Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Smiths & Founders (India) Ltd.

Forgings

Rating :

N/A

BSE: 513418 | NSE: Not Listed

Watchlist

NSE BSE

7.22

05-Nov-2024

Open
High
Low
Previous Close

7.18
7.39
6.9
7.09

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

29380
213385
8.40
3.76

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

72.93
96.08
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

75.15
N/A
17.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.95
7.61
1.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-10.26

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-24.26

P:E (Median)

8 Years
5 Years
3 Years

37.69
50.68
81.40

P:BV (Average)

8 Years
5 Years
3 Years

11.92
11.92
13.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-5.67
-15.97
44.20

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 3.11 3.24 -4.01% 3.13 2.72 15.07% 2.94 2.66 10.53% 2.36 2.71 -12.92%
Expenses 2.72 2.95 -7.80% 2.75 2.53 8.70% 2.73 2.46 10.98% 2.20 2.52 -12.70%
EBITDA 0.39 0.29 34.48% 0.37 0.19 94.74% 0.21 0.19 10.53% 0.16 0.19 -15.79%
EBIDTM 12.57% 8.98% 11.96% 6.85% 7.01% 7.26% 6.71% 7.15%
Other Income 0.03 0.01 200.00% 0.02 0.00 0 0.02 0.00 0 0.05 0.00 0
Interest 0.05 0.06 -16.67% 0.07 0.13 -46.15% 0.07 0.07 0.00% 0.06 0.06 0.00%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00%
PBT 0.31 0.18 72.22% 0.27 0.00 0 0.10 0.07 42.86% 0.09 0.08 12.50%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.31 0.18 72.22% 0.27 0.00 0 0.10 0.07 42.86% 0.09 0.08 12.50%
PATM 9.87% 5.62% 8.67% 0.04% 3.27% 2.52% 3.61% 2.76%
EPS 0.03 0.02 50.00% 0.03 0.00 0 0.01 0.01 0.00% 0.01 0.01 0.00%

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 11.54 11.66 10.46 11.03 8.82 8.08 10.16 8.83 7.54 7.82 6.54 Net Sales Growth 1.85% 11.47% -5.17% 25.06% 9.16% -20.47% 15.06% 17.11% -3.58% 19.57% Cost Of Goods Sold 5.31 5.27 4.41 3.97 3.36 3.36 4.17 2.97 2.83 3.37 2.72 Gross Profit 6.23 6.38 6.05 7.06 5.47 4.72 5.99 5.87 4.71 4.44 3.82 GP Margin 53.94% 54.72% 57.84% 64.01% 62.02% 58.42% 58.96% 66.48% 62.47% 56.78% 58.41% Total Expenditure 10.40 10.63 9.67 9.26 7.90 8.45 10.67 8.40 8.03 8.73 7.15 Power & Fuel Cost - 1.15 1.01 1.00 0.90 0.90 1.22 1.19 1.05 0.99 0.78 % Of Sales - 9.86% 9.66% 9.07% 10.20% 11.14% 12.01% 13.48% 13.93% 12.66% 11.93% Employee Cost - 2.56 2.55 2.43 1.99 2.22 2.16 1.95 1.74 1.80 1.61 % Of Sales - 21.96% 24.38% 22.03% 22.56% 27.48% 21.26% 22.08% 23.08% 23.02% 24.62% Manufacturing Exp. - 0.87 0.97 1.18 0.93 1.09 1.82 1.05 1.01 0.93 0.52 % Of Sales - 7.46% 9.27% 10.70% 10.54% 13.49% 17.91% 11.89% 13.40% 11.89% 7.95% General & Admin Exp. - 0.64 0.66 0.61 0.67 0.83 1.22 1.21 1.29 1.55 1.44 % Of Sales - 5.49% 6.31% 5.53% 7.60% 10.27% 12.01% 13.70% 17.11% 19.82% 22.02% Selling & Distn. Exp. - 0.09 0.06 0.06 0.05 0.04 0.06 0.03 0.08 0.07 0.08 % Of Sales - 0.77% 0.57% 0.54% 0.57% 0.50% 0.59% 0.34% 1.06% 0.90% 1.22% Miscellaneous Exp. - 0.05 0.01 0.00 0.01 0.01 0.02 0.01 0.03 0.01 0.08 % Of Sales - 0.43% 0.10% 0% 0.11% 0.12% 0.20% 0.11% 0.40% 0.13% 0% EBITDA 1.13 1.03 0.79 1.77 0.92 -0.37 -0.51 0.43 -0.49 -0.91 -0.61 EBITDA Margin 9.79% 8.83% 7.55% 16.05% 10.43% -4.58% -5.02% 4.87% -6.50% -11.64% -9.33% Other Income 0.12 0.11 0.01 0.27 0.44 0.03 0.05 0.01 0.70 0.86 0.09 Interest 0.25 0.26 0.32 0.35 0.43 0.40 0.29 0.26 0.19 0.98 0.89 Depreciation 0.24 0.24 0.24 0.24 0.25 0.32 0.29 0.26 0.24 0.35 0.39 PBT 0.77 0.63 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.38 -1.81 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -10.14% 0.00% PAT 0.77 0.63 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.52 -1.81 PAT before Minority Interest 0.77 0.63 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.52 -1.81 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 6.67% 5.40% 2.29% 13.15% 7.71% -13.12% -10.33% -0.91% -3.05% -19.44% -27.68% PAT Growth 133.33% 162.50% -83.45% 113.24% - - - - - - EPS 0.08 0.06 0.02 0.14 0.07 -0.10 -0.10 -0.01 -0.02 -0.15 -0.18

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 18.94 18.27 4.91 3.55 2.92 3.97 5.08 5.16 5.81 12.80 Share Capital 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 Total Reserves 8.74 8.07 -5.29 -6.65 -7.28 -6.23 -5.12 -5.04 -4.39 2.60 Non-Current Liabilities 2.67 2.97 3.43 3.43 3.43 1.87 1.96 1.17 1.27 1.61 Secured Loans 0.00 0.00 1.59 0.96 0.96 1.19 1.39 0.69 0.81 1.25 Unsecured Loans 1.66 2.05 1.01 1.76 1.66 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.01 0.92 0.83 0.71 0.80 0.69 0.57 0.48 0.45 0.36 Current Liabilities 1.33 1.58 0.75 2.74 2.88 3.55 2.24 2.23 2.87 7.89 Trade Payables 0.09 0.16 0.11 0.11 0.20 0.17 0.79 0.27 1.38 0.83 Other Current Liabilities 0.54 0.45 0.52 0.77 0.67 0.84 0.84 0.48 0.46 0.59 Short Term Borrowings 0.58 0.86 0.00 1.77 1.88 2.41 0.61 1.46 0.95 6.44 Short Term Provisions 0.12 0.12 0.13 0.09 0.13 0.13 0.00 0.01 0.07 0.03 Total Liabilities 22.94 22.82 9.09 9.72 9.23 9.39 9.28 8.56 9.95 22.30 Net Block 18.85 18.76 5.67 5.81 6.17 6.28 5.87 5.85 7.29 19.36 Gross Block 24.15 24.28 10.96 10.88 11.73 11.57 10.99 10.70 12.19 24.46 Accumulated Depreciation 5.30 5.53 5.28 5.07 5.56 5.29 5.12 4.85 4.90 5.10 Non Current Assets 19.05 18.98 5.90 6.03 6.40 6.55 6.07 5.99 7.64 19.67 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.06 0.03 0.00 0.05 0.00 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. 0.19 0.22 0.22 0.22 0.23 0.21 0.18 0.15 0.30 0.31 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 3.89 3.84 3.18 3.69 2.82 2.84 3.20 2.56 2.31 2.63 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.96 2.58 2.36 1.87 1.68 1.66 1.96 1.02 0.98 1.43 Sundry Debtors 1.80 1.16 0.64 1.63 0.99 0.94 0.99 1.14 0.98 1.07 Cash & Bank 0.02 0.04 0.08 0.01 0.01 0.06 0.13 0.34 0.29 0.01 Other Current Assets 0.12 0.02 0.03 0.05 0.14 0.18 0.12 0.06 0.06 0.12 Short Term Loans & Adv. 0.03 0.04 0.07 0.12 0.09 0.10 0.09 0.05 0.05 0.05 Net Current Assets 2.57 2.26 2.44 0.94 -0.05 -0.71 0.96 0.33 -0.56 -5.26 Total Assets 22.94 22.82 9.08 9.72 9.22 9.39 9.27 8.55 9.95 22.30

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 1.17 0.38 2.28 -0.04 -0.40 -0.27 -0.18 -1.80 0.31 -0.98 PBT 0.62 0.24 1.45 0.68 -1.06 -1.05 -0.08 -0.23 -1.38 -1.81 Adjustment 0.49 0.56 0.31 0.26 0.71 0.55 0.50 -0.22 0.48 1.11 Changes in Working Capital 0.05 -0.42 0.52 -0.98 -0.05 0.28 -0.59 -1.28 1.28 -0.28 Cash after chg. in Working capital 1.17 0.38 2.28 -0.04 -0.40 -0.21 -0.18 -1.73 0.38 -0.98 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 -0.07 -0.07 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 -0.05 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.27 -0.21 0.08 0.47 -0.16 -0.75 -0.34 1.64 7.05 0.05 Net Fixed Assets 0.13 -13.32 -0.08 0.85 -0.10 -0.61 -0.32 1.54 12.22 -8.01 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.40 13.11 0.16 -0.38 -0.06 -0.14 -0.02 0.10 -5.17 8.06 Cash from Financing Activity -0.92 -0.22 -0.51 -0.33 0.60 -0.41 -0.30 0.22 -7.08 0.89 Net Cash Inflow / Outflow -0.02 -0.05 1.85 0.10 0.03 -1.43 -0.81 0.05 0.28 -0.03 Opening Cash & Equivalents 0.04 0.08 -1.76 -1.87 -1.90 -0.48 0.34 0.29 0.01 0.04 Closing Cash & Equivalent 0.02 0.04 0.08 -1.76 -1.87 -1.90 -0.48 0.34 0.29 0.01

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.) 0.37 0.31 0.28 0.14 0.08 0.18 0.50 0.51 0.32 0.47 ROA 2.77% 1.52% 15.41% 7.20% -11.43% -11.24% -0.92% -2.50% -9.42% -9.63% ROE 18.26% 8.07% 66.48% 60.66% -81.99% -30.43% -1.60% -5.50% -37.99% -127.91% ROCE 14.70% 9.57% 30.18% 18.92% -11.90% -11.65% 2.41% -0.62% -4.44% -6.91% Fixed Asset Turnover 0.48 0.60 1.01 0.79 0.70 0.90 0.84 0.74 0.48 0.37 Receivable days 46.24 31.12 37.61 53.91 43.34 34.54 42.88 45.80 42.73 37.97 Inventory Days 71.11 85.50 69.96 73.10 75.35 65.00 60.11 43.21 50.14 69.42 Payable days 8.57 10.84 9.82 16.74 20.01 16.40 22.92 38.16 49.57 46.64 Cash Conversion Cycle 108.78 105.78 97.75 110.27 98.69 83.15 80.07 50.86 43.30 60.75 Total Debt/Equity 0.59 0.93 0.98 3.22 6.13 2.12 0.43 0.44 0.57 1.68 Interest Cover 3.48 1.76 5.13 2.59 -1.67 -2.56 0.68 -0.20 -0.40 -1.02

Top Investors:

supriya shastry

sathish shastry

Annual Reports:

News Update:

Smiths & Founders - Quarterly Results
12th Aug 2024, 13:39 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.

Feedback