Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Sudal Industries Ltd.

Aluminium & Aluminium Products

Rating :

N/A

BSE: 506003 | NSE: Not Listed

Watchlist

NSE BSE

57.60

20-Dec-2024

Open
High
Low
Previous Close

59.00
59.00
57.60
60.11

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

1740
1.01
68.00
22.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

48.20
14.20
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

69.14
N/A
2.22

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.96
9.39
3.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.04
-
-4.53

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

0.58
0.58
0.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.51
25.26
37.88

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 35.71 39.06 -8.58% 34.43 36.98 -6.90% 34.83 39.31 -11.40% 33.24 37.95 -12.41%
Expenses 33.37 37.04 -9.91% 31.26 35.86 -12.83% 31.89 44.61 -28.51% 32.05 39.56 -18.98%
EBITDA 2.34 2.01 16.42% 3.17 1.12 183.04% 2.94 -5.30 - 1.20 -1.61 -
EBIDTM 6.56% 5.16% 9.20% 3.03% 8.44% -13.47% 3.60% -4.26%
Other Income 0.09 0.01 800.00% 0.10 0.01 900.00% 0.06 1.13 -94.69% 0.02 0.15 -86.67%
Interest 0.76 0.48 58.33% 0.74 6.99 -89.41% 0.75 6.59 -88.62% 0.94 5.92 -84.12%
Depreciation 0.49 0.44 11.36% 0.46 0.44 4.55% 0.47 0.48 -2.08% 0.45 0.63 -28.57%
PBT 1.18 126.51 -99.07% 2.06 -6.30 - 1.78 -11.24 - -0.18 -10.51 -
Tax 0.52 0.00 0 0.30 0.00 0 0.64 0.00 0 0.00 0.00 0
PAT 0.66 126.51 -99.48% 1.76 -6.30 - 1.15 -11.24 - -0.18 -10.51 -
PATM 1.85% 323.92% 5.12% -17.04% 3.29% -28.60% -0.53% -27.69%
EPS 0.79 150.61 -99.48% 2.10 -7.50 - 1.36 -13.38 - -0.21 -12.51 -

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 138.21 144.11 159.85 128.94 81.76 92.01 124.13 105.53 84.13 69.71 80.75 Net Sales Growth -9.84% -9.85% 23.97% 57.71% -11.14% -25.88% 17.63% 25.44% 20.69% -13.67% Cost Of Goods Sold 106.02 110.32 128.69 98.92 58.81 76.44 99.61 83.95 62.62 56.08 62.57 Gross Profit 32.19 33.79 31.16 30.03 22.95 15.57 24.53 21.58 21.52 13.63 18.18 GP Margin 23.29% 23.45% 19.49% 23.29% 28.07% 16.92% 19.76% 20.45% 25.58% 19.55% 22.51% Total Expenditure 128.57 136.94 167.72 119.90 75.53 96.97 118.97 99.80 76.61 69.42 77.44 Power & Fuel Cost - 12.33 12.96 8.41 6.49 8.62 9.05 6.64 5.49 4.93 6.68 % Of Sales - 8.56% 8.11% 6.52% 7.94% 9.37% 7.29% 6.29% 6.53% 7.07% 8.27% Employee Cost - 5.17 4.76 4.25 3.47 3.62 4.12 3.65 4.11 3.48 3.79 % Of Sales - 3.59% 2.98% 3.30% 4.24% 3.93% 3.32% 3.46% 4.89% 4.99% 4.69% Manufacturing Exp. - 4.74 5.66 3.52 3.18 3.20 2.49 2.40 1.88 2.06 1.63 % Of Sales - 3.29% 3.54% 2.73% 3.89% 3.48% 2.01% 2.27% 2.23% 2.96% 2.02% General & Admin Exp. - 2.65 2.58 2.81 2.07 2.50 2.50 2.30 1.71 1.76 1.76 % Of Sales - 1.84% 1.61% 2.18% 2.53% 2.72% 2.01% 2.18% 2.03% 2.52% 2.18% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.47 0.45 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0.67% 0.56% Miscellaneous Exp. - 1.73 13.06 1.99 1.51 2.57 1.21 0.86 0.80 0.65 0.45 % Of Sales - 1.20% 8.17% 1.54% 1.85% 2.79% 0.97% 0.81% 0.95% 0.93% 0.71% EBITDA 9.65 7.17 -7.87 9.04 6.23 -4.96 5.16 5.73 7.52 0.29 3.31 EBITDA Margin 6.98% 4.98% -4.92% 7.01% 7.62% -5.39% 4.16% 5.43% 8.94% 0.42% 4.10% Other Income 0.27 0.18 3.19 0.22 0.47 0.00 2.42 0.00 0.00 0.02 0.00 Interest 3.19 9.16 23.83 20.72 17.39 15.51 14.96 13.52 12.56 11.77 10.24 Depreciation 1.87 1.79 2.39 2.76 2.91 3.03 3.06 3.07 1.99 1.22 1.43 PBT 4.84 -3.59 -30.90 -14.22 -13.61 -23.49 -10.44 -10.86 -7.03 -12.69 -8.35 Tax 1.46 0.64 0.00 0.00 0.22 1.68 0.72 0.11 0.00 -6.38 0.03 Tax Rate 30.17% 0.53% 0.00% 0.00% -1.62% -6.24% -6.90% -1.01% 0.00% 50.28% -0.36% PAT 3.39 121.18 -33.38 -9.61 -13.83 -28.58 -11.15 -10.97 -7.03 -6.31 -8.38 PAT before Minority Interest 3.39 121.18 -33.38 -9.61 -13.83 -28.58 -11.15 -10.97 -7.03 -6.31 -8.38 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 2.45% 84.09% -20.88% -7.45% -16.92% -31.06% -8.98% -10.40% -8.36% -9.05% -10.38% PAT Growth -96.56% - - - - - - - - - EPS 4.04 144.26 -39.74 -11.44 -16.46 -34.02 -13.27 -13.06 -8.37 -7.51 -9.98

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 19.26 -102.93 -69.65 -60.10 -46.28 -17.70 -6.60 4.43 11.36 18.20 Share Capital 8.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 Total Reserves 10.89 -110.30 -77.02 -67.47 -53.65 -25.07 -13.97 -2.94 3.99 10.83 Non-Current Liabilities 20.88 1.36 1.57 2.11 5.23 8.11 8.76 11.38 21.38 30.69 Secured Loans 0.00 0.00 0.00 0.00 0.00 2.31 4.15 6.03 15.22 20.75 Unsecured Loans 18.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 Long Term Provisions 1.96 1.36 1.34 1.33 1.38 1.49 1.36 1.33 2.31 1.46 Current Liabilities 16.71 163.06 139.41 124.46 106.95 88.93 75.23 65.90 48.71 40.33 Trade Payables 9.15 9.72 9.13 11.00 9.86 7.85 10.89 8.69 5.48 5.29 Other Current Liabilities 6.26 118.55 101.63 86.01 78.50 65.64 51.38 46.21 33.92 7.30 Short Term Borrowings 0.69 34.25 28.00 26.86 18.09 14.86 12.30 10.40 8.81 26.00 Short Term Provisions 0.61 0.53 0.65 0.59 0.50 0.57 0.65 0.60 0.50 1.75 Total Liabilities 56.85 61.49 71.33 66.47 65.90 79.34 77.39 81.71 81.45 89.22 Net Block 33.64 32.25 39.74 41.87 44.94 52.38 54.93 53.84 26.40 27.53 Gross Block 42.30 39.41 54.51 54.81 55.44 60.44 59.99 55.84 69.10 69.10 Accumulated Depreciation 8.66 7.16 14.76 12.94 10.50 8.05 5.06 1.99 42.70 41.57 Non Current Assets 37.40 37.96 47.32 45.68 48.76 56.64 57.38 59.36 31.17 31.81 Capital Work in Progress 1.78 0.61 2.14 0.00 0.00 0.00 0.00 2.33 2.33 2.36 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. 0.08 3.10 3.43 1.21 1.31 0.95 0.64 1.40 2.43 1.91 Other Non Current Assets 1.90 2.00 2.00 2.59 2.51 3.31 1.81 1.79 0.00 0.00 Current Assets 19.45 23.53 24.01 20.79 17.14 22.69 20.01 22.35 50.28 57.40 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.61 10.32 11.79 11.38 8.49 8.48 8.20 8.21 34.99 36.95 Sundry Debtors 8.85 10.32 8.82 7.83 6.93 9.90 9.58 11.62 9.11 10.10 Cash & Bank 2.01 2.12 2.61 1.04 1.49 2.38 0.23 0.17 1.82 1.72 Other Current Assets 0.97 0.02 0.00 0.06 0.23 1.93 1.99 2.34 4.35 8.64 Short Term Loans & Adv. 0.92 0.75 0.78 0.48 0.19 1.83 1.83 1.83 1.86 2.88 Net Current Assets 2.74 -139.53 -115.40 -103.67 -89.81 -66.24 -55.22 -43.55 1.56 17.08 Total Assets 56.85 61.49 71.33 66.47 65.90 79.33 77.39 81.71 81.45 89.21

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 10.54 4.23 5.40 1.36 0.77 3.15 5.50 5.68 7.14 -9.99 PBT 121.82 -33.38 -9.61 -13.60 -25.16 -10.44 -10.86 -6.92 -12.69 -8.35 Adjustment -114.03 38.80 19.68 21.31 20.30 18.55 16.59 13.71 12.99 11.66 Changes in Working Capital 2.77 -1.19 -4.60 -6.30 5.66 -4.90 0.03 -0.94 7.08 -13.18 Cash after chg. in Working capital 10.56 4.24 5.48 1.41 0.80 3.22 5.76 5.85 7.39 -9.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 -0.01 -0.08 -0.05 -0.03 -0.07 -0.26 -0.17 -0.25 -0.12 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 -4.63 -4.32 -3.69 -0.85 -0.76 -1.00 -1.82 0.01 -0.07 -0.52 Net Fixed Assets -4.06 16.63 -1.84 0.63 5.00 -0.45 -1.82 13.26 0.03 -0.50 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.57 -20.95 -1.85 -1.48 -5.76 -0.55 0.00 -13.25 -0.10 -0.02 Cash from Financing Activity -6.06 -0.42 -0.57 -0.96 -0.88 -0.03 -3.59 -7.33 -6.97 12.08 Net Cash Inflow / Outflow -0.15 -0.51 1.14 -0.45 -0.86 2.12 0.08 -1.65 0.10 1.58 Opening Cash & Equivalents 1.59 2.10 0.96 1.41 2.28 0.15 0.07 1.72 1.62 0.04 Closing Cash & Equivalent 1.45 1.59 2.10 0.96 1.41 2.28 0.15 0.07 1.72 1.62

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.) 23.01 -139.70 -94.54 -85.30 -66.54 -27.76 -12.69 2.29 11.68 20.97 ROA 204.79% -50.26% -13.94% -20.89% -39.36% -14.23% -13.79% -8.61% -7.40% -9.55% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -136.55% -52.47% -45.49% ROCE 0.00% 0.00% 0.00% 0.00% 0.00% 119.04% 18.33% 18.99% -1.74% 3.15% Fixed Asset Turnover 3.53 3.40 2.36 1.48 1.59 2.06 1.87 1.50 1.13 1.31 Receivable days 24.28 21.85 23.57 32.96 33.33 28.63 35.63 40.27 44.87 57.67 Inventory Days 22.71 25.25 32.80 44.36 33.61 24.53 27.59 83.92 168.05 124.69 Payable days 31.22 26.74 37.14 64.72 42.29 20.19 13.51 6.16 15.26 26.40 Cash Conversion Cycle 15.77 20.36 19.23 12.60 24.65 32.97 49.71 118.03 197.67 155.96 Total Debt/Equity 1.15 -0.33 -0.40 -0.43 -0.45 -0.93 -1.97 10.88 3.44 3.37 Interest Cover 14.30 -0.40 0.54 0.22 -0.73 0.30 0.20 0.44 -0.08 0.18

Top Investors:

reynolds international inc

madhumilan credit capital private limited

mahendra girdharilal

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