Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Smruthi Organics Ltd.

Pharmaceuticals & Drugs

Rating :

N/A

BSE: 540686 | NSE: Not Listed

Watchlist

NSE BSE

117.65

22-Nov-2024

Open
High
Low
Previous Close

117.85
118
112.7
117.85

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

9144
1048110
218.80
112.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

134.84
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

151.01
1.27%
1.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.24
-0.53
-1.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.95
-4.73
-8.30

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-15.73
-29.81

P:E (Median)

8 Years
5 Years
3 Years

22.00
23.57
32.22

P:BV (Average)

8 Years
5 Years
3 Years

3.16
3.16
3.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.06
12.26
15.44

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 29.39 29.59 -0.68% 27.27 34.91 -21.88% 39.66 36.78 7.83% 23.48 31.92 -26.44%
Expenses 26.50 25.16 5.33% 26.83 30.29 -11.42% 35.57 34.53 3.01% 24.66 30.24 -18.45%
EBITDA 2.90 4.43 -34.54% 0.45 4.62 -90.26% 4.09 2.24 82.59% -1.18 1.68 -
EBIDTM 9.85% 14.98% 1.64% 13.23% 10.30% 6.10% -5.02% 5.26%
Other Income 0.01 0.00 0 0.00 0.01 -100.00% 0.06 0.05 20.00% 0.00 0.01 -100.00%
Interest 0.44 0.39 12.82% 0.41 0.33 24.24% 0.37 0.25 48.00% 0.32 0.24 33.33%
Depreciation 1.33 1.38 -3.62% 1.29 1.24 4.03% 1.59 1.24 28.23% 1.45 1.16 25.00%
PBT 1.13 2.67 -57.68% -1.25 3.07 - 2.19 0.81 170.37% -2.95 0.29 -
Tax 0.36 0.60 -40.00% -0.33 0.77 - 0.67 0.12 458.33% -0.66 0.10 -
PAT 0.78 2.07 -62.32% -0.92 2.29 - 1.52 0.69 120.29% -2.29 0.19 -
PATM 2.64% 7.00% -3.38% 6.57% 3.83% 1.88% -9.76% 0.59%
EPS 0.68 1.82 -62.64% -0.81 2.01 - 1.33 0.61 118.03% -2.01 0.16 -

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 119.80 127.64 141.04 133.37 126.50 131.07 137.41 97.34 79.35 73.78 76.57 Net Sales Growth -10.06% -9.50% 5.75% 5.43% -3.49% -4.61% 41.16% 22.67% 7.55% -3.64% Cost Of Goods Sold 69.18 72.35 91.47 80.06 66.46 83.48 90.54 60.78 48.95 42.52 53.06 Gross Profit 50.62 55.29 49.56 53.31 60.04 47.59 46.87 36.57 30.40 31.25 23.51 GP Margin 42.25% 43.32% 35.14% 39.97% 47.46% 36.31% 34.11% 37.57% 38.31% 42.36% 30.70% Total Expenditure 113.56 115.69 131.26 114.94 97.97 115.84 120.82 94.08 69.40 63.18 71.94 Power & Fuel Cost - 10.03 9.43 8.80 8.86 10.63 10.42 9.67 8.36 7.28 6.23 % Of Sales - 7.86% 6.69% 6.60% 7.00% 8.11% 7.58% 9.93% 10.54% 9.87% 8.14% Employee Cost - 17.16 15.82 13.73 11.79 13.57 12.86 9.27 7.95 7.48 6.32 % Of Sales - 13.44% 11.22% 10.29% 9.32% 10.35% 9.36% 9.52% 10.02% 10.14% 8.25% Manufacturing Exp. - 9.29 8.48 7.23 2.99 3.07 2.73 1.67 0.89 0.98 0.91 % Of Sales - 7.28% 6.01% 5.42% 2.36% 2.34% 1.99% 1.72% 1.12% 1.33% 1.19% General & Admin Exp. - 2.10 2.03 1.41 7.01 3.41 2.39 3.66 2.61 2.58 2.51 % Of Sales - 1.65% 1.44% 1.06% 5.54% 2.60% 1.74% 3.76% 3.29% 3.50% 3.28% Selling & Distn. Exp. - 2.18 1.31 1.11 0.86 1.02 1.33 1.07 0.65 2.34 2.91 % Of Sales - 1.71% 0.93% 0.83% 0.68% 0.78% 0.97% 1.10% 0.82% 3.17% 3.80% Miscellaneous Exp. - 2.57 2.71 2.60 0.00 0.65 0.54 7.97 0.00 0.00 2.91 % Of Sales - 2.01% 1.92% 1.95% 0% 0.50% 0.39% 8.19% 0% 0% 0% EBITDA 6.26 11.95 9.78 18.43 28.53 15.23 16.59 3.26 9.95 10.60 4.63 EBITDA Margin 5.23% 9.36% 6.93% 13.82% 22.55% 11.62% 12.07% 3.35% 12.54% 14.37% 6.05% Other Income 0.07 0.08 0.11 0.58 0.56 4.42 0.88 0.21 0.98 0.45 0.16 Interest 1.54 1.41 0.82 0.98 1.09 3.18 3.58 4.09 4.37 5.12 5.65 Depreciation 5.66 5.65 4.57 4.26 3.95 4.39 4.14 4.07 3.97 4.33 4.80 PBT -0.88 4.97 4.49 13.77 24.06 12.09 9.76 -4.68 2.59 1.59 -5.66 Tax 0.04 1.38 0.36 3.39 6.95 3.64 2.89 -1.47 1.01 0.87 -1.84 Tax Rate -4.55% 27.77% 8.02% 24.62% 28.89% 30.11% 29.61% 31.41% 39.00% 54.72% 32.51% PAT -0.91 3.59 4.13 10.38 17.11 8.45 6.86 -3.21 1.58 0.72 -3.81 PAT before Minority Interest -0.91 3.59 4.13 10.38 17.11 8.45 6.86 -3.21 1.58 0.72 -3.81 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 -0.76% 2.81% 2.93% 7.78% 13.53% 6.45% 4.99% -3.30% 1.99% 0.98% -4.98% PAT Growth -117.37% -13.08% -60.21% -39.33% 102.49% 23.18% - - 119.44% - EPS -0.80 3.15 3.62 9.11 15.01 7.41 6.02 -2.82 1.39 0.63 -3.34

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 69.62 68.16 67.16 60.49 42.46 36.38 29.06 32.27 30.69 29.47 Share Capital 11.45 11.45 11.45 11.45 3.82 3.82 3.82 3.82 3.82 3.82 Total Reserves 58.17 56.71 55.72 49.05 38.65 32.56 25.25 28.46 26.87 25.65 Non-Current Liabilities 6.51 2.01 4.85 5.20 7.38 7.40 7.29 10.79 32.38 33.51 Secured Loans 5.56 0.59 0.00 0.32 0.66 1.16 4.88 6.87 12.69 17.01 Unsecured Loans 0.00 0.00 0.11 0.18 1.35 1.34 1.34 1.35 1.35 0.00 Long Term Provisions 0.00 0.28 2.58 2.47 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 42.84 36.88 15.60 26.13 37.90 57.13 47.58 42.38 39.41 44.46 Trade Payables 28.64 24.66 11.06 14.00 22.18 29.89 21.57 16.51 14.93 15.43 Other Current Liabilities 4.51 2.70 1.63 0.34 1.90 1.91 3.00 6.59 6.96 5.74 Short Term Borrowings 4.46 4.85 2.72 9.58 13.64 25.18 23.01 18.71 17.19 23.29 Short Term Provisions 5.22 4.67 0.19 2.21 0.19 0.15 0.00 0.58 0.33 0.00 Total Liabilities 118.97 107.05 87.61 91.82 87.74 100.91 83.93 85.44 102.48 107.44 Net Block 39.99 37.04 33.33 31.00 31.70 29.94 30.27 29.73 32.24 35.31 Gross Block 130.51 122.20 113.93 107.34 104.09 98.02 94.22 29.73 88.14 86.88 Accumulated Depreciation 90.51 85.17 80.59 76.34 72.39 68.08 63.95 0.00 55.89 51.56 Non Current Assets 42.77 40.34 35.11 32.74 34.71 35.58 32.76 41.18 58.39 60.82 Capital Work in Progress 1.43 1.99 0.80 0.84 0.19 1.69 0.53 1.30 1.09 1.08 Non Current Investment 0.13 0.12 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 Long Term Loans & Adv. 1.20 1.09 0.83 0.78 2.51 3.52 1.49 9.53 25.02 24.38 Other Non Current Assets 0.01 0.10 0.09 0.07 0.25 0.38 0.41 0.57 0.00 0.00 Current Assets 76.20 66.70 52.50 59.08 53.04 65.33 51.18 44.26 44.09 46.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 29.78 23.99 19.93 18.13 17.09 22.70 21.05 19.44 19.35 17.83 Sundry Debtors 41.03 36.96 28.50 21.35 24.57 36.39 25.26 21.08 19.29 21.68 Cash & Bank 0.57 1.75 0.57 16.14 3.57 4.16 1.73 1.57 1.63 1.69 Other Current Assets 4.82 0.50 0.89 3.01 7.81 2.08 3.13 2.17 3.83 5.41 Short Term Loans & Adv. 4.10 3.50 2.61 0.45 2.94 0.76 0.69 0.64 1.55 2.28 Net Current Assets 33.36 29.83 36.90 32.95 15.14 8.19 3.59 1.88 4.67 2.15 Total Assets 118.97 107.04 87.61 91.82 87.75 100.91 83.94 85.44 102.48 107.43

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 4.40 12.11 2.17 22.82 21.43 12.07 5.14 9.17 13.97 8.51 PBT 5.18 4.87 13.77 24.06 12.09 9.76 -4.68 2.59 1.59 -5.66 Adjustment 6.47 5.37 4.93 4.48 7.31 7.40 7.33 7.28 7.92 10.32 Changes in Working Capital -6.20 3.08 -12.69 0.17 5.03 -5.34 2.53 -0.59 4.01 3.87 Cash after chg. in Working capital 5.44 13.32 6.01 28.71 24.43 11.82 5.18 9.29 13.52 8.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.04 -1.22 -3.84 -5.88 -3.00 0.25 -0.04 -0.11 0.45 -0.02 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 -7.16 -10.25 7.15 -3.40 -4.52 -4.50 -3.21 -0.48 0.16 -1.11 Net Fixed Assets -7.75 -9.46 -6.55 -3.90 -4.57 -4.96 -63.72 58.20 -1.27 -1.21 Net Investments -0.01 -0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.60 -0.72 13.70 0.50 0.05 0.46 60.51 -58.68 1.43 0.10 Cash from Financing Activity 2.66 -1.52 -12.11 -6.86 -17.49 -5.15 -1.77 -8.68 -14.19 -8.19 Net Cash Inflow / Outflow -0.11 0.34 -2.79 12.57 -0.58 2.43 0.16 0.02 -0.06 -0.79 Opening Cash & Equivalents 0.59 0.24 3.03 3.57 4.16 1.73 1.57 1.55 1.69 2.48 Closing Cash & Equivalent 0.48 0.59 0.24 16.14 3.57 4.16 1.73 1.57 1.63 1.69

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.) 60.82 59.55 58.68 52.85 37.10 31.78 25.39 28.20 26.81 25.74 ROA 3.18% 4.24% 11.57% 19.05% 8.96% 7.42% -3.79% 1.69% 0.69% -3.27% ROE 5.21% 6.11% 16.27% 33.23% 21.43% 20.97% -10.48% 5.03% 2.41% -11.83% ROCE 8.22% 7.39% 21.00% 39.08% 25.00% 21.54% -0.96% 10.60% 9.53% -0.01% Fixed Asset Turnover 1.05 1.20 1.21 1.20 1.30 1.43 1.58 1.45 0.90 0.95 Receivable days 107.56 84.30 68.12 66.25 84.89 81.88 86.34 86.46 94.93 105.58 Inventory Days 74.16 56.56 52.02 50.80 55.39 58.11 75.46 83.10 86.17 93.62 Payable days 134.43 71.26 57.14 99.35 82.51 73.53 82.13 79.90 82.59 106.23 Cash Conversion Cycle 47.29 69.60 63.01 17.70 57.77 66.46 79.67 89.66 98.51 92.97 Total Debt/Equity 0.17 0.08 0.04 0.17 0.37 0.76 1.06 0.99 1.19 1.50 Interest Cover 4.53 6.46 15.00 23.00 4.80 3.72 -0.15 1.59 1.31 0.00

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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