Schablona India Ltd

About [ edit ]

Schablona India is engaged in the business of Designer Tiles and Transfer Sheets.

  • Market Cap 3.22 Cr.
  • Current Price 10.2
  • High / Low 12.3 / 9.05
  • Stock P/E
  • Book Value -66.7
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 4.00

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -49.58% over past five years.
  • Company has high debtors of 370.21 days.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
6.41 4.76 2.12 0.73 0.96 0.21 0.64 0.39 0.15 0.01 0.05 0.12
7.18 5.41 3.62 1.73 2.53 0.60 0.78 0.54 0.42 0.14 0.27 0.40
Operating Profit -0.77 -0.65 -1.50 -1.00 -1.57 -0.39 -0.14 -0.15 -0.27 -0.13 -0.22 -0.28
OPM % -12.01% -13.66% -70.75% -136.99% -163.54% -185.71% -21.88% -38.46% -180.00% -1,300.00% -440.00% -233.33%
Other Income 0.01 0.00 0.00 0.11 1.34 0.05 0.03 0.01 0.11 0.05 0.11 0.08
Interest 0.31 0.30 0.24 0.26 0.20 0.33 0.33 0.34 -0.32 0.01 0.01 0.01
Depreciation 0.14 0.11 0.15 0.12 0.10 0.10 0.10 0.09 0.09 0.07 0.07 0.07
Profit before tax -1.21 -1.06 -1.89 -1.27 -0.53 -0.77 -0.54 -0.57 0.07 -0.16 -0.19 -0.28
Tax % -92.56% 0.00% 0.00% -6.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -2.32 -1.06 -1.89 -1.34 -0.53 -0.77 -0.54 -0.57 0.07 -0.16 -0.20 -0.28
EPS in Rs -7.34 -3.36 -5.98 -4.24 -1.68 -2.44 -1.71 -1.80 0.22 -0.51 -0.63 -0.89

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
28.12 34.77 40.48 43.72 37.61 38.78 42.98 22.81 21.74 23.25 8.58 1.40 0.33
25.77 32.16 36.66 40.49 37.71 38.82 45.48 26.91 26.07 25.57 12.94 2.21 1.23
Operating Profit 2.35 2.61 3.82 3.23 -0.10 -0.04 -2.50 -4.10 -4.33 -2.32 -4.36 -0.81 -0.90
OPM % 8.36% 7.51% 9.44% 7.39% -0.27% -0.10% -5.82% -17.97% -19.92% -9.98% -50.82% -57.86% -272.73%
Other Income 0.34 0.06 0.14 0.34 0.40 0.02 0.08 0.04 0.05 0.02 1.12 0.20 0.35
Interest 0.47 0.68 0.80 0.91 0.92 0.94 1.09 1.18 1.14 1.11 1.02 0.83 -0.29
Depreciation 0.43 0.52 0.64 0.69 0.64 0.63 0.52 0.50 0.50 0.53 0.49 0.38 0.30
Profit before tax 1.79 1.47 2.52 1.97 -1.26 -1.59 -4.03 -5.74 -5.92 -3.94 -4.75 -1.82 -0.56
Tax % 27.37% 33.33% 31.75% 30.46% 31.75% 44.65% 14.39% 0.35% 0.00% -28.43% -1.68% 0.00%
Net Profit 1.30 0.98 1.72 1.37 -0.86 -0.88 -3.45 -5.72 -5.92 -5.05 -4.82 -1.82 -0.57
EPS in Rs 4.11 3.10 5.44 4.34 -2.72 -2.79 -10.92 -18.11 -18.74 -15.99 -15.26 -5.76 -1.81
Dividend Payout % 14.54% 19.29% 14.65% 18.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:-27%
5 Years:-50%
3 Years:-60%
TTM:-85%
Compounded Profit Growth
10 Years:%
5 Years:8%
3 Years:19%
TTM:76%
Stock Price CAGR
10 Years:-12%
5 Years:-6%
3 Years:-22%
1 Year:-17%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26 1.26
Reserves 3.74 4.50 5.93 7.00 6.14 5.26 1.49 -4.23 -10.14 -15.17 -20.16 -21.99 -22.35
Borrowings 5.25 4.47 6.62 6.50 5.27 5.64 7.42 7.09 7.57 7.87 10.99 11.15 11.10
7.60 9.42 9.03 8.88 9.69 12.92 15.65 14.15 20.22 25.06 16.15 15.27 15.38
Total Liabilities 17.85 19.65 22.84 23.64 22.36 25.08 25.82 18.27 18.91 19.02 8.24 5.69 5.39
6.02 6.36 7.22 6.76 6.17 5.63 4.82 4.31 4.12 3.76 2.70 2.26 2.11
CWIP 0.43 0.02 0.00 0.10 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.40 13.27 15.62 16.78 16.17 19.45 21.00 13.96 14.79 15.26 5.54 3.43 3.28
Total Assets 17.85 19.65 22.84 23.64 22.36 25.08 25.82 18.27 18.91 19.02 8.24 5.69 5.39

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.57 2.33 1.93 2.84 0.05 0.26 -0.37 0.88 0.53 0.42 -2.31 0.00
-2.10 -0.63 -1.45 -0.42 0.07 -0.07 0.01 -0.01 -0.29 -0.14 0.30 0.12
1.54 -1.65 1.15 -1.29 -2.42 -0.53 0.72 -1.46 -0.31 -0.28 2.12 -0.09
Net Cash Flow 0.01 0.05 1.63 1.13 -2.30 -0.34 0.36 -0.59 -0.07 -0.01 0.11 0.03

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 26.35% 23.14% 27.70% 20.58% -2.26% -4.75% -26.24% -63.26% -340.93%
Debtor Days 51.53 68.76 57.35 55.27 70.26 84.14 85.77 77.45 123.74 146.63 118.26 370.21
Inventory Turnover 2.53 3.47 4.49 4.96 4.55 4.18 4.45 2.75 3.40 4.31 2.66 0.88

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
61.84 61.84 61.84 61.84 61.84 61.84 61.84 61.84 61.84 61.84 61.84 61.84
38.16 38.16 38.16 38.16 38.16 38.16 38.16 38.16 38.16 38.16 38.16 38.16

Documents