Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

SIRCA Paints India Ltd.

Paints

Rating :
N/A

BSE: 543686 | NSE: SIRCA

NSE BSE
344.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  350.00
  •  350.90
  •  342.55
  •  349.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  127125
  •  441.33
  •  444.00
  •  282.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,953.93
  • 40.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,884.27
  • 0.42%
  • 6.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.55%
  • 1.68%
  • 23.55%
  • FII
  • DII
  • Others
  • 4.61%
  • 0.69%
  • 1.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.93
  • 18.21
  • 15.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.42
  • 17.19
  • 12.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.60
  • 15.37
  • 22.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.68

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
78.68
72.99
7.80%
82.64
68.27
21.05%
72.49
65.22
11.15%
83.60
72.92
14.65%
Expenses
64.61
55.61
16.18%
66.39
55.15
20.38%
58.72
51.15
14.80%
62.32
53.75
15.94%
EBITDA
14.07
17.38
-19.04%
16.25
13.12
23.86%
13.77
14.07
-2.13%
21.28
19.17
11.01%
EBIDTM
17.88%
23.81%
19.66%
19.22%
18.99%
21.57%
25.45%
26.29%
Other Income
1.42
1.44
-1.39%
2.09
1.12
86.61%
1.63
0.97
68.04%
1.20
1.53
-21.57%
Interest
0.01
0.00
0
0.00
0.00
0
0.01
0.02
-50.00%
0.00
0.01
-100.00%
Depreciation
1.56
1.26
23.81%
1.54
1.26
22.22%
1.56
0.87
79.31%
1.59
1.15
38.26%
PBT
13.93
17.56
-20.67%
16.79
12.99
29.25%
13.83
14.16
-2.33%
20.89
19.55
6.85%
Tax
3.72
4.66
-20.17%
4.28
3.50
22.29%
3.31
3.62
-8.56%
5.38
5.13
4.87%
PAT
10.21
12.90
-20.85%
12.51
9.48
31.96%
10.51
10.53
-0.19%
15.51
14.42
7.56%
PATM
12.97%
17.68%
15.14%
13.89%
14.50%
16.15%
18.55%
19.77%
EPS
1.86
2.35
-20.85%
2.28
1.73
31.79%
1.92
1.92
0.00%
2.83
2.63
7.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
317.41
311.72
267.75
200.02
143.18
135.05
Net Sales Growth
13.60%
16.42%
33.86%
39.70%
6.02%
 
Cost Of Goods Sold
171.96
168.83
147.43
117.31
84.20
70.81
Gross Profit
145.45
142.89
120.32
82.71
58.97
64.24
GP Margin
45.82%
45.84%
44.94%
41.35%
41.19%
47.57%
Total Expenditure
252.04
243.04
206.04
162.25
130.93
103.98
Power & Fuel Cost
-
0.90
0.61
0.57
0.46
0.39
% Of Sales
-
0.29%
0.23%
0.28%
0.32%
0.29%
Employee Cost
-
30.48
22.67
17.65
14.73
12.57
% Of Sales
-
9.78%
8.47%
8.82%
10.29%
9.31%
Manufacturing Exp.
-
12.05
8.73
6.86
5.57
3.55
% Of Sales
-
3.87%
3.26%
3.43%
3.89%
2.63%
General & Admin Exp.
-
12.89
10.37
7.36
5.74
6.61
% Of Sales
-
4.14%
3.87%
3.68%
4.01%
4.89%
Selling & Distn. Exp.
-
16.17
13.34
10.56
7.20
7.43
% Of Sales
-
5.19%
4.98%
5.28%
5.03%
5.50%
Miscellaneous Exp.
-
1.72
2.90
1.93
13.02
2.61
% Of Sales
-
0.55%
1.08%
0.96%
9.09%
1.93%
EBITDA
65.37
68.68
61.71
37.77
12.25
31.07
EBITDA Margin
20.59%
22.03%
23.05%
18.88%
8.56%
23.01%
Other Income
6.34
6.36
4.84
4.40
14.15
5.61
Interest
0.02
0.02
0.04
0.10
0.18
0.10
Depreciation
6.25
5.95
4.41
4.13
3.66
2.40
PBT
65.44
69.06
62.10
37.95
22.55
34.18
Tax
16.69
17.63
16.00
10.23
5.97
9.03
Tax Rate
25.50%
25.53%
25.76%
26.96%
26.47%
26.42%
PAT
48.74
51.43
46.11
27.72
16.58
25.16
PAT before Minority Interest
48.74
51.43
46.11
27.72
16.58
25.16
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.36%
16.50%
17.22%
13.86%
11.58%
18.63%
PAT Growth
2.98%
11.54%
66.34%
67.19%
-34.10%
 
EPS
8.89
9.39
8.41
5.06
3.03
4.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
308.68
265.50
225.13
201.58
184.66
Share Capital
54.81
27.40
27.40
27.40
27.40
Total Reserves
253.87
238.09
197.72
174.17
157.25
Non-Current Liabilities
0.03
0.11
-0.44
-0.84
-0.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.05
0.26
0.05
0.28
0.18
Current Liabilities
59.76
61.90
46.75
59.02
33.76
Trade Payables
32.54
36.55
31.40
34.84
20.30
Other Current Liabilities
9.07
9.37
5.76
4.84
4.69
Short Term Borrowings
0.00
0.00
0.00
13.20
0.00
Short Term Provisions
18.15
15.97
9.59
6.15
8.78
Total Liabilities
368.47
327.51
271.44
259.76
217.65
Net Block
58.27
54.49
53.13
40.67
53.16
Gross Block
78.62
69.97
64.26
49.03
58.69
Accumulated Depreciation
20.35
15.49
11.13
8.36
5.54
Non Current Assets
67.43
62.58
56.88
44.67
54.74
Capital Work in Progress
5.84
5.43
1.24
1.86
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.14
2.67
2.51
2.14
1.58
Other Non Current Assets
0.17
0.00
0.00
0.00
0.00
Current Assets
301.04
264.92
214.56
215.09
162.91
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
95.34
100.36
69.69
64.95
51.45
Sundry Debtors
65.54
51.36
45.63
43.05
45.59
Cash & Bank
69.66
51.74
82.60
78.87
49.86
Other Current Assets
70.49
35.62
1.45
11.30
16.02
Short Term Loans & Adv.
22.15
25.84
15.20
16.92
14.98
Net Current Assets
241.28
203.02
167.81
156.07
129.15
Total Assets
368.47
327.50
271.44
259.76
217.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
32.40
-18.70
35.16
19.20
-7.56
PBT
69.06
62.10
37.95
22.55
34.18
Adjustment
1.11
1.04
2.41
1.49
-1.06
Changes in Working Capital
-24.94
-62.96
5.73
0.92
-29.15
Cash after chg. in Working capital
45.23
0.18
46.10
24.96
3.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.83
-18.88
-10.94
-5.76
-11.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11.81
9.38
-11.06
14.84
4.81
Net Fixed Assets
-9.06
-9.90
-14.61
7.80
Net Investments
0.00
0.00
0.00
-0.10
Others
-2.75
19.28
3.55
7.14
Cash from Financing Activity
-8.24
-5.52
-17.38
-0.10
-8.46
Net Cash Inflow / Outflow
12.34
-14.84
6.72
33.94
-11.21
Opening Cash & Equivalents
30.40
45.24
38.52
4.59
15.80
Closing Cash & Equivalent
42.74
30.40
45.24
38.52
4.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
56.32
48.44
41.07
73.56
67.38
ROA
14.78%
15.40%
10.44%
6.95%
11.56%
ROE
17.92%
18.80%
12.99%
8.59%
13.62%
ROCE
24.06%
25.33%
17.30%
11.38%
18.56%
Fixed Asset Turnover
4.20
3.99
3.53
2.66
2.30
Receivable days
68.44
66.11
80.90
112.98
123.22
Inventory Days
114.58
115.90
122.84
148.35
139.04
Payable days
74.69
84.12
103.05
119.50
61.94
Cash Conversion Cycle
108.33
97.89
100.69
141.83
200.31
Total Debt/Equity
0.00
0.00
0.00
0.07
0.00
Interest Cover
3419.85
1452.02
386.66
124.12
343.19

Annual Reports:

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

News Update:


  • SIRCA Paints India - Quarterly Results
    10th Aug 2024, 16:54 PM

    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.