Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Laminates/Decoratives

Rating :
N/A

BSE: 526951 | NSE: STYLAMIND

2466.95
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2549.30
  •  2549.30
  •  2452.00
  •  2549.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22813
  •  570.99
  •  2735.00
  •  1414.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,176.68
  • 31.79
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,109.32
  • 0.10%
  • 6.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.61%
  • 3.71%
  • 22.34%
  • FII
  • DII
  • Others
  • 3.62%
  • 3.98%
  • 11.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.62
  • 14.61
  • 11.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.14
  • 18.17
  • 12.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.89
  • 46.75
  • 28.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.21
  • 27.21
  • 25.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.60
  • 5.60
  • 5.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.54
  • 15.54
  • 15.88

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
75.78
77.88
96.32
117.76
P/E Ratio
32.99
32.11
25.96
21.23
Revenue
914
1061
1277
1493
EBITDA
183
202
249
297
Net Income
128
132
163
200
ROA
22.4
20.5
P/Bk Ratio
7.9
6.45
5.27
4.2
ROE
27.09
21.78
21.95
21.75
FCFF
96.46
57.03
76.87
0.7
FCFF Yield
2.25
1.33
1.8
0.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
262.70
233.94
12.29%
242.59
225.68
7.49%
239.88
236.83
1.29%
214.58
233.98
-8.29%
Expenses
208.33
186.68
11.60%
200.72
183.91
9.14%
192.21
196.30
-2.08%
166.78
194.61
-14.30%
EBITDA
54.38
47.26
15.07%
41.87
41.77
0.24%
47.67
40.53
17.62%
47.80
39.36
21.44%
EBIDTM
20.70%
20.20%
17.26%
18.51%
19.87%
17.11%
22.28%
16.82%
Other Income
1.91
1.91
0.00%
2.63
0.53
396.23%
1.33
0.70
90.00%
1.96
0.23
752.17%
Interest
4.02
0.61
559.02%
0.52
0.71
-26.76%
0.47
0.57
-17.54%
0.71
4.08
-82.60%
Depreciation
5.43
5.26
3.23%
6.12
5.12
19.53%
6.33
4.42
43.21%
5.56
3.80
46.32%
PBT
46.84
43.29
8.20%
37.86
36.47
3.81%
41.06
36.24
13.30%
43.50
31.71
37.18%
Tax
12.73
11.54
10.31%
9.50
8.69
9.32%
3.49
9.46
-63.11%
12.17
7.68
58.46%
PAT
34.11
31.75
7.43%
28.36
27.78
2.09%
37.58
26.79
40.28%
31.33
24.03
30.38%
PATM
12.98%
13.57%
11.69%
12.31%
15.66%
11.31%
14.60%
10.27%
EPS
20.13
18.73
7.47%
16.73
16.39
2.07%
22.17
15.81
40.23%
18.49
14.18
30.39%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
959.75
914.08
952.13
659.35
479.53
462.15
460.62
Net Sales Growth
3.15%
-4.00%
44.40%
37.50%
3.76%
0.33%
 
Cost Of Goods Sold
492.90
474.13
531.00
375.51
246.55
249.06
259.99
Gross Profit
466.85
439.95
421.13
283.83
232.99
213.09
200.64
GP Margin
48.64%
48.13%
44.23%
43.05%
48.59%
46.11%
43.56%
Total Expenditure
768.04
730.72
797.33
555.69
380.55
382.56
380.73
Power & Fuel Cost
-
44.27
52.72
37.16
23.63
33.00
29.16
% Of Sales
-
4.84%
5.54%
5.64%
4.93%
7.14%
6.33%
Employee Cost
-
75.06
68.75
54.78
38.25
37.54
30.30
% Of Sales
-
8.21%
7.22%
8.31%
7.98%
8.12%
6.58%
Manufacturing Exp.
-
40.20
37.34
26.15
26.05
21.66
21.24
% Of Sales
-
4.40%
3.92%
3.97%
5.43%
4.69%
4.61%
General & Admin Exp.
-
15.37
11.30
7.19
5.44
7.92
6.27
% Of Sales
-
1.68%
1.19%
1.09%
1.13%
1.71%
1.36%
Selling & Distn. Exp.
-
75.15
90.64
51.28
38.05
29.81
30.14
% Of Sales
-
8.22%
9.52%
7.78%
7.93%
6.45%
6.54%
Miscellaneous Exp.
-
6.55
5.57
3.62
2.58
3.56
3.64
% Of Sales
-
0.72%
0.59%
0.55%
0.54%
0.77%
0.79%
EBITDA
191.72
183.36
154.80
103.66
98.98
79.59
79.89
EBITDA Margin
19.98%
20.06%
16.26%
15.72%
20.64%
17.22%
17.34%
Other Income
7.83
5.73
1.44
8.00
1.10
0.97
1.62
Interest
5.72
2.50
8.19
7.83
6.02
10.90
11.41
Depreciation
23.44
22.26
19.99
23.26
23.15
20.98
18.21
PBT
169.26
164.32
128.07
80.57
70.92
48.68
51.88
Tax
37.89
35.88
32.09
19.46
15.67
14.60
13.07
Tax Rate
22.39%
21.84%
25.06%
24.15%
22.10%
43.62%
25.19%
PAT
131.38
128.44
95.98
61.11
55.25
18.87
38.82
PAT before Minority Interest
131.38
128.44
95.98
61.11
55.25
18.87
38.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.69%
14.05%
10.08%
9.27%
11.52%
4.08%
8.43%
PAT Growth
19.06%
33.82%
57.06%
10.61%
192.79%
-51.39%
 
EPS
77.74
76.00
56.79
36.16
32.69
11.17
22.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
536.28
412.07
316.09
259.45
204.23
185.51
Share Capital
8.47
8.47
8.47
8.47
8.47
8.47
Total Reserves
527.80
403.60
307.62
250.98
195.75
177.04
Non-Current Liabilities
11.11
18.04
23.04
42.56
57.67
119.45
Secured Loans
0.00
0.58
9.14
21.49
34.85
75.19
Unsecured Loans
0.00
0.00
0.00
0.00
0.80
22.46
Long Term Provisions
3.32
2.57
2.32
2.35
2.01
1.56
Current Liabilities
59.94
107.98
149.78
105.13
133.35
133.19
Trade Payables
38.84
39.85
58.04
51.49
35.51
27.35
Other Current Liabilities
16.74
23.58
33.05
28.57
35.05
27.00
Short Term Borrowings
0.00
36.15
55.94
21.11
58.53
72.13
Short Term Provisions
4.37
8.40
2.75
3.97
4.26
6.71
Total Liabilities
607.33
538.09
488.91
407.14
395.25
438.15
Net Block
175.04
171.79
178.72
187.82
194.95
184.49
Gross Block
347.24
322.77
309.97
296.58
283.11
252.03
Accumulated Depreciation
172.20
150.98
131.24
108.76
88.15
67.54
Non Current Assets
203.48
188.93
182.99
193.32
210.54
265.04
Capital Work in Progress
1.65
12.83
0.00
0.00
11.19
12.68
Non Current Investment
0.00
1.14
1.14
1.36
1.50
50.12
Long Term Loans & Adv.
26.79
3.16
3.12
4.05
2.81
8.04
Other Non Current Assets
0.00
0.00
0.00
0.09
0.09
9.71
Current Assets
403.85
349.16
305.91
213.83
184.72
173.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
145.12
159.82
132.90
71.85
66.73
66.23
Sundry Debtors
162.08
125.85
118.77
98.64
87.39
78.93
Cash & Bank
71.99
26.72
8.66
15.14
6.12
2.21
Other Current Assets
24.68
1.18
6.27
23.45
24.49
25.75
Short Term Loans & Adv.
21.72
35.59
39.32
4.75
3.66
4.63
Net Current Assets
343.91
241.18
156.14
108.70
51.37
39.92
Total Assets
607.33
538.09
488.90
407.15
395.26
438.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
112.91
66.21
5.93
78.89
65.86
28.46
PBT
164.32
128.07
80.57
70.92
48.68
51.88
Adjustment
20.41
22.91
19.56
26.83
28.99
25.85
Changes in Working Capital
-27.02
-59.08
-70.82
-1.67
5.54
-40.73
Cash after chg. in Working capital
157.72
91.90
29.31
96.08
83.21
37.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.58
-25.69
-19.14
-17.19
-17.35
-8.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-4.24
0.00
-4.24
0.00
0.00
0.00
Cash From Investing Activity
-20.87
-12.31
-29.56
-5.45
19.09
-52.54
Net Fixed Assets
-13.29
-25.63
-13.39
-2.28
-29.59
Net Investments
1.14
0.00
-1.00
0.00
48.62
Others
-8.72
13.32
-15.17
-3.17
0.06
Cash from Financing Activity
-46.77
-35.83
17.14
-64.42
-80.42
22.46
Net Cash Inflow / Outflow
45.27
18.06
-6.48
9.02
4.53
-1.63
Opening Cash & Equivalents
26.72
8.66
15.14
6.12
1.59
3.22
Closing Cash & Equivalent
71.99
26.72
8.66
15.14
6.12
1.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
316.43
243.14
186.51
153.09
120.50
109.46
ROA
22.43%
18.69%
13.64%
13.77%
4.53%
8.86%
ROE
27.09%
26.36%
21.23%
23.83%
9.68%
20.92%
ROCE
33.50%
31.89%
24.76%
23.99%
12.73%
16.90%
Fixed Asset Turnover
2.73
3.01
2.17
1.65
1.73
1.83
Receivable days
57.48
46.89
60.18
70.80
65.68
62.54
Inventory Days
60.88
56.11
56.67
52.74
52.50
52.48
Payable days
30.29
33.64
53.23
64.40
29.56
25.68
Cash Conversion Cycle
88.08
69.35
63.62
59.13
88.62
89.34
Total Debt/Equity
0.00
0.11
0.25
0.23
0.58
1.02
Interest Cover
66.78
16.65
11.29
12.78
4.07
5.55

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.