Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Sunrise Efficient Marketing Ltd.

Trading

Rating :

N/A

BSE: 543515 | NSE: Not Listed

Watchlist

NSE BSE

171.95

20-Dec-2024

Open
High
Low
Previous Close

167.05
173.00
167.05
170.45

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

166500
281.62
173.00
39.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

252.82
31.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

258.88
N/A
5.63

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
Net Sales - 110.74 96.83 64.27 26.14 Net Sales Growth - 14.37% 50.66% 145.87% Cost Of Goods Sold - 92.62 79.97 52.12 24.21 Gross Profit - 18.12 16.87 12.15 1.93 GP Margin - 16.36% 17.42% 18.90% 7.38% Total Expenditure - 98.64 85.37 57.10 25.53 Power & Fuel Cost - 0.34 0.31 0.20 0.02 % Of Sales - 0.31% 0.32% 0.31% 0.08% Employee Cost - 3.22 1.98 1.92 0.49 % Of Sales - 2.91% 2.04% 2.99% 1.87% Manufacturing Exp. - 0.52 1.49 1.91 0.21 % Of Sales - 0.47% 1.54% 2.97% 0.80% General & Admin Exp. - 1.37 1.80 1.25 0.51 % Of Sales - 1.24% 1.86% 1.94% 1.95% Selling & Distn. Exp. - 0.44 0.26 0.07 0.06 % Of Sales - 0.40% 0.27% 0.11% 0.23% Miscellaneous Exp. - 0.14 -0.44 -0.37 0.03 % Of Sales - 0.13% -0.45% -0.58% 0.11% EBITDA - 12.10 11.46 7.17 0.61 EBITDA Margin - 10.93% 11.84% 11.16% 2.33% Other Income - 0.75 0.90 0.34 0.05 Interest - 1.47 0.99 0.77 0.37 Depreciation - 0.34 0.23 0.08 0.01 PBT - 11.03 11.15 6.66 0.27 Tax - 2.92 2.79 1.78 0.08 Tax Rate - 26.47% 25.86% 26.73% 29.63% PAT - 8.11 8.00 4.88 0.20 PAT before Minority Interest - 8.11 8.00 4.88 0.20 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 7.32% 8.26% 7.59% 0.77% PAT Growth - 1.38% 63.93% 2,340.00% EPS - 5.41 5.33 3.25 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 40.84 32.68 7.98 1.20 Share Capital 10.00 5.00 3.62 1.00 Total Reserves 30.84 27.68 4.36 0.20 Non-Current Liabilities 3.98 3.39 3.00 0.17 Secured Loans 1.03 0.35 0.37 0.00 Unsecured Loans 3.02 3.08 2.64 0.18 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 11.87 12.48 17.29 15.66 Trade Payables 5.31 4.65 5.20 8.91 Other Current Liabilities 0.16 0.15 0.11 0.00 Short Term Borrowings 3.14 4.71 10.08 6.65 Short Term Provisions 3.26 2.97 1.90 0.10 Total Liabilities 56.69 48.55 28.27 17.03 Net Block 1.36 0.61 0.58 0.08 Gross Block 2.01 0.92 0.67 0.09 Accumulated Depreciation 0.65 0.31 0.09 0.01 Non Current Assets 1.63 0.84 0.90 0.63 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.28 0.23 0.32 0.55 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 55.07 47.72 27.37 16.40 Current Investments 0.60 0.51 0.36 0.10 Inventories 15.89 11.89 9.47 4.57 Sundry Debtors 26.15 16.62 15.95 10.99 Cash & Bank 1.30 0.70 0.01 0.01 Other Current Assets 11.12 0.24 0.10 0.67 Short Term Loans & Adv. 11.09 17.77 1.49 0.06 Net Current Assets 43.19 35.24 10.09 0.74 Total Assets 56.70 48.56 28.27 17.03

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 3.39 -10.78 -7.67 0.00 PBT 8.11 8.00 4.88 0.00 Adjustment 3.95 3.02 1.85 0.00 Changes in Working Capital -8.67 -21.79 -14.41 0.00 Cash after chg. in Working capital 3.39 -10.78 -7.67 0.00 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.47 -0.32 -0.60 0.00 Net Fixed Assets -1.09 -0.25 -0.58 Net Investments -0.09 -0.15 -0.26 Others 0.71 0.08 0.24 Cash from Financing Activity -2.29 11.78 8.27 0.00 Net Cash Inflow / Outflow 0.63 0.69 0.00 0.00 Opening Cash & Equivalents 0.68 0.01 0.01 0.00 Closing Cash & Equivalent 1.30 0.70 0.01 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 27.23 21.79 11.02 3.82 ROA 15.41% 20.83% 21.57% 1.15% ROE 22.06% 39.36% 106.47% 16.36% ROCE 28.05% 37.92% 50.90% 8.06% Fixed Asset Turnover 78.21 123.07 170.97 302.17 Receivable days 68.13 60.79 76.50 153.49 Inventory Days 44.25 39.86 39.86 63.82 Payable days 19.62 22.48 49.39 134.27 Cash Conversion Cycle 92.76 78.17 66.97 83.04 Total Debt/Equity 0.18 0.25 1.65 5.71 Interest Cover 8.49 11.90 9.66 1.73

Annual Reports:

News Update:

Sunrise Efficient Marketing secures order for 800 SynchroPlus motors
4th Dec 2024, 14:42 PM

The project entails a strict supply timeline of 8 weeks
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