Taparia Tools Ltd

Taparia Tools Ltd

₹ 8.35 4.90%
09 Oct - close price
About

Incorporated in 1969 in collaboration with Swedish Company, Taparia Tools Ltd provides solution to hand tools requirements[1]

Key Points

Manufacturing Range:[1]
a) Adjustable Wrenches (Chrome plated
and Phosphate finish with soft grip)
b) Wide range of Screw Drivers. It includes Screw drivers with Flat tip, Electrician pattern, Phillips tip, Torx tip, Screw Driver Sets, Line Testers, Two in One Screw Drivers, etc.
c) Varieties of Pliers including Combination Pliers, Side cutting Pliers, Long Nose Pliers, Circlip Pliers, Water Pump Pliers, Pincers, Vice Grip Pliers, etc.
d) Tool Sets and Kits of various types
e) Ball Pein, Cross Pein and Claw Hammers.
f) Forged C-clamps in different sizes from the smallest to the biggest
g) Chisels in various types and sizes including pneumatic chisels
h) Double-ended, Ring & Combination Spanners
i) Various types and sizes of Punches
j) Pipe Wrenches- Stillson pattern and Swedish pattern
k) Truck Wheel wrenches.
l) Fullest range of Sockets and its accessories
and Socket sets of all possible sizes namely ¼”, 3/8”, ½”, ¾” & 1” drive etc.

  • Market Cap 12.7 Cr.
  • Current Price 8.35
  • High / Low 8.35 / 2.92
  • Stock P/E 0.11
  • Book Value 209
  • Dividend Yield 479 %
  • ROCE 44.0 %
  • ROE 32.8 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.04 times its book value
  • Stock is providing a good dividend yield of 479%.
  • Company has delivered good profit growth of 32.6% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.0%
  • Company has been maintaining a healthy dividend payout of 68.9%
  • Company's working capital requirements have reduced from 78.2 days to 61.5 days

Cons

  • Contingent liabilities of Rs.56.2 Cr.

* 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

Figures in Rs. Crores

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
126 169 189 183 181 195 193 195 191 209 209 220 211
110 149 165 156 157 173 168 172 167 178 173 184 173
Operating Profit 16 21 24 27 24 23 25 23 24 31 36 35 38
OPM % 13% 12% 13% 15% 13% 12% 13% 12% 13% 15% 17% 16% 18%
0 0 1 1 0 1 1 2 2 2 3 3 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 1 0 0 0 0 0 1
Profit before tax 16 20 24 27 24 23 26 24 26 32 38 38 40
Tax % 26% 25% 24% 27% 25% 25% 25% 26% 26% 27% 25% 24% 25%
12 15 18 20 18 17 19 18 19 24 28 29 30
EPS in Rs 7.73 10.06 11.91 13.12 11.74 11.41 12.69 11.74 12.49 15.58 18.59 19.05 19.81
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
241 266 297 338 372 405 471 472 536 668 764 829 848
224 246 282 316 354 384 436 432 471 580 670 702 709
Operating Profit 16 20 16 22 18 21 35 39 65 87 94 126 140
OPM % 7% 7% 5% 6% 5% 5% 8% 8% 12% 13% 12% 15% 16%
1 1 0 1 1 1 2 4 2 2 4 9 10
Interest 3 2 2 2 1 0 0 0 0 0 0 0 0
Depreciation 1 1 -1 0 0 0 1 2 2 2 2 1 2
Profit before tax 14 19 15 19 17 22 36 41 64 87 97 133 148
Tax % 31% 36% 36% 35% 37% 34% 35% 26% 25% 26% 25% 25%
10 12 10 13 11 15 24 31 48 65 72 100 111
EPS in Rs 6.30 7.84 6.40 8.32 7.18 9.57 15.47 20.12 31.80 42.82 47.58 65.73 73.03
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% 81% 65% 61%
Compounded Sales Growth
10 Years: 12%
5 Years: 12%
3 Years: 16%
TTM: 9%
Compounded Profit Growth
10 Years: 23%
5 Years: 33%
3 Years: 27%
TTM: 51%
Stock Price CAGR
10 Years: %
5 Years: -7%
3 Years: -24%
1 Year: 199%
Return on Equity
10 Years: 25%
5 Years: 28%
3 Years: 30%
Last Year: 33%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 3 3 3 3 3 3 3 3 3 3 3 15
Reserves 44 56 65 78 89 103 126 157 206 235 267 301
26 23 23 27 8 -0 -0 1 1 0 1 0
21 22 27 39 21 48 65 42 46 79 78 93
Total Liabilities 95 104 119 147 120 154 195 203 256 317 349 410
5 5 5 6 6 6 10 11 13 14 14 20
CWIP -0 -0 -0 -0 0 2 6 5 5 5 6 -0
Investments -0 -0 -0 -0 -0 -0 -0 23 27 37 83 144
89 100 114 141 115 146 179 163 210 261 246 246
Total Assets 95 104 119 147 120 154 195 203 256 317 349 410

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
7 5 2 -1 21 20 -2 28 22 34 85 117
-2 -0 -0 -1 -0 -1 -6 -25 -6 -11 -44 -58
-5 -5 -2 2 -21 -8 -0 -1 -1 -37 -40 -55
Net Cash Flow 0 0 -0 -0 -0 11 -8 2 15 -14 1 4

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 28 26 25 25 23 33 32 22 35 33 32 34
Inventory Days 120 118 119 152 103 97 143 145 127 157 122 95
Days Payable 37 33 31 51 18 44 58 33 25 50 38 47
Cash Conversion Cycle 111 111 113 125 107 86 118 135 137 140 115 82
Working Capital Days 104 107 75 87 77 70 83 89 97 96 77 61
ROCE % 24% 26% 19% 22% 18% 22% 31% 28% 34% 39% 37% 44%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
69.72% 69.72% 69.72% 69.72% 69.72% 69.72% 69.72% 69.72% 69.72% 69.71% 69.71% 69.72%
30.28% 30.28% 30.28% 30.28% 30.29% 30.29% 30.29% 30.29% 30.29% 30.29% 30.28% 30.29%
No. of Shareholders 255259258259258258257261286300647760

Documents