
2.76
5.67
6.17
6.17
5.77
6.12
6.01
% Of Sales
-
1.78%
1.97%
1.86%
2.06%
3.74%
3.17%
3.29%
3.73%
4.21%
4.17%
Selling & Distn. Exp.
-
5.93
5.88
5.01
5.92
6.44
8.81
6.80
5.98
5.47
5.37
% Of Sales
-
3.09%
3.16%
3.18%
4.41%
4.25%
4.53%
3.62%
3.87%
3.76%
3.73%
Miscellaneous Exp.
-
2.39
2.68
2.35
2.65
2.83
2.83
1.29
1.96
2.57
5.37
% Of Sales
-
1.24%
1.44%
1.49%
1.98%
1.87%
1.45%
0.69%
1.27%
1.77%
1.66%
EBITDA
19.12
17.40
11.50
10.31
-3.44
-0.08
15.20
21.25
16.33
15.80
18.70
EBITDA Margin
9.90%
9.06%
6.19%
6.55%
-2.56%
-0.05%
7.81%
11.32%
10.56%
10.87%
12.98%
Other Income
0.72
1.19
1.76
0.93
0.59
0.32
0.86
0.61
0.33
0.38
0.41
Interest
9.16
9.16
9.01
8.80
8.46
5.41
3.72
3.29
2.86
3.83
3.97
Depreciation
7.35
7.31
6.94
7.33
6.63
5.47
4.58
4.04
4.10
4.47
3.84
PBT
4.94
2.12
-2.68
-4.90
-17.94
-10.65
7.76
14.52
9.70
7.89
11.30
Tax
0.05
0.04
0.07
-0.02
-0.04
-2.94
1.99
4.47
3.36
2.80
4.03
Tax Rate
1.01%
1.24%
-2.61%
0.41%
0.22%
27.61%
25.64%
30.79%
34.64%
35.49%
35.66%
PAT
4.89
3.18
-2.75
-4.88
-17.90
-7.71
5.77
10.06
6.34
5.09
7.27
PAT before Minority Interest
4.89
3.18
-2.75
-4.88
-17.90
-7.71
5.77
10.06
6.34
5.09
7.27
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
2.53%
1.66%
-1.48%
-3.10%
-13.34%
-5.09%
2.96%
5.36%
4.10%
3.50%
5.05%
PAT Growth
285.23%
-
-
-
-
-
-42.64%
58.68%
24.56%
-29.99%
 
EPS
4.37
2.84
-2.46
-4.36
-15.98
-6.88
5.15
8.98
5.66
4.54
6.49

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
35.90
32.53
34.84
40.09
58.27
67.54
63.04
54.10
47.39
43.50
Share Capital
2.24
2.24
2.24
2.24
2.24
2.24
2.24
2.24
2.24
2.24
Total Reserves
33.66
30.29
32.60
37.85
56.03
65.30
60.80
51.86
45.15
41.26
Non-Current Liabilities
55.30
52.94
57.72
58.58
16.00
14.47
12.13
15.82
15.37
18.79
Secured Loans
8.77
6.74
11.88
14.78
10.77
7.04
4.55
7.54
6.58
9.42
Unsecured Loans
8.59
8.59
8.59
7.09
6.09
4.91
5.15
5.67
6.17
6.53
Long Term Provisions
1.14
1.13
1.15
0.91
0.93
0.84
0.42
0.35
0.25
0.28
Current Liabilities
78.38
89.75
91.75
97.98
84.96
58.70
47.99
41.08
36.90
42.97
Trade Payables
30.10
39.24
32.00
36.67
26.99
30.73
27.95
19.47
13.20
16.48
Other Current Liabilities
9.11
10.23
8.36
10.84
8.62
4.24
4.54
4.64
6.25
8.18
Short Term Borrowings
25.38
26.23
26.47
26.87
26.07
22.55
14.45
15.33
16.34
16.02
Short Term Provisions
13.78
14.05
24.91
23.60
23.28
1.18
1.05
1.63
1.11
2.28
Total Liabilities
169.68
175.32
184.41
196.75
159.33
140.82
123.27
111.10
99.76
105.36
Net Block
67.42
71.69
77.65
83.36
26.29
28.66
28.38
28.79
23.40
26.71
Gross Block
109.08
106.78
106.23
105.87
44.17
41.18
36.46
32.86
45.54
45.00
Accumulated Depreciation
41.66
35.09
28.58
22.51
17.89
12.51
8.08
4.07
22.14
18.29
Non Current Assets
77.33
74.83
81.19
86.97
49.11
32.53
30.66
30.63
26.31
28.63
Capital Work in Progress
5.31
0.24
0.10
0.23
18.93
0.59
0.95
0.47
0.39
0.00
Non Current Investment
0.01
0.28
0.24
0.16
0.13
0.18
0.08
0.13
0.11
0.48
Long Term Loans & Adv.
4.59
2.61
3.19
3.19
3.75
3.08
1.24
1.22
1.44
1.29
Other Non Current Assets
0.00
0.01
0.01
0.03
0.00
0.02
0.01
0.02
0.98
0.15
Current Assets
92.35
100.49
103.21
109.78
110.21
108.28
92.61
80.48
73.45
76.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
55.16
61.48
53.09
56.47
64.68
63.04
40.02
34.29
30.82
33.69
Sundry Debtors
22.64
25.01
25.54
27.28
19.14
40.41
49.57
39.67
34.17
34.41
Cash & Bank
0.15
0.32
0.34
0.58
1.06
0.72
1.26
2.95
5.75
5.95
Other Current Assets
14.41
1.25
1.31
1.80
25.33
4.12
1.76
3.56
2.71
2.67
Short Term Loans & Adv.
13.06
12.42
22.93
23.66
23.47
2.83
0.55
2.65
1.43
0.64
Net Current Assets
13.98
10.74
11.47
11.81
25.25
49.59
44.62
39.40
36.55
33.76
Total Assets
169.68
175.32
184.40
196.75
159.32
140.81
123.27
111.11
99.76
105.35

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
16.98
13.34
14.10
7.14
14.28
-0.23
10.59
8.69
9.43
8.52
PBT
3.22
-2.68
-4.90
-17.94
-10.65
7.76
14.52
9.70
7.89
11.30
Adjustment
14.23
15.05
15.45
15.23
10.14
8.54
6.40
6.19
8.02
7.48
Changes in Working Capital
-0.30
1.17
3.08
9.38
15.01
-13.06
-5.96
-3.57
-2.48
-6.54
Cash after chg. in Working capital
17.15
13.53
13.63
6.68
14.49
3.24
14.97
12.32
13.44
12.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.17
-0.20
0.47
0.46
-0.22
-3.47
-4.38
-3.63
-4.00
-3.72
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
-7.25
-0.77
-3.66
-7.51
-16.56
-5.12
-2.86
-7.99
-1.57
-6.34
Net Fixed Assets
-7.02
-0.57
0.11
-42.98
-21.32
-4.35
-4.06
12.32
-1.02
-7.90
Net Investments
0.04
-0.28
0.21
0.10
0.52
-0.04
-0.24
-0.22
-0.16
-0.14
Others
-0.27
0.08
-3.98
35.37
4.24
-0.73
1.44
-20.09
-0.39
1.70
Cash from Financing Activity
-9.83
-12.51
-10.67
0.05
2.46
5.76
-8.38
-3.33
-8.06
-1.68
Net Cash Inflow / Outflow
-0.10
0.06
-0.23
-0.32
0.17
0.41
-0.65
-2.62
-0.20
0.50
Opening Cash & Equivalents
0.19
0.13
0.35
0.68
0.51
0.10
0.75
3.37
5.95
5.45
Closing Cash & Equivalent
0.09
0.19
0.13
0.35
0.68
0.51
0.10
0.75
5.75
5.95

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.)
32.06
29.04
31.11
35.80
52.02
60.30
56.29
48.31
42.31
38.84
ROA
1.85%
-1.53%
-2.56%
-10.05%
-5.14%
4.37%
8.58%
6.01%
4.96%
7.66%
ROE
9.30%
-8.17%
-13.03%
-36.40%
-12.26%
8.83%
17.17%
12.49%
11.20%
18.10%
ROCE
15.14%
7.59%
4.32%
-9.49%
-4.98%
11.73%
20.17%
15.17%
14.82%
20.92%
Fixed Asset Turnover
1.78
1.75
1.48
1.79
3.55
5.02
5.41
3.94
3.57
3.88
Receivable days
45.28
49.64
61.27
63.14
71.70
84.35
86.80
87.15
77.45
70.48
Inventory Days
110.85
112.49
127.09
164.82
153.80
96.61
72.28
76.83
72.84
66.19
Payable days
151.70
166.16
204.58
199.83
176.35
56.84
52.26
44.40
43.40
39.73
Cash Conversion Cycle
4.43
-4.03
-16.22
28.13
49.15
124.12
106.81
119.58
106.89
96.93
Total Debt/Equity
1.33
1.45
1.49
1.35
0.81
0.55
0.44
0.59
0.68
0.80
Interest Cover
1.35
0.70
0.44
-1.12
-0.97
3.08
5.41
4.40
3.06
3.85

Annual Reports:

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

News Update:


  • Simmonds Marshall - Quarterly Results
    14th Aug 2024, 12:00 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.