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

Textile - Spinning

Rating :
N/A

BSE: 532782 | NSE: SUTLEJTEX

69.56
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  73.50
  •  74.45
  •  69.00
  •  73.96
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  361916
  •  258.99
  •  78.85
  •  44.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,135.99
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,925.65
  • N/A
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.96%
  • 16.66%
  • 15.88%
  • FII
  • DII
  • Others
  • 1.45%
  • 0.00%
  • 2.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.59
  • 2.27
  • -4.22

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
  • 6.36
  • 6.12
  • 6.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.87
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.77
  • 28.40
  • 40.25

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
685.55
734.90
-6.72%
658.07
704.48
-6.59%
656.35
744.06
-11.79%
607.47
664.61
-8.60%
Expenses
673.66
769.33
-12.44%
639.65
705.93
-9.39%
652.05
718.31
-9.22%
613.02
648.98
-5.54%
EBITDA
11.89
-34.43
-
18.42
-1.45
-
4.30
25.75
-83.30%
-5.55
15.63
-
EBIDTM
1.73%
-4.68%
2.80%
-0.21%
0.66%
3.46%
-0.91%
2.35%
Other Income
3.99
4.58
-12.88%
6.82
6.22
9.65%
8.78
7.79
12.71%
4.44
5.29
-16.07%
Interest
15.73
17.00
-7.47%
15.91
18.48
-13.91%
15.24
16.79
-9.23%
14.31
14.42
-0.76%
Depreciation
27.84
28.77
-3.23%
28.10
31.19
-9.91%
27.94
32.24
-13.34%
29.14
32.25
-9.64%
PBT
-27.69
-75.62
-
-18.77
-44.90
-
-38.55
-31.36
-
-44.56
-22.60
-
Tax
-8.94
-26.18
-
-7.37
-14.41
-
-13.00
-7.51
-
-14.48
-7.04
-
PAT
-18.75
-49.44
-
-11.40
-30.49
-
-25.55
-23.85
-
-30.08
-15.56
-
PATM
-2.73%
-6.73%
-1.73%
-4.33%
-3.89%
-3.21%
-4.95%
-2.34%
EPS
-1.14
-3.02
-
-0.70
-1.86
-
-1.56
-1.46
-
-1.84
-0.95
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
2,607.44
2,703.20
3,074.23
3,076.46
1,884.03
2,416.65
2,613.77
2,476.29
Net Sales Growth
-8.45%
-12.07%
-0.07%
63.29%
-22.04%
-7.54%
5.55%
 
Cost Of Goods Sold
1,540.17
1,614.14
1,553.00
1,503.70
999.26
1,269.18
1,442.36
1,326.29
Gross Profit
1,067.27
1,089.06
1,521.23
1,572.76
884.77
1,147.47
1,171.41
1,150.00
GP Margin
40.93%
40.29%
49.48%
51.12%
46.96%
47.48%
44.82%
46.44%
Total Expenditure
2,578.38
2,740.33
2,814.34
2,697.87
1,779.72
2,244.52
2,401.79
2,228.88
Power & Fuel Cost
-
294.55
311.81
276.27
184.16
243.49
256.28
256.18
% Of Sales
-
10.90%
10.14%
8.98%
9.77%
10.08%
9.80%
10.35%
Employee Cost
-
416.58
436.26
412.89
302.11
356.44
329.96
302.80
% Of Sales
-
15.41%
14.19%
13.42%
16.04%
14.75%
12.62%
12.23%
Manufacturing Exp.
-
238.18
283.43
264.58
162.95
212.83
222.84
207.99
% Of Sales
-
8.81%
9.22%
8.60%
8.65%
8.81%
8.53%
8.40%
General & Admin Exp.
-
28.20
28.05
25.36
18.47
25.36
23.97
22.27
% Of Sales
-
1.04%
0.91%
0.82%
0.98%
1.05%
0.92%
0.90%
Selling & Distn. Exp.
-
117.53
149.92
184.56
91.10
91.76
94.78
87.71
% Of Sales
-
4.35%
4.88%
6.00%
4.84%
3.80%
3.63%
3.54%
Miscellaneous Exp.
-
31.15
51.87
30.51
21.67
45.46
31.60
25.64
% Of Sales
-
1.15%
1.69%
0.99%
1.15%
1.88%
1.21%
1.04%
EBITDA
29.06
-37.13
259.89
378.59
104.31
172.13
211.98
247.41
EBITDA Margin
1.11%
-1.37%
8.45%
12.31%
5.54%
7.12%
8.11%
9.99%
Other Income
24.03
24.02
26.23
35.74
31.12
25.37
27.87
33.70
Interest
61.19
65.03
57.92
49.77
37.77
45.70
56.54
59.12
Depreciation
113.02
117.04
126.88
121.03
95.58
101.10
100.79
106.64
PBT
-129.57
-195.18
101.32
243.53
2.08
50.70
82.52
115.35
Tax
-43.79
-68.07
27.66
85.49
5.74
18.64
24.26
43.82
Tax Rate
33.80%
33.43%
42.59%
36.27%
275.96%
40.22%
29.40%
27.88%
PAT
-85.78
-135.56
37.28
150.23
-3.66
27.70
58.26
113.36
PAT before Minority Interest
-85.78
-135.56
37.28
150.23
-3.66
27.70
58.26
113.36
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-3.29%
-5.01%
1.21%
4.88%
-0.19%
1.15%
2.23%
4.58%
PAT Growth
0.00%
-
-75.18%
-
-
-52.45%
-48.61%
 
EPS
-5.24
-8.28
2.28
9.17
-0.22
1.69
3.56
6.92

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
961.10
1,109.40
1,099.97
954.64
959.10
941.84
906.94
Share Capital
16.38
16.38
16.38
16.38
16.38
16.38
16.38
Total Reserves
944.72
1,093.02
1,083.59
938.26
942.72
925.46
890.56
Non-Current Liabilities
332.08
401.81
465.88
510.86
541.27
495.81
554.84
Secured Loans
275.41
276.44
353.15
441.20
469.55
436.92
509.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.87
12.70
12.11
9.74
10.41
10.26
8.95
Current Liabilities
815.72
921.08
858.97
673.11
624.40
695.02
856.60
Trade Payables
155.92
143.58
155.91
116.69
123.50
120.56
101.11
Other Current Liabilities
173.68
205.88
219.99
204.48
195.39
175.04
168.94
Short Term Borrowings
472.87
556.21
464.12
338.57
291.43
380.85
438.11
Short Term Provisions
13.25
15.41
18.95
13.37
14.08
18.57
148.44
Total Liabilities
2,108.90
2,432.29
2,424.82
2,138.61
2,124.77
2,132.67
2,318.38
Net Block
1,057.24
1,114.37
1,180.78
1,198.56
1,044.14
1,061.41
1,116.18
Gross Block
1,961.41
1,914.40
1,865.88
1,764.07
1,515.21
1,431.80
1,386.81
Accumulated Depreciation
904.17
800.03
685.10
565.51
471.07
370.39
270.63
Non Current Assets
1,101.04
1,220.25
1,233.12
1,259.68
1,254.54
1,127.90
1,183.53
Capital Work in Progress
7.69
8.60
15.65
42.12
176.83
20.83
9.51
Non Current Investment
0.00
0.00
1.07
0.92
0.79
26.42
50.97
Long Term Loans & Adv.
34.90
97.01
35.40
17.92
32.71
19.11
6.57
Other Non Current Assets
1.21
0.27
0.22
0.16
0.07
0.13
0.30
Current Assets
1,000.08
1,200.73
1,191.67
878.93
870.23
1,004.77
1,134.85
Current Investments
0.00
1.24
0.00
0.00
0.00
0.00
0.00
Inventories
517.78
756.62
609.44
465.49
476.88
565.46
514.16
Sundry Debtors
344.26
324.72
442.06
275.95
262.47
304.78
335.05
Cash & Bank
5.82
11.88
14.36
12.22
11.90
10.29
14.55
Other Current Assets
132.22
56.29
87.00
76.95
118.98
124.24
271.09
Short Term Loans & Adv.
40.17
49.98
38.81
48.32
66.85
66.62
197.79
Net Current Assets
184.36
279.65
332.70
205.82
245.83
309.75
278.25
Total Assets
2,101.12
2,420.98
2,424.79
2,138.61
2,124.77
2,132.67
2,318.38

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
221.88
195.87
95.02
88.74
318.88
216.50
157.45
PBT
-203.63
64.94
235.72
2.08
46.34
82.52
157.18
Adjustment
179.46
202.35
153.08
105.81
146.49
134.17
105.85
Changes in Working Capital
229.51
-37.32
-255.21
-17.46
143.60
17.38
-80.70
Cash after chg. in Working capital
205.34
229.97
133.59
90.43
336.43
234.07
182.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
16.54
-34.10
-38.57
-1.69
-17.55
-17.57
-24.88
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
-38.25
-117.64
-75.60
-91.54
-208.58
-14.16
-72.83
Net Fixed Assets
-44.81
-37.95
-75.28
-112.83
-235.72
-54.73
Net Investments
11.75
27.01
-13.50
-8.97
25.63
24.55
Others
-5.19
-106.70
13.18
30.26
1.51
16.02
Cash from Financing Activity
-190.16
-80.58
-18.42
3.37
-108.62
-206.63
-73.84
Net Cash Inflow / Outflow
-6.53
-2.35
1.00
0.57
1.68
-4.29
10.78
Opening Cash & Equivalents
9.41
11.76
10.76
10.19
8.51
12.80
2.02
Closing Cash & Equivalent
2.88
9.41
11.76
10.76
10.19
8.51
12.80

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
58.68
67.73
67.15
58.28
58.55
57.50
55.37
ROA
-5.97%
1.54%
6.58%
-0.17%
1.30%
2.62%
4.89%
ROE
-13.09%
3.37%
14.62%
-0.38%
2.91%
6.30%
12.50%
ROCE
-7.17%
5.99%
14.63%
2.16%
4.98%
7.28%
11.07%
Fixed Asset Turnover
1.39
1.63
1.70
1.15
1.64
1.85
1.79
Receivable days
45.16
45.52
42.59
52.16
42.84
44.67
49.38
Inventory Days
86.04
81.10
63.77
91.28
78.72
75.38
75.77
Payable days
33.86
35.19
33.08
43.87
19.58
16.61
15.98
Cash Conversion Cycle
97.34
91.42
73.28
99.57
101.97
103.45
109.17
Total Debt/Equity
0.88
0.86
0.86
0.95
0.91
0.98
1.15
Interest Cover
-2.13
2.12
5.74
1.06
2.01
2.46
3.66

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.