Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Sudal Industries Ltd.

Aluminium & Aluminium Products

Rating :

N/A

BSE: 506003 | NSE: Not Listed

Watchlist

NSE BSE

55.15

21-Nov-2024

Open
High
Low
Previous Close

58.05
58.05
55.15
58.05

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

208
11790
68.00
15.09

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

46.15
13.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

67.09
N/A
2.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.67
5.19
25.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
24.52
34.14

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.54
0.54
0.81

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.69
25.70
38.50

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 138.21 159.85 128.94 81.76 92.01 124.13 105.53 84.13 69.71 80.75 76.35 Net Sales Growth -9.84% 23.97% 57.71% -11.14% -25.88% 17.63% 25.44% 20.69% -13.67% 5.76% Cost Of Goods Sold 106.02 128.69 98.92 58.81 76.44 99.61 83.95 62.62 56.08 62.57 53.25 Gross Profit 32.19 31.16 30.03 22.95 15.57 24.53 21.58 21.52 13.63 18.18 23.11 GP Margin 23.29% 19.49% 23.29% 28.07% 16.92% 19.76% 20.45% 25.58% 19.55% 22.51% 30.27% Total Expenditure 128.57 167.72 119.90 75.53 96.97 118.97 99.80 76.61 69.42 77.44 68.63 Power & Fuel Cost - 12.96 8.41 6.49 8.62 9.05 6.64 5.49 4.93 6.68 6.25 % Of Sales - 8.11% 6.52% 7.94% 9.37% 7.29% 6.29% 6.53% 7.07% 8.27% 8.19% Employee Cost - 4.76 4.25 3.47 3.62 4.12 3.65 4.11 3.48 3.79 3.93 % Of Sales - 2.98% 3.30% 4.24% 3.93% 3.32% 3.46% 4.89% 4.99% 4.69% 5.15% Manufacturing Exp. - 5.66 3.52 3.18 3.20 2.49 2.40 1.88 2.06 1.63 2.08 % Of Sales - 3.54% 2.73% 3.89% 3.48% 2.01% 2.27% 2.23% 2.96% 2.02% 2.72% General & Admin Exp. - 2.58 2.81 2.07 2.50 2.50 2.30 1.71 1.76 1.76 1.82 % Of Sales - 1.61% 2.18% 2.53% 2.72% 2.01% 2.18% 2.03% 2.52% 2.18% 2.38% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.47 0.45 0.59 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0.67% 0.56% 0.77% Miscellaneous Exp. - 13.06 1.99 1.51 2.57 1.21 0.86 0.80 0.65 0.57 0.59 % Of Sales - 8.17% 1.54% 1.85% 2.79% 0.97% 0.81% 0.95% 0.93% 0.71% 0.93% EBITDA 9.65 -7.87 9.04 6.23 -4.96 5.16 5.73 7.52 0.29 3.31 7.72 EBITDA Margin 6.98% -4.92% 7.01% 7.62% -5.39% 4.16% 5.43% 8.94% 0.42% 4.10% 10.11% Other Income 0.27 3.19 0.22 0.47 0.00 2.42 0.00 0.00 0.02 0.00 0.03 Interest 3.19 23.83 20.72 17.39 15.51 14.96 13.52 12.56 11.77 10.24 5.15 Depreciation 1.87 2.39 2.76 2.91 3.03 3.06 3.07 1.99 1.22 1.43 1.68 PBT 4.84 -30.90 -14.22 -13.61 -23.49 -10.44 -10.86 -7.03 -12.69 -8.35 0.92 Tax 1.46 0.00 0.00 0.22 1.68 0.72 0.11 0.00 -6.38 0.03 0.51 Tax Rate 30.17% 0.00% 0.00% -1.62% -6.24% -6.90% -1.01% 0.00% 50.28% -0.36% 55.43% PAT 3.39 -33.38 -9.61 -13.83 -28.58 -11.15 -10.97 -7.03 -6.31 -8.38 0.41 PAT before Minority Interest 3.39 -33.38 -9.61 -13.83 -28.58 -11.15 -10.97 -7.03 -6.31 -8.38 0.41 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% -20.88% -7.45% -16.92% -31.06% -8.98% -10.40% -8.36% -9.05% -10.38% 0.54% PAT Growth -96.56% - - - - - - - - - EPS 4.04 -39.74 -11.44 -16.46 -34.02 -13.27 -13.06 -8.37 -7.51 -9.98 0.49

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -102.93 -69.65 -60.10 -46.28 -17.70 -6.60 4.43 11.36 18.20 27.88 Share Capital 7.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 7.37 6.51 Total Reserves -110.30 -77.02 -67.47 -53.65 -25.07 -13.97 -2.94 3.99 10.83 20.97 Non-Current Liabilities 2.01 1.57 2.11 5.23 8.11 8.76 11.38 21.38 30.69 24.12 Secured Loans 0.00 0.00 0.00 0.00 2.31 4.15 6.03 15.22 20.75 14.64 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.10 Long Term Provisions 1.36 1.34 1.33 1.38 1.49 1.36 1.33 2.31 1.46 0.00 Current Liabilities 162.41 139.41 124.46 106.95 88.93 75.23 65.90 48.71 40.33 34.40 Trade Payables 9.72 9.13 11.00 9.86 7.85 10.89 8.69 5.48 5.29 15.75 Other Current Liabilities 118.55 101.63 86.01 78.50 65.64 51.38 46.21 33.92 7.30 4.02 Short Term Borrowings 33.60 28.00 26.86 18.09 14.86 12.30 10.40 8.81 26.00 13.57 Short Term Provisions 0.53 0.65 0.59 0.50 0.57 0.65 0.60 0.50 1.75 1.06 Total Liabilities 61.49 71.33 66.47 65.90 79.34 77.39 81.71 81.45 89.22 86.40 Net Block 32.25 39.74 41.87 44.94 52.38 54.93 53.84 26.40 27.53 32.10 Gross Block 39.06 54.51 54.81 55.44 60.44 59.99 55.84 69.10 69.10 68.88 Accumulated Depreciation 6.81 14.76 12.94 10.50 8.05 5.06 1.99 42.70 41.57 36.78 Non Current Assets 37.96 47.32 45.68 48.76 56.64 57.38 59.36 31.17 31.81 34.50 Capital Work in Progress 0.61 2.14 0.00 0.00 0.00 0.00 2.33 2.33 2.36 2.08 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. 3.10 3.43 1.21 1.31 0.95 0.64 1.40 2.43 1.91 0.32 Other Non Current Assets 2.00 2.00 2.59 2.51 3.31 1.81 1.79 0.00 0.00 0.00 Current Assets 23.53 24.01 20.79 17.14 22.69 20.01 22.35 50.28 57.40 51.89 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.32 11.79 11.38 8.49 8.48 8.20 8.21 34.99 36.95 24.97 Sundry Debtors 10.32 8.82 7.83 6.93 9.90 9.58 11.62 9.11 10.10 18.54 Cash & Bank 2.12 2.61 1.04 1.49 2.38 0.23 0.17 1.82 1.72 0.14 Other Current Assets 0.77 0.00 0.06 0.04 1.93 1.99 2.34 4.35 8.64 8.24 Short Term Loans & Adv. 0.75 0.78 0.48 0.19 1.83 1.83 1.83 1.86 2.88 3.92 Net Current Assets -138.88 -115.40 -103.67 -89.81 -66.24 -55.22 -43.55 1.56 17.08 17.50 Total Assets 61.49 71.33 66.47 65.90 79.33 77.39 81.71 81.45 89.21 86.39

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 4.23 5.40 1.36 0.77 3.15 5.50 5.68 7.14 -9.99 -5.83 PBT -33.38 -9.61 -13.60 -25.16 -10.44 -10.86 -6.92 -12.69 -8.35 0.92 Adjustment 38.80 19.68 21.31 20.30 18.55 16.59 13.71 12.99 11.66 6.83 Changes in Working Capital -1.19 -4.60 -6.30 5.66 -4.90 0.03 -0.94 7.08 -13.18 -13.60 Cash after chg. in Working capital 4.24 5.48 1.41 0.80 3.22 5.76 5.85 7.39 -9.86 -5.85 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 -0.08 -0.05 -0.03 -0.07 -0.26 -0.17 -0.25 -0.12 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 -4.32 -3.69 -0.85 -0.76 -1.00 -1.82 0.01 -0.07 -0.52 -1.05 Net Fixed Assets 16.98 -1.84 0.63 5.00 -0.45 -1.82 13.26 0.03 -0.50 -1.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -21.30 -1.85 -1.48 -5.76 -0.55 0.00 -13.25 -0.10 -0.02 -0.05 Cash from Financing Activity -0.42 -0.57 -0.96 -0.88 -0.03 -3.59 -7.33 -6.97 12.08 6.89 Net Cash Inflow / Outflow -0.51 1.14 -0.45 -0.86 2.12 0.08 -1.65 0.10 1.58 0.02 Opening Cash & Equivalents 2.10 0.96 1.41 2.28 0.15 0.07 1.72 1.62 0.04 0.02 Closing Cash & Equivalent 1.59 2.10 0.96 1.41 2.28 0.15 0.07 1.72 1.62 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -139.70 -94.54 -85.30 -66.54 -27.76 -12.69 2.29 11.68 20.97 32.88 ROA -50.26% -13.94% -20.89% -39.36% -14.23% -13.79% -8.61% -7.40% -9.55% 0.50% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -136.55% -52.47% -45.49% 1.97% ROCE 0.00% 0.00% 0.00% 0.00% 119.04% 18.33% 18.99% -1.74% 3.15% 13.36% Fixed Asset Turnover 3.42 2.36 1.48 1.59 2.06 1.87 1.50 1.13 1.31 1.23 Receivable days 21.85 23.57 32.96 33.33 28.63 35.63 40.27 44.87 57.67 70.00 Inventory Days 25.25 32.80 44.36 33.61 24.53 27.59 83.92 168.05 124.69 97.44 Payable days 26.74 37.14 64.72 42.29 20.19 13.51 6.16 15.26 26.40 25.04 Cash Conversion Cycle 20.36 19.23 12.60 24.65 32.97 49.71 118.03 197.67 155.96 142.41 Total Debt/Equity -0.33 -0.40 -0.43 -0.45 -0.93 -1.97 10.88 3.44 3.37 1.43 Interest Cover -0.40 0.54 0.22 -0.73 0.30 0.20 0.44 -0.08 0.18 1.18

Top Investors:

reynolds international inc

madhumilan credit capital private limited

mahendra girdharilal

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sudal Industries - Quarterly Results
14th Aug 2024, 20:49 PM

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