Nifty
:
22828.55
Sensex
:
75157.26
429.40 (1.92%)
1310.11 (1.77%)
Nifty
Sensex
:
:
22828.55
75157.26
429.40 (1.92%)
1310.11 (1.77%)

SIRCA Paints India Ltd.

Paints

Rating :
N/A

BSE: 543686 | NSE: SIRCA

NSE BSE
303.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  304.00
  •  308.45
  •  301.00
  •  303.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  52140
  •  158.37
  •  383.25
  •  230.69

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,422.01
  • 29.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,352.71
  • 0.58%
  • 4.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.55%
  • 2.44%
  • 23.96%
  • FII
  • DII
  • Others
  • 4.09%
  • 0.00%
  • 1.96%

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
  • -
  • -
  • 40.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.27

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
88.72
72.49
22.39%
105.50
83.60
26.20%
78.68
72.99
7.80%
82.64
68.27
21.05%
Expenses
73.27
58.72
24.78%
86.54
62.32
38.86%
64.61
55.61
16.18%
66.39
55.15
20.38%
EBITDA
15.44
13.77
12.13%
18.96
21.28
-10.90%
14.07
17.38
-19.04%
16.25
13.12
23.86%
EBIDTM
17.41%
18.99%
17.97%
25.45%
17.88%
23.81%
19.66%
19.22%
Other Income
1.90
1.63
16.56%
0.84
1.20
-30.00%
1.42
1.44
-1.39%
2.09
1.12
86.61%
Interest
0.01
0.01
0.00%
0.01
0.00
0
0.01
0.00
0
0.00
0.00
0
Depreciation
1.80
1.56
15.38%
1.82
1.59
14.47%
1.56
1.26
23.81%
1.54
1.26
22.22%
PBT
15.54
13.83
12.36%
17.97
20.89
-13.98%
13.93
17.56
-20.67%
16.79
12.99
29.25%
Tax
4.08
3.31
23.26%
4.69
5.38
-12.83%
3.72
4.66
-20.17%
4.28
3.50
22.29%
PAT
11.46
10.51
9.04%
13.28
15.51
-14.38%
10.21
12.90
-20.85%
12.51
9.48
31.96%
PATM
12.91%
14.50%
12.59%
18.55%
12.97%
17.68%
15.14%
13.89%
EPS
2.09
1.94
7.73%
2.42
2.83
-14.49%
1.86
2.35
-20.85%
2.28
1.73
31.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
355.54
311.72
267.75
200.02
143.18
135.05
Net Sales Growth
19.57%
16.42%
33.86%
39.70%
6.02%
 
Cost Of Goods Sold
194.34
168.83
147.43
117.31
84.20
70.81
Gross Profit
161.20
142.89
120.32
82.71
58.97
64.24
GP Margin
45.34%
45.84%
44.94%
41.35%
41.19%
47.57%
Total Expenditure
290.81
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
64.72
68.68
61.71
37.77
12.25
31.07
EBITDA Margin
18.20%
22.03%
23.05%
18.88%
8.56%
23.01%
Other Income
6.25
6.36
4.84
4.40
14.15
5.61
Interest
0.03
0.02
0.04
0.10
0.18
0.10
Depreciation
6.72
5.95
4.41
4.13
3.66
2.40
PBT
64.23
69.06
62.10
37.95
22.55
34.18
Tax
16.77
17.63
16.00
10.23
5.97
9.03
Tax Rate
26.11%
25.53%
25.76%
26.96%
26.47%
26.42%
PAT
47.46
51.43
46.11
27.72
16.58
25.16
PAT before Minority Interest
47.46
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
13.35%
16.50%
17.22%
13.86%
11.58%
18.63%
PAT Growth
-1.94%
11.54%
66.34%
67.19%
-34.10%
 
EPS
8.66
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
    11th Feb 2025, 15:57 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.