Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Sintercom India Ltd.

Auto Ancillary

Rating :

N/A

BSE: Not Listed | NSE: SINTERCOM

Watchlist

NSE BSE

136.57

05-Jul-2024

Open
High
Low
Previous Close

138.87
139.79
136.00
138.62

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

3203
4.42
170.05
120.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

424.40
349.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

457.18
N/A
4.57

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.95
10.38
13.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.94
14.33
20.44

PAT CAGR (%)

10 Years
5 Years
3 Years

29.02
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
2.91
3.22

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
31.01
33.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 20.88 19.01 9.84% 23.49 19.68 19.36% 23.29 21.28 9.45% 21.93 21.62 1.43%
Expenses 17.28 15.86 8.95% 19.62 16.32 20.22% 19.37 18.38 5.39% 18.34 18.90 -2.96%
EBITDA 3.60 3.15 14.29% 3.87 3.36 15.18% 3.92 2.90 35.17% 3.59 2.72 31.99%
EBIDTM 17.25% 16.57% 16.47% 17.09% 16.83% 13.63% 16.37% 12.57%
Other Income 0.03 0.02 50.00% 0.02 0.04 -50.00% 0.02 0.01 100.00% 0.07 0.02 250.00%
Interest 1.18 0.95 24.21% 1.00 0.91 9.89% 1.11 0.91 21.98% 1.07 0.63 69.84%
Depreciation 2.17 1.97 10.15% 2.29 1.99 15.08% 2.24 1.93 16.06% 2.14 2.03 5.42%
PBT 0.27 0.24 12.50% 0.60 0.50 20.00% 0.59 0.08 637.50% 0.44 0.08 450.00%
Tax 0.19 0.22 -13.64% 0.12 0.20 -40.00% 0.19 0.08 137.50% 0.18 -0.01 -
PAT 0.08 0.02 300.00% 0.47 0.30 56.67% 0.40 0.00 0 0.26 0.09 188.89%
PATM 0.39% 0.11% 2.01% 1.53% 1.71% -0.02% 1.19% 0.41%
EPS 0.03 0.01 200.00% 0.17 0.11 54.55% 0.15 0.00 0 0.09 0.03 200.00%

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

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 89.59 87.71 82.21 59.89 47.20 53.52 82.74 74.29 65.34 63.19 49.19 Net Sales Growth 9.81% 6.69% 37.27% 26.89% -11.81% -35.32% 11.37% 13.70% 3.40% 28.46% Cost Of Goods Sold 31.14 29.87 27.39 20.90 17.67 17.02 23.51 21.39 17.78 18.46 15.03 Gross Profit 58.45 57.84 54.82 38.98 29.53 36.50 59.22 52.90 47.56 44.73 34.16 GP Margin 65.24% 65.94% 66.68% 65.09% 62.56% 68.20% 71.57% 71.21% 72.79% 70.79% 69.45% Total Expenditure 74.61 72.96 70.56 54.07 43.21 45.97 64.12 56.61 52.23 48.82 40.08 Power & Fuel Cost - 5.99 5.20 4.21 3.57 4.00 6.10 4.72 4.56 4.27 4.05 % Of Sales - 6.83% 6.33% 7.03% 7.56% 7.47% 7.37% 6.35% 6.98% 6.76% 8.23% Employee Cost - 9.28 9.24 7.49 6.12 6.18 6.84 5.25 5.20 5.49 4.56 % Of Sales - 10.58% 11.24% 12.51% 12.97% 11.55% 8.27% 7.07% 7.96% 8.69% 9.27% Manufacturing Exp. - 19.73 19.57 14.24 10.12 12.32 19.52 18.88 15.63 14.73 9.65 % Of Sales - 22.49% 23.80% 23.78% 21.44% 23.02% 23.59% 25.41% 23.92% 23.31% 19.62% General & Admin Exp. - 5.73 6.31 4.85 3.03 3.47 4.39 5.31 4.56 2.75 2.47 % Of Sales - 6.53% 7.68% 8.10% 6.42% 6.48% 5.31% 7.15% 6.98% 4.35% 5.02% Selling & Distn. Exp. - 2.16 2.49 2.18 2.68 2.94 3.68 0.35 3.80 2.95 4.32 % Of Sales - 2.46% 3.03% 3.64% 5.68% 5.49% 4.45% 0.47% 5.82% 4.67% 8.78% Miscellaneous Exp. - 0.20 0.37 0.19 0.02 0.02 0.08 0.71 0.69 0.18 4.32 % Of Sales - 0.23% 0.45% 0.32% 0.04% 0.04% 0.10% 0.96% 1.06% 0.28% 0% EBITDA 14.98 14.75 11.65 5.82 3.99 7.55 18.62 17.68 13.11 14.37 9.11 EBITDA Margin 16.72% 16.82% 14.17% 9.72% 8.45% 14.11% 22.50% 23.80% 20.06% 22.74% 18.52% Other Income 0.14 0.21 0.58 0.15 0.49 0.09 0.46 0.31 0.67 0.15 0.26 Interest 4.36 4.44 4.09 3.45 4.44 4.27 4.44 5.38 6.04 5.99 5.47 Depreciation 8.84 8.64 7.89 7.08 6.23 6.81 7.00 6.02 5.60 4.90 3.79 PBT 1.90 1.87 0.26 -4.56 -6.19 -3.43 7.64 6.60 2.14 3.63 0.11 Tax 0.68 0.72 0.27 -0.72 -1.49 -0.56 2.14 1.14 0.87 0.15 0.01 Tax Rate 35.79% 38.50% 103.85% 15.79% 24.07% 16.33% 28.01% 17.27% 40.65% 18.07% 9.09% PAT 1.21 1.15 -0.01 -3.84 -4.70 -2.87 5.50 5.45 1.27 0.69 0.09 PAT before Minority Interest 1.21 1.15 -0.01 -3.84 -4.70 -2.87 5.50 5.45 1.27 0.69 0.09 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 1.35% 1.31% -0.01% -6.41% -9.96% -5.36% 6.65% 7.34% 1.94% 1.09% 0.18% PAT Growth 195.12% - - - - - 0.92% 329.13% 84.06% 666.67% EPS 0.44 0.42 0.00 -1.40 -1.71 -1.04 2.00 1.98 0.46 0.25 0.03

Results Balance Sheet

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
Shareholder's Funds 100.86 99.67 99.61 103.72 86.19 89.04 86.14 47.08 46.21 45.52 Share Capital 27.53 27.53 26.54 25.55 24.20 24.20 24.20 19.19 19.19 19.19 Total Reserves 73.33 72.14 73.07 77.83 61.98 64.83 61.93 27.89 27.02 26.33 Non-Current Liabilities 16.31 16.16 10.04 11.79 19.23 14.84 13.51 20.66 20.89 18.56 Secured Loans 3.63 5.83 1.70 3.15 4.42 8.15 8.77 9.10 10.87 9.73 Unsecured Loans 7.66 6.22 4.57 4.18 7.49 0.00 1.56 8.51 7.68 7.20 Long Term Provisions 2.51 2.29 2.24 2.24 3.51 2.22 0.85 0.19 0.11 0.11 Current Liabilities 63.08 56.28 45.12 36.37 42.01 46.02 41.76 38.97 45.10 38.98 Trade Payables 20.80 20.27 13.03 10.33 12.90 11.43 6.51 5.63 5.04 4.62 Other Current Liabilities 23.48 23.40 19.14 18.13 17.03 17.12 15.46 11.91 17.69 13.71 Short Term Borrowings 18.74 12.56 12.91 7.86 12.05 15.89 18.41 20.86 21.98 20.48 Short Term Provisions 0.05 0.05 0.05 0.04 0.03 1.59 1.38 0.57 0.39 0.17 Total Liabilities 180.25 172.11 154.77 151.88 147.43 149.90 141.41 106.71 112.20 103.06 Net Block 86.04 84.64 89.05 87.03 92.34 92.47 75.97 73.30 69.12 65.20 Gross Block 162.05 152.01 149.67 141.09 140.17 133.50 109.99 101.30 91.80 82.76 Accumulated Depreciation 76.01 67.37 60.62 54.07 47.84 41.03 34.02 28.00 22.68 17.56 Non Current Assets 93.28 99.18 96.34 97.35 103.28 101.21 80.01 74.42 76.88 70.79 Capital Work in Progress 0.81 8.24 0.91 4.05 4.01 2.28 0.11 0.09 6.33 4.05 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.28 6.08 6.21 6.12 6.76 5.94 3.45 0.54 1.42 1.54 Other Non Current Assets 0.15 0.21 0.16 0.15 0.17 0.53 0.49 0.49 0.00 0.00 Current Assets 86.96 72.93 58.43 54.53 44.15 48.69 58.87 32.29 35.32 32.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 45.35 35.82 26.57 19.25 15.83 14.47 9.58 9.72 9.16 8.67 Sundry Debtors 37.62 33.56 28.82 24.58 18.71 24.81 24.49 18.11 21.81 19.29 Cash & Bank 0.74 0.72 0.91 8.24 0.79 0.88 16.14 1.40 1.26 0.55 Other Current Assets 3.25 0.91 0.75 0.85 8.81 8.53 8.66 3.07 3.09 3.75 Short Term Loans & Adv. 2.69 1.92 1.38 1.62 1.96 2.23 7.15 1.15 1.49 2.28 Net Current Assets 23.88 16.65 13.31 18.16 2.13 2.66 17.12 -6.68 -9.78 -6.72 Total Assets 180.24 172.11 154.77 151.88 147.43 149.90 141.40 106.71 112.20 103.05

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 1.33 10.18 -0.98 -4.71 12.55 21.19 12.30 11.59 14.52 11.65 PBT 1.87 0.26 -4.56 -6.19 -3.43 7.64 6.60 2.14 0.83 0.11 Adjustment 12.03 10.87 10.70 11.54 11.08 8.33 9.95 10.58 10.74 9.11 Changes in Working Capital -12.56 -0.96 -7.12 -10.05 4.91 5.22 -4.24 -1.13 2.95 2.43 Cash after chg. in Working capital 1.33 10.18 -0.98 -4.71 12.55 21.19 12.30 11.59 14.52 11.65 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 -2.70 -10.66 -6.02 0.52 -8.79 -25.38 -16.05 -3.35 -10.95 -8.96 Net Fixed Assets -2.61 -9.67 -5.44 -0.96 -8.40 -25.68 -8.71 -3.26 -11.32 -9.13 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.09 -0.99 -0.58 1.48 -0.39 0.30 -7.34 -0.09 0.37 0.17 Cash from Financing Activity 1.36 0.27 -0.32 11.64 -3.85 -11.08 18.50 -8.10 -2.87 -2.51 Net Cash Inflow / Outflow 0.00 -0.21 -7.32 7.45 -0.09 -15.26 14.75 0.14 0.70 0.18 Opening Cash & Equivalents 0.02 0.23 8.24 0.79 0.88 16.14 1.40 1.26 0.55 0.37 Closing Cash & Equivalent 0.02 0.02 0.91 8.24 0.79 0.88 16.14 1.40 1.26 0.55

Financial Ratios

Standalone

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.) 33.73 33.30 34.52 37.33 32.30 33.48 31.24 20.37 19.91 19.56 ROA 0.66% -0.01% -2.51% -3.14% -1.93% 3.78% 4.40% 1.16% 0.64% 0.09% ROE 1.25% -0.01% -4.11% -5.42% -3.61% 7.02% 9.51% 3.28% 1.81% 0.25% ROCE 5.13% 3.69% -0.95% -1.57% 0.78% 11.20% 12.84% 10.04% 8.45% 7.16% Fixed Asset Turnover 0.56 0.55 0.41 0.34 0.39 0.68 0.72 0.75 0.80 0.69 Receivable days 148.11 138.49 162.75 167.41 148.39 108.73 101.64 100.06 107.65 132.84 Inventory Days 168.89 138.51 139.62 135.64 103.31 53.05 46.05 47.31 46.71 54.27 Payable days 250.95 221.90 203.96 239.96 260.74 48.44 38.45 36.40 35.04 51.44 Cash Conversion Cycle 66.06 55.10 98.41 63.09 -9.04 113.34 109.24 110.97 119.32 135.67 Total Debt/Equity 0.36 0.31 0.27 0.23 0.36 0.35 0.41 1.05 1.17 1.09 Interest Cover 1.42 1.06 -0.32 -0.40 0.20 2.72 2.23 1.35 1.14 1.02

Top Investors:

rajnish ravish puri

vijayalakshmi narayanan nair thacheril

Annual Reports:

News Update:

Sintercom India - Quarterly Results
12th 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.

Feedback