20 Microns Ltd

20 Microns is engaged in Business of Industrial Micronised Minerals and Speciality Chemicals.(Source : 201903 Annual Report Page No: 75)

  • Market Cap: 113.80 Cr.
  • Current Price: 32.25
  • 52 weeks High / Low 42.10 / 19.00
  • Book Value: 49.14
  • Stock P/E: 4.56
  • Dividend Yield: 1.86 %
  • ROCE: 20.76 %
  • ROE: 15.33 %
  • Sales Growth (3Yrs): 9.40 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 5.00
Edit ratios
Pros:
Company has reduced debt.
Stock is trading at 0.66 times its book value
Company has good consistent profit growth of 122.56% over 5 years
Promoter holding has increased by 0.80% over last quarter.
Cons:
The company has delivered a poor growth of 8.60% over past five years.
Promoters have pledged 53.74% of their holding.
Company's cost of borrowing seems high

Peer comparison Sector: Mining & Mineral products // Industry: Mining / Minerals / Metals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
97.37 97.43 92.65 101.13 107.83 108.11 103.14 116.59 127.81 131.20 117.77 113.27
85.21 83.63 79.26 88.25 91.79 92.63 89.24 100.48 109.41 115.87 103.03 102.90
Operating Profit 12.16 13.80 13.39 12.88 16.04 15.48 13.90 16.11 18.40 15.33 14.74 10.37
OPM % 12.49% 14.16% 14.45% 12.74% 14.88% 14.32% 13.48% 13.82% 14.40% 11.68% 12.52% 9.16%
0.35 0.53 1.04 0.14 1.14 0.91 0.07 0.53 0.48 1.31 1.03 4.78
Interest 5.42 5.52 5.27 5.18 5.17 5.11 5.42 5.16 4.86 5.07 4.75 5.43
Depreciation 2.24 2.27 2.30 2.30 2.29 2.36 2.35 2.37 2.45 3.04 2.82 2.89
Profit before tax 4.85 6.54 6.86 5.54 9.72 8.92 6.20 9.11 11.57 8.53 8.20 6.83
Tax % 35.67% 32.42% 27.11% 39.35% 33.33% 38.79% 35.81% 36.22% 30.86% 28.25% 31.71% 23.43%
Net Profit 3.13 4.42 5.01 3.37 6.48 5.46 3.97 5.80 8.01 6.12 5.60 5.24
EPS in Rs 0.89 1.25 1.42 0.95 1.84 1.55 1.12 1.64 2.27 1.73 1.59 1.48
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
106 137 175 234 262 275 288 311 333 357 385 436 490
91 120 155 210 231 242 265 288 291 308 332 374 431
Operating Profit 15 17 20 24 31 33 23 23 41 49 52 62 59
OPM % 14% 12% 11% 10% 12% 12% 8% 7% 12% 14% 14% 14% 12%
0 -2 3 1 4 -4 8 6 4 2 2 2 8
Interest 5 8 8 11 14 16 22 25 24 23 21 21 20
Depreciation 4 4 5 5 6 7 10 9 9 9 9 9 11
Profit before tax 6 2 10 9 15 6 0 -5 12 19 24 34 35
Tax % 26% 46% 28% 40% 27% 42% -62% 12% 23% 32% 33% 36%
Net Profit 5 1 7 6 11 3 0 -4 9 13 16 22 25
EPS in Rs 0.47 2.46 1.79 3.61 0.47 0.04 0.00 2.65 3.73 4.50 6.15 7.07
Dividend Payout % 0% 0% 20% 39% 24% 49% 0% -0% 0% 0% 17% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:12.29%
5 Years:8.60%
3 Years:9.40%
TTM:12.48%
Compounded Profit Growth
10 Years:18.77%
5 Years:122.56%
3 Years:35.65%
TTM:15.02%
Stock Price CAGR
10 Years:4.61%
5 Years:0.25%
3 Years:-6.14%
1 Year:-13.54%
Return on Equity
10 Years:11.01%
5 Years:10.84%
3 Years:14.15%
Last Year:15.33%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
12 14 14 14 14 16 17 17 18 18 18 18 18
Reserves 16 21 27 30 38 51 58 53 66 100 115 134 156
Borrowings 47 59 84 81 145 148 162 153 155 145 129 117 97
20 24 29 66 48 51 71 90 76 76 90 98 131
Total Liabilities 95 119 155 192 245 267 307 312 315 339 351 367 402
50 51 61 70 74 139 147 143 140 156 164 175 178
CWIP 1 5 5 6 36 3 11 7 2 7 8 3 8
Investments 1 1 7 7 7 7 7 7 7 20 22 21 19
43 62 82 109 128 117 142 155 166 156 158 169 197
Total Assets 95 119 155 192 245 267 307 312 315 339 351 367 402

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
7 0 3 7 12 41 23 24 18 53 50 46
-4 -9 -20 -15 -40 -36 -19 -4 1 -20 -11 -12
-2 11 18 8 29 -7 -3 -14 -25 -32 -41 -34
Net Cash Flow 1 2 1 1 1 -2 1 7 -5 1 -2 -1

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 17% 17% 16% 16% 18% 14% 10% 9% 15% 17% 18% 21%
Debtor Days 68 62 60 62 62 60 67 50 60 54 59 56
Inventory Turnover 5.20 4.82 4.02 4.18 3.69 3.50 3.46 3.15 3.02 3.31 3.57 3.71

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
44.30 43.36 43.36 43.36 43.36 43.85 43.89 44.03 44.03 44.03 44.03 44.83
1.32 0.08 0.10 0.37 0.09 0.33 0.26 0.11 0.05 0.00 0.02 0.00
54.38 56.56 56.54 56.27 56.55 55.83 55.85 55.86 55.93 55.97 55.95 55.17