Sudal Industries Ltd

Sudal Industries Ltd

₹ 49.8 5.00%
18 Jun 4:01 p.m.
About

Incorporated in 1979, Sudal Industries Ltd is a manufacturer and supplier of Aluminum based Products.

Key Points

Business Overview:[1]
Company manufactures Aluminum Extrusions and Aluminum based Alloys. Products are made by melting of Aluminum Ingots into Alloy Billets and further extruded to manufacture extrusions.

  • Market Cap 36.7 Cr.
  • Current Price 49.8
  • High / Low 63.3 / 4.40
  • Stock P/E
  • Book Value 26.1
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoters have pledged 82.3% of their holding.
  • Earnings include an other income of Rs.125 Cr.
  • Company's cost of borrowing seems high

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
29.19 25.23 29.11 33.80 40.80 37.83 44.76 37.95 39.32 36.98 39.06 33.24 34.83
26.28 23.36 28.00 31.79 36.84 40.34 41.87 39.57 44.62 35.86 37.04 32.04 31.89
Operating Profit 2.91 1.87 1.11 2.01 3.96 -2.51 2.89 -1.62 -5.30 1.12 2.02 1.20 2.94
OPM % 9.97% 7.41% 3.81% 5.95% 9.71% -6.63% 6.46% -4.27% -13.48% 3.03% 5.17% 3.61% 8.44%
0.12 0.03 0.11 0.00 4.61 0.18 0.40 -2.33 1.13 0.01 125.41 0.01 0.06
Interest 4.34 4.64 4.60 5.24 6.24 5.65 5.66 5.92 6.59 6.99 0.48 0.94 0.75
Depreciation 0.73 0.71 0.72 0.65 0.67 0.68 0.60 0.63 0.48 0.44 0.44 0.45 0.47
Profit before tax -2.04 -3.45 -4.10 -3.88 1.66 -8.66 -2.97 -10.50 -11.24 -6.30 126.51 -0.18 1.78
Tax % -10.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 35.96%
-2.26 -3.45 -4.10 -3.88 1.66 -8.66 -2.97 -10.51 -11.24 -6.30 126.51 -0.18 1.14
EPS in Rs -3.07 -4.68 -5.56 -5.27 2.25 -11.75 -4.03 -14.26 -15.26 -8.55 171.71 -0.24 1.55
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
99 76 81 70 84 106 124 92 82 129 160 144
89 68 77 69 77 100 118 95 75 119 156 137
Operating Profit 9 8 3 0 8 6 6 -3 7 10 4 7
OPM % 9% 10% 4% 0% 9% 5% 5% -3% 9% 8% 3% 5%
0 0 0 0 0 0 2 -5 -1 4 -11 125
Interest 4 5 10 12 13 14 15 16 17 21 24 9
Depreciation 2 2 1 1 2 3 3 3 3 3 2 2
Profit before tax 4 1 -8 -13 -7 -11 -10 -27 -14 -10 -33 122
Tax % 45% 55% -0% 50% 0% -1% -7% -6% -2% 0% 0% 1%
2 0 -8 -6 -7 -11 -11 -29 -14 -10 -33 121
EPS in Rs 3.01 0.63 -11.37 -8.56 -9.54 -14.89 -15.13 -38.79 -18.77 -13.04 -45.31 164.47
Dividend Payout % 33% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: 3%
3 Years: 21%
TTM: -10%
Compounded Profit Growth
10 Years: %
5 Years: 11%
3 Years: 20%
TTM: 82%
Stock Price CAGR
10 Years: 10%
5 Years: 41%
3 Years: 95%
1 Year: 760%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

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 7 7 7 7 7 7 7 7 7 7 7 8
Reserves 20 21 11 4 -3 -14 -25 -54 -67 -77 -110 11
18 31 52 30 18 18 19 22 5 0 0 22
33 28 18 41 61 68 80 90 122 141 164 15
Total Liabilities 78 86 88 82 83 80 81 66 66 71 61 56
34 32 28 26 54 55 52 45 42 40 32 34
CWIP 2 2 2 2 2 0 0 0 0 2 1 1
Investments 0 0 0 0 0 0 0 0 0 0 0 0
43 52 58 53 27 25 29 21 25 29 29 21
Total Assets 78 86 88 82 83 80 81 66 66 71 61 56

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
8 -6 -10 7 6 6 3 1 1 5 4 11
-4 -1 -1 -0 0 -2 -1 -1 -1 -4 -4 -5
-3 7 12 -7 -7 -4 -0 -1 -1 -1 -0 -6
Net Cash Flow 0 0 2 0 -2 0 2 -1 -0 1 -1 -0

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 52 89 46 48 50 33 29 27 35 25 24 22
Inventory Days 104 167 216 224 48 36 31 41 71 44 29 25
Days Payable 102 105 31 35 51 47 29 47 68 34 28 30
Cash Conversion Cycle 53 151 230 237 48 21 31 21 37 35 25 17
Working Capital Days 50 149 187 45 -145 -143 -153 -274 -446 -334 -322 10
ROCE % 18% 12% 3% -2% 17% 15% 76%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
63.02% 63.02% 63.02% 63.02% 63.02% 63.02% 63.02% 63.02% 63.02% 67.44% 67.44% 67.44%
36.98% 36.98% 36.98% 36.98% 36.98% 36.98% 36.98% 36.98% 36.98% 32.57% 32.57% 32.57%
No. of Shareholders 9,6949,7519,8739,8869,9139,9779,9899,9729,9409,8909,8269,771

Documents