Nifty

:

24479.05

Sensex

:

80429.04

-30.20 (-0.12%)
-73.04 (-0.09%)

Login

Nifty
Sensex

:
:

24479.05
80429.04

-30.20 (-0.12%)
-73.04 (-0.09%)

Sarthak Metals Ltd.

Metal - Ferrous

Rating :

39/99

BSE: 540393 | NSE: SMLT

Watchlist

NSE BSE

197.06

05-Jul-2024

Open
High
Low
Previous Close

200.65
205.87
195.35
199.87

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

43857
86.82
448.00
184.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

260.04
18.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

224.61
0.53%
2.24

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.30
7.34
-12.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.45
12.05
-12.14

PAT CAGR (%)

10 Years
5 Years
3 Years

17.03
24.52
-20.46

P:E (Median)

8 Years
5 Years
3 Years

-
11.73
12.97

P:BV (Average)

8 Years
5 Years
3 Years

-
2.15
2.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
7.47
8.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 70.65 80.82 -12.58% 75.30 92.56 -18.65% 77.42 101.32 -23.59% 81.80 133.72 -38.83%
Expenses 68.02 72.98 -6.80% 72.84 82.47 -11.68% 70.22 90.10 -22.06% 74.24 122.78 -39.53%
EBITDA 2.64 7.84 -66.33% 2.45 10.09 -75.72% 7.20 11.22 -35.83% 7.56 10.94 -30.90%
EBIDTM 3.74% 9.70% 3.26% 10.90% 9.30% 11.07% 9.24% 8.18%
Other Income 0.55 0.62 -11.29% 0.69 0.76 -9.21% 0.46 0.90 -48.89% 0.24 1.52 -84.21%
Interest 0.25 0.20 25.00% 0.33 0.25 32.00% 0.10 0.24 -58.33% 0.11 0.65 -83.08%
Depreciation 0.63 0.44 43.18% 0.54 0.47 14.89% 0.44 0.32 37.50% 0.43 0.31 38.71%
PBT 2.31 7.82 -70.46% 2.27 10.13 -77.59% 7.13 10.77 -33.80% 7.25 11.50 -36.96%
Tax 0.58 2.04 -71.57% 0.55 2.58 -78.68% 1.61 2.92 -44.86% 1.90 2.92 -34.93%
PAT 1.73 5.79 -70.12% 1.73 7.55 -77.09% 5.51 7.85 -29.81% 5.35 8.58 -37.65%
PATM 2.45% 7.16% 2.29% 8.15% 7.12% 7.74% 6.55% 6.42%
EPS 1.26 4.22 -70.14% 1.26 5.51 -77.13% 4.02 5.73 -29.84% 3.91 6.27 -37.64%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 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 - 305.17 408.43 457.30 221.71 214.17 189.26 171.78 155.46 131.04 150.92 Net Sales Growth - -25.28% -10.69% 106.26% 3.52% 13.16% 10.18% 10.50% 18.64% -13.17% Cost Of Goods Sold - 258.66 336.13 379.39 180.06 176.89 158.02 144.40 126.48 107.54 135.21 Gross Profit - 46.51 72.30 77.91 41.66 37.27 31.24 27.39 28.97 23.50 15.71 GP Margin - 15.24% 17.70% 17.04% 18.79% 17.40% 16.51% 15.94% 18.64% 17.93% 10.41% Total Expenditure - 285.32 368.34 419.39 205.86 202.93 177.27 161.47 146.48 122.35 143.57 Power & Fuel Cost - 0.51 0.81 1.10 2.94 5.14 2.99 2.39 1.44 1.12 0.00 % Of Sales - 0.17% 0.20% 0.24% 1.33% 2.40% 1.58% 1.39% 0.93% 0.85% 0% Employee Cost - 9.51 7.83 7.72 7.18 7.85 4.84 3.87 3.25 2.75 3.46 % Of Sales - 3.12% 1.92% 1.69% 3.24% 3.67% 2.56% 2.25% 2.09% 2.10% 2.29% Manufacturing Exp. - 8.01 11.98 15.76 8.19 8.01 5.83 5.12 7.62 3.95 0.00 % Of Sales - 2.62% 2.93% 3.45% 3.69% 3.74% 3.08% 2.98% 4.90% 3.01% 0% General & Admin Exp. - 2.41 2.06 2.52 1.80 3.07 2.66 2.11 3.91 3.07 4.90 % Of Sales - 0.79% 0.50% 0.55% 0.81% 1.43% 1.41% 1.23% 2.52% 2.34% 3.25% Selling & Distn. Exp. - 5.43 8.29 9.60 5.00 1.69 2.23 3.55 3.49 3.62 0.00 % Of Sales - 1.78% 2.03% 2.10% 2.26% 0.79% 1.18% 2.07% 2.24% 2.76% 0% Miscellaneous Exp. - 0.79 1.24 3.31 0.69 0.27 0.70 0.03 0.29 0.29 0.00 % Of Sales - 0.26% 0.30% 0.72% 0.31% 0.13% 0.37% 0.02% 0.19% 0.22% 0% EBITDA - 19.85 40.09 37.91 15.85 11.24 11.99 10.31 8.98 8.69 7.35 EBITDA Margin - 6.50% 9.82% 8.29% 7.15% 5.25% 6.34% 6.00% 5.78% 6.63% 4.87% Other Income - 1.93 3.80 0.96 0.37 1.09 1.56 1.64 1.83 0.94 0.57 Interest - 0.78 1.34 4.00 3.30 3.63 3.87 3.46 3.92 3.23 2.59 Depreciation - 2.03 1.54 1.69 2.14 2.25 1.58 1.35 1.01 1.00 1.08 PBT - 18.97 41.01 33.18 10.78 6.46 8.11 7.14 5.87 5.39 4.24 Tax - 5.14 10.46 8.37 2.79 1.79 2.29 2.27 2.00 1.82 1.37 Tax Rate - 27.10% 26.01% 23.35% 25.88% 27.88% 28.45% 32.34% 33.61% 33.77% 32.31% PAT - 13.83 29.76 27.48 7.99 4.62 5.76 4.76 3.95 3.57 2.87 PAT before Minority Interest - 13.83 29.76 27.48 7.99 4.62 5.76 4.76 3.95 3.57 2.87 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 4.53% 7.29% 6.01% 3.60% 2.16% 3.04% 2.77% 2.54% 2.72% 1.90% PAT Growth - -53.53% 8.30% 243.93% 72.94% -19.79% 21.01% 20.51% 10.64% 24.39% EPS - 10.09 21.72 20.06 5.83 3.37 4.20 3.47 2.88 2.61 2.09

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 116.09 104.99 77.94 53.10 46.17 42.37 36.61 32.68 23.92 20.57 Share Capital 13.69 13.69 13.69 13.69 13.69 13.69 13.69 13.69 12.09 12.09 Total Reserves 102.40 91.30 64.25 39.41 32.48 28.68 22.92 18.99 11.84 8.48 Non-Current Liabilities 1.23 0.96 3.44 5.31 2.38 3.25 2.53 1.29 0.62 1.15 Secured Loans 0.00 0.00 2.58 4.41 1.61 2.75 2.28 1.00 0.23 0.50 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.18 0.20 Long Term Provisions 1.03 0.85 0.72 0.65 0.59 0.37 0.22 0.12 0.09 0.06 Current Liabilities 2.61 4.03 34.70 32.84 27.72 38.22 28.17 28.77 24.34 25.46 Trade Payables 0.13 0.52 10.28 0.65 3.87 3.46 0.93 0.35 0.15 1.58 Other Current Liabilities 0.68 0.28 2.10 5.59 2.01 1.41 1.26 2.07 1.30 1.00 Short Term Borrowings 0.00 0.00 18.07 24.59 21.84 33.35 23.59 26.24 22.76 22.87 Short Term Provisions 1.81 3.23 4.25 2.02 0.00 0.00 2.40 0.12 0.13 0.01 Total Liabilities 119.93 109.98 116.08 91.25 76.27 83.84 67.31 62.74 48.88 47.18 Net Block 15.14 11.06 11.33 13.69 14.52 13.90 8.92 7.35 7.36 5.94 Gross Block 28.69 23.22 22.01 29.31 28.04 25.17 18.61 16.28 15.44 12.95 Accumulated Depreciation 13.55 12.17 10.69 15.62 13.52 11.27 9.69 8.93 8.07 7.01 Non Current Assets 15.69 14.27 13.77 15.65 18.07 15.52 10.85 10.53 8.83 8.92 Capital Work in Progress 0.18 1.71 0.00 0.08 0.00 0.20 0.57 1.94 0.71 1.78 Non Current Investment 0.00 0.00 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 Long Term Loans & Adv. 0.37 1.50 1.70 1.13 2.79 0.67 0.61 0.49 0.00 0.45 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 104.24 95.72 102.31 75.61 58.16 68.25 56.34 52.06 40.06 38.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 20.03 14.54 28.13 29.76 21.93 26.05 15.55 10.15 10.70 10.77 Sundry Debtors 39.74 53.06 56.84 38.18 28.20 23.24 29.13 29.77 24.96 24.71 Cash & Bank 35.43 15.17 7.77 3.46 1.28 3.54 1.63 8.90 1.51 1.36 Other Current Assets 9.04 0.06 0.05 0.14 6.74 15.43 10.03 3.24 2.89 1.41 Short Term Loans & Adv. 8.85 12.89 9.52 4.07 5.58 6.67 5.15 3.24 2.87 1.38 Net Current Assets 101.63 91.68 67.61 42.77 30.44 30.03 28.16 23.29 15.72 12.79 Total Assets 119.93 109.99 116.08 91.26 76.27 83.84 67.31 62.74 48.89 47.17

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 26.81 34.97 16.44 -0.56 17.14 1.14 0.04 4.10 4.84 1.61 PBT 18.97 40.23 35.85 10.78 6.41 8.05 7.03 5.87 5.39 4.24 Adjustment 1.16 1.86 3.13 5.06 5.54 4.91 4.11 4.38 3.77 3.54 Changes in Working Capital 11.73 3.38 -14.08 -13.54 6.94 -9.63 -8.89 -4.16 -2.46 -6.17 Cash after chg. in Working capital 31.86 45.47 24.89 2.29 18.89 3.34 2.24 6.10 6.71 1.61 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.05 -10.50 -8.45 -2.85 -1.75 -2.20 -2.21 -1.99 -1.87 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 -3.33 -1.53 3.11 -1.32 -2.61 -6.12 -1.52 -2.21 -1.41 -3.24 Net Fixed Assets -3.94 -2.92 7.38 -1.35 -2.67 -6.19 -0.96 -2.07 -1.42 -2.97 Net Investments 0.00 0.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.30 Others 0.61 0.64 -4.27 0.03 0.06 0.07 -0.56 -0.14 0.01 0.03 Cash from Financing Activity -3.22 -26.04 -15.23 4.05 -16.79 6.89 -5.78 5.50 -3.27 1.53 Net Cash Inflow / Outflow 20.26 7.40 4.31 2.17 -2.26 1.91 -7.27 7.39 0.16 -0.10 Opening Cash & Equivalents 15.17 7.77 3.46 1.28 3.54 1.63 8.90 1.51 1.36 1.45 Closing Cash & Equivalent 35.43 15.17 7.77 3.46 1.28 3.54 1.63 8.90 1.51 1.36

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.) 84.80 76.69 56.93 38.79 33.70 30.90 26.65 23.76 19.79 17.01 ROA 12.03% 26.33% 26.51% 9.54% 5.78% 7.63% 7.31% 7.08% 7.43% 6.58% ROE 12.51% 32.54% 41.94% 16.11% 10.46% 14.63% 13.78% 13.99% 16.05% 15.01% ROCE 17.87% 40.50% 43.18% 18.30% 13.57% 16.95% 17.17% 18.42% 18.78% 16.64% Fixed Asset Turnover 11.76 18.06 17.82 7.73 9.50 10.09 11.36 10.83 10.26 12.22 Receivable days 55.50 49.11 37.92 54.64 37.15 43.29 54.23 58.16 62.26 54.21 Inventory Days 20.68 19.07 23.11 42.55 34.65 34.39 23.67 22.16 26.92 25.73 Payable days 0.46 5.87 5.26 4.57 7.55 4.43 1.42 0.62 2.58 4.14 Cash Conversion Cycle 75.71 62.31 55.77 92.63 64.25 73.25 76.47 79.70 86.59 75.80 Total Debt/Equity 0.00 0.00 0.29 0.59 0.51 0.85 0.71 0.84 0.98 1.16 Interest Cover 25.23 31.02 9.96 4.27 2.77 3.08 3.03 2.52 2.67 2.63

Top Investors:

Annual Reports:

News Update:

Sarthak Metals - Quarterly Results
22nd May 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