20 Microns Ltd

20 Microns Ltd

₹ 150 -3.51%
26 Feb - close price
About

20 Microns Ltd, manufactures micronized minerals such as calcium carbonate, calcined clay and other specialty minerals. The Co. is also engaged in processing and selling of specialty chemicals such as calcite, wax, SCD.[1][2]

Key Points

Products Portfolio
Industrial Minerals - Ground Calcium Carbonate, Dolomite, Hydrous Kaolins, Calcined Kaolins, Talcs, Natural Barytes, Silica/Quartz, Muscovite Mica, Natural Red Oxide, etc.
Speciality Chemicals - White Pigment Opacifier, Synthetic Barium Sulphate, Matting Agents, Inorganic Thickeners, Flame Retardants, Decorative Coloured Quartz Sand, etc.[1]

  • Market Cap 528 Cr.
  • Current Price 150
  • High / Low 201 / 62.8
  • Stock P/E 10.0
  • Book Value 91.1
  • Dividend Yield 0.50 %
  • ROCE 19.3 %
  • ROE 15.3 %
  • Face Value 5.00

Pros

Cons

  • The company has delivered a poor sales growth of 10.5% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
150 141 117 162 161 172 186 188 155 173 191 200 175
127 124 103 143 138 150 161 164 138 153 164 170 153
Operating Profit 23 17 15 20 23 22 25 23 17 21 26 30 22
OPM % 15% 12% 13% 12% 14% 13% 13% 12% 11% 12% 14% 15% 13%
0 1 1 1 0 1 1 1 1 0 1 0 0
Interest 12 4 4 8 4 4 4 5 4 4 4 4 4
Depreciation 3 3 3 3 3 4 3 3 3 4 3 3 4
Profit before tax 8 11 8 9 16 15 18 16 10 13 20 22 15
Tax % 28% 25% 26% 29% 26% 27% 25% 26% 27% 29% 25% 28% 25%
6 8 6 7 12 11 13 12 7 9 15 16 12
EPS in Rs 1.60 2.31 1.64 1.85 3.30 3.01 3.76 3.36 2.09 2.64 4.23 4.54 3.25
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
300 312 327 356 357 392 427 480 529 484 613 702 738
264 273 297 326 310 337 367 411 463 425 534 616 639
Operating Profit 36 39 31 30 46 56 60 69 66 59 79 86 99
OPM % 12% 12% 9% 8% 13% 14% 14% 14% 12% 12% 13% 12% 13%
2 -5 2 4 4 2 1 2 3 2 2 3 2
Interest 16 18 24 27 25 24 22 22 22 25 20 18 16
Depreciation 7 8 11 11 10 10 10 10 13 14 14 14 14
Profit before tax 16 8 -2 -3 14 23 28 38 35 22 48 57 71
Tax % 29% 37% -19% 16% 24% 31% 32% 35% 30% -6% 27% 27%
11 5 -2 -2 11 16 19 25 24 23 35 42 52
EPS in Rs 3.85 1.51 -0.68 -0.74 3.11 4.49 5.34 7.08 6.84 6.51 9.80 11.85 14.66
Dividend Payout % 23% 33% 0% 0% 0% 0% 14% 0% 9% 0% 0% 6%
Compounded Sales Growth
10 Years: 8%
5 Years: 10%
3 Years: 10%
TTM: 5%
Compounded Profit Growth
10 Years: 17%
5 Years: 16%
3 Years: 20%
TTM: 22%
Stock Price CAGR
10 Years: 17%
5 Years: 34%
3 Years: 60%
1 Year: 119%
Return on Equity
10 Years: 13%
5 Years: 14%
3 Years: 14%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14 16 17 17 18 18 18 18 18 18 18 18 18
Reserves 38 53 57 54 70 107 126 150 170 197 234 276 304
159 165 177 165 163 152 134 124 119 104 123 108 107
57 60 77 98 83 86 98 112 137 133 140 121 137
Total Liabilities 268 294 328 333 334 363 376 404 444 452 514 523 566
84 152 158 151 151 177 185 195 201 203 207 213 217
CWIP 37 4 9 7 4 7 8 4 11 3 5 8 6
Investments 1 1 1 1 1 2 3 4 2 6 9 9 9
146 137 160 174 178 177 179 201 230 240 293 293 334
Total Assets 268 294 328 333 334 363 376 404 444 452 514 523 566

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
13 45 37 30 25 44 61 53 45 52 35 63
-44 -39 -21 -4 -6 -9 -18 -19 -16 -9 -23 -18
30 -7 -14 -21 -26 -34 -44 -33 -30 -45 -4 -38
Net Cash Flow -2 -1 1 6 -6 2 -1 2 -1 -2 9 8

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 64 62 65 51 57 56 57 53 57 68 60 51
Inventory Days 122 111 134 126 150 133 132 134 128 144 148 115
Days Payable 67 76 112 138 118 105 113 106 115 134 113 79
Cash Conversion Cycle 119 96 87 39 90 84 77 80 69 78 94 87
Working Capital Days 70 55 47 47 72 66 59 60 63 73 86 78
ROCE % 17% 15% 10% 9% 16% 18% 19% 21% 19% 15% 19% 19%

Shareholding Pattern

Numbers in percentages

3 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
44.83% 44.83% 44.83% 44.83% 44.83% 44.83% 44.83% 44.83% 44.83% 44.83% 44.95% 44.95%
0.00% 0.03% 0.12% 0.46% 1.07% 0.70% 1.02% 0.73% 0.93% 0.72% 0.72% 0.72%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.13% 0.13% 0.00% 0.00% 0.00% 0.00%
55.17% 55.14% 55.05% 54.71% 54.10% 54.47% 54.03% 54.31% 54.23% 54.45% 54.33% 54.33%
No. of Shareholders 14,04816,38017,06018,25925,06423,75923,01122,44422,33622,33219,76820,546

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls