Nifty

:

23727.65

Sensex

:

78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Login

Nifty
Sensex

:
:

23727.65
78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Srivasavi Adhesive Tapes Ltd.

Plastic Products

Rating :

N/A

BSE: Not Listed | NSE: SRIVASAVI

Watchlist

NSE BSE

100.75

24-Dec-2024

Open
High
Low
Previous Close

100.70
101.00
100.60
100.30

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

4000
4.03
167.80
93.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

142.80
27.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

144.96
N/A
4.22

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales - 77.33 59.18 63.44 55.26 24.30 21.16 17.06 13.98 10.18 6.82 Net Sales Growth - 30.67% -6.72% 14.80% 127.41% 14.84% 24.03% 22.03% 37.33% 49.27% Cost Of Goods Sold - 56.03 42.27 46.87 41.33 18.25 15.37 13.32 0.14 -0.48 -0.10 Gross Profit - 21.31 16.92 16.57 13.92 6.06 5.79 3.74 13.84 10.66 6.92 GP Margin - 27.56% 28.59% 26.12% 25.19% 24.94% 27.36% 21.92% 99.00% 104.72% 101.47% Total Expenditure - 69.57 53.54 57.69 52.20 23.52 20.50 16.29 13.57 9.87 6.57 Power & Fuel Cost - 1.45 1.31 0.76 0.00 0.00 0.13 0.03 0.00 0.00 0.00 % Of Sales - 1.88% 2.21% 1.20% 0% 0% 0.61% 0.18% 0% 0% 0% Employee Cost - 7.33 6.21 5.20 3.31 0.99 0.88 0.72 0.00 0.00 0.00 % Of Sales - 9.48% 10.49% 8.20% 5.99% 4.07% 4.16% 4.22% 0% 0% 0% Manufacturing Exp. - 0.49 0.51 0.69 5.13 2.28 1.75 1.17 0.00 0.00 0.00 % Of Sales - 0.63% 0.86% 1.09% 9.28% 9.38% 8.27% 6.86% 0% 0% 0% General & Admin Exp. - 1.74 1.35 1.09 1.83 0.97 0.95 0.63 13.43 10.35 6.67 % Of Sales - 2.25% 2.28% 1.72% 3.31% 3.99% 4.49% 3.69% 96.07% 101.67% 97.80% Selling & Distn. Exp. - 2.39 1.68 2.39 0.09 0.92 1.38 0.43 0.00 0.00 0.00 % Of Sales - 3.09% 2.84% 3.77% 0.16% 3.79% 6.52% 2.52% 0% 0% 0% Miscellaneous Exp. - 0.17 0.22 0.69 0.51 0.11 0.05 0.00 0.00 0.00 0.00 % Of Sales - 0.22% 0.37% 1.09% 0.92% 0.45% 0.24% 0% 0% 0% 0% EBITDA - 7.76 5.64 5.75 3.06 0.78 0.66 0.77 0.41 0.31 0.25 EBITDA Margin - 10.03% 9.53% 9.06% 5.54% 3.21% 3.12% 4.51% 2.93% 3.05% 3.67% Other Income - 0.34 0.54 0.31 0.41 0.83 0.67 0.32 0.00 0.00 0.00 Interest - 0.17 0.50 0.37 0.21 0.53 0.53 0.54 0.00 0.00 0.00 Depreciation - 0.87 0.71 0.74 0.62 0.42 0.40 0.19 0.11 0.09 0.06 PBT - 7.06 4.97 4.95 2.63 0.66 0.40 0.36 0.31 0.22 0.20 Tax - 1.91 1.36 1.33 0.70 0.23 0.14 0.12 0.11 0.07 0.07 Tax Rate - 27.05% 27.36% 26.87% 26.62% 34.85% 35.00% 33.33% 35.48% 31.82% 35.00% PAT - 5.15 3.62 3.62 1.93 0.43 0.26 0.24 0.20 0.15 0.13 PAT before Minority Interest - 5.15 3.62 3.62 1.93 0.43 0.26 0.24 0.20 0.15 0.13 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 6.66% 6.12% 5.71% 3.49% 1.77% 1.23% 1.41% 1.43% 1.47% 1.91% PAT Growth - 42.27% 0.00% 87.56% 348.84% 65.38% 8.33% 20.00% 33.33% 15.38% EPS - 3.63 2.55 2.55 1.36 0.30 0.18 0.17 0.14 0.11 0.09

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12
Shareholder's Funds 33.87 28.72 10.93 7.07 1.50 1.29 0.69 Share Capital 14.17 14.17 1.25 1.25 0.95 0.95 0.25 Total Reserves 19.70 14.55 9.68 5.83 0.55 0.35 0.20 Non-Current Liabilities 0.65 1.51 3.55 0.65 1.07 0.07 0.13 Secured Loans 0.00 0.99 3.51 0.40 1.08 0.08 0.14 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.33 0.45 0.00 0.00 0.00 0.00 0.00 Current Liabilities 14.56 11.05 12.56 14.91 4.73 3.59 2.45 Trade Payables 11.03 8.91 8.63 10.25 1.60 1.73 1.36 Other Current Liabilities 1.06 1.40 0.64 0.77 0.08 0.06 0.01 Short Term Borrowings 2.37 0.46 2.58 3.21 2.76 1.48 0.72 Short Term Provisions 0.10 0.27 0.71 0.68 0.30 0.31 0.36 Total Liabilities 49.08 41.28 27.04 22.63 7.30 4.95 3.27 Net Block 11.58 7.17 6.42 5.95 1.62 0.89 0.74 Gross Block 17.46 12.18 10.72 9.51 1.88 1.04 0.80 Accumulated Depreciation 5.88 5.01 4.30 3.56 0.26 0.15 0.06 Non Current Assets 17.31 18.25 8.61 6.18 1.62 0.89 0.74 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.57 4.00 2.19 0.23 0.00 0.00 0.00 Other Non Current Assets 3.16 7.07 0.00 0.00 0.00 0.00 0.00 Current Assets 31.77 23.03 18.43 16.46 5.67 4.06 2.53 Current Investments 0.00 0.00 0.00 0.11 0.13 0.00 0.00 Inventories 13.47 9.79 8.10 3.62 1.71 1.41 0.73 Sundry Debtors 16.51 12.47 10.08 10.44 3.41 2.13 1.62 Cash & Bank 0.25 0.09 0.05 1.63 0.06 0.08 0.02 Other Current Assets 1.54 0.18 0.00 0.13 0.37 0.44 0.15 Short Term Loans & Adv. 1.26 0.51 0.20 0.53 0.36 0.42 0.13 Net Current Assets 17.21 11.99 5.87 1.54 0.94 0.48 0.08 Total Assets 49.08 41.28 27.04 22.64 7.29 4.95 3.27

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12
Cash From Operating Activity -0.51 -0.09 -1.94 5.00 0.00 0.00 0.00 PBT 7.06 4.97 4.95 2.63 0.00 0.00 0.00 Adjustment 0.72 0.73 1.02 0.89 0.00 0.00 0.00 Changes in Working Capital -6.42 -4.00 -7.09 2.04 0.00 0.00 0.00 Cash after chg. in Working capital 1.36 1.71 -1.12 5.55 0.00 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.87 -1.80 -0.82 -0.55 0.00 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity 0.06 -9.23 -1.21 -1.72 0.00 0.00 0.00 Net Fixed Assets -5.28 -1.46 -1.21 -7.63 -0.84 -0.24 Net Investments 0.00 0.00 0.11 0.02 -0.13 0.00 Others 5.34 -7.77 -0.11 5.89 0.97 0.24 Cash from Financing Activity 0.61 9.36 1.57 -1.99 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.16 0.04 -1.58 1.28 0.00 0.00 0.00 Opening Cash & Equivalents 0.09 0.05 1.63 0.34 0.00 0.00 0.00 Closing Cash & Equivalent 0.25 0.09 0.05 1.63 0.00 0.00 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 23.90 20.27 10.49 6.81 15.79 13.62 17.89 ROA 11.39% 10.59% 14.57% 8.98% 3.32% 3.56% 4.00% ROE 16.44% 18.25% 40.21% 31.62% 14.57% 16.89% 29.57% ROCE 21.69% 23.09% 37.94% 25.96% 7.62% 10.06% 12.99% Fixed Asset Turnover 5.22 5.17 6.27 6.36 9.56 11.04 8.50 Receivable days 68.39 69.53 59.03 65.39 72.31 67.33 86.76 Inventory Days 54.90 55.16 33.73 28.05 40.71 38.41 39.16 Payable days 64.99 75.76 73.51 82.35 -4153.76 -6080.17 8791.58 Cash Conversion Cycle 58.29 48.93 19.25 11.09 4266.78 6185.91 -8665.66 Total Debt/Equity 0.07 0.06 0.56 0.56 2.56 1.21 1.93 Interest Cover 41.75 10.89 14.38 13.31 0.00 0.00 0.00

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