Paramount Cosmetics (India) Ltd
₹ 34.5
-3.87%
02 Jun
- close price
About
Incorporated in 1985, Paramount Cosmetics Ltd
is engaged in manufacturing and marketing of beauty and personal care products.
Key Points
- Market Cap ₹ 16.8 Cr.
- Current Price ₹ 34.5
- High / Low ₹ 62.0 / 28.4
- Stock P/E 79.8
- Book Value ₹ 41.7
- Dividend Yield 0.00 %
- ROCE 6.08 %
- ROE 1.05 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.83 times its book value
- Company is expected to give good quarter
- Debtor days have improved from 110 to 85.1 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 4.96% over past five years.
- Company has a low return on equity of -5.96% over last 3 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.
Peer comparison
Sector: FMCG Industry: Personal Care - Indian
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
44.59 | 46.56 | 47.39 | 48.36 | 49.08 | 34.85 | 20.98 | 21.86 | 24.18 | 17.50 | 20.18 | 26.72 | |
40.15 | 41.96 | 42.84 | 43.44 | 42.34 | 29.53 | 16.50 | 17.47 | 20.27 | 14.91 | 21.10 | 24.07 | |
Operating Profit | 4.44 | 4.60 | 4.55 | 4.92 | 6.74 | 5.32 | 4.48 | 4.39 | 3.91 | 2.59 | -0.92 | 2.65 |
OPM % | 9.96% | 9.88% | 9.60% | 10.17% | 13.73% | 15.27% | 21.35% | 20.08% | 16.17% | 14.80% | -4.56% | 9.92% |
0.23 | 0.27 | 0.19 | 0.17 | 0.26 | 0.07 | 0.36 | 0.05 | 0.04 | 1.17 | 4.56 | 0.20 | |
Interest | 2.00 | 2.09 | 1.88 | 1.92 | 3.03 | 3.23 | 2.82 | 2.50 | 2.25 | 2.31 | 2.35 | 1.70 |
Depreciation | 0.73 | 0.60 | 0.60 | 0.80 | 2.53 | 2.14 | 1.72 | 1.43 | 1.25 | 1.06 | 0.95 | 0.81 |
Profit before tax | 1.94 | 2.18 | 2.26 | 2.37 | 1.44 | 0.02 | 0.30 | 0.51 | 0.45 | 0.39 | 0.34 | 0.34 |
Tax % | 29.90% | 34.86% | 33.63% | 27.00% | 45.14% | 600.00% | 90.00% | 125.49% | 128.89% | 10.26% | 41.18% | 38.24% |
Net Profit | 1.36 | 1.42 | 1.50 | 1.74 | 0.80 | -0.09 | 0.04 | -0.13 | -0.12 | 0.34 | 0.20 | 0.21 |
EPS in Rs | 2.80 | 2.92 | 3.09 | 3.58 | 1.65 | -0.19 | 0.08 | -0.27 | -0.25 | 0.70 | 0.41 | 0.43 |
Dividend Payout % | 17.87% | 20.54% | 19.44% | 16.76% | 30.38% | -270.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -5% |
5 Years: | 5% |
3 Years: | 3% |
TTM: | 32% |
Compounded Profit Growth | |
---|---|
10 Years: | -17% |
5 Years: | 39% |
3 Years: | 55% |
TTM: | 105% |
Stock Price CAGR | |
---|---|
10 Years: | 10% |
5 Years: | 6% |
3 Years: | 52% |
1 Year: | -29% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | -4% |
3 Years: | -6% |
Last Year: | 1% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 | |
Reserves | 15.29 | 16.38 | 17.53 | 18.66 | 19.17 | 16.89 | 16.65 | 14.63 | 14.51 | 14.65 | 14.92 | 15.37 |
15.14 | 13.30 | 17.57 | 23.28 | 24.11 | 20.84 | 20.61 | 20.83 | 18.18 | 17.24 | 14.57 | 12.53 | |
13.67 | 17.51 | 17.14 | 17.54 | 16.93 | 8.77 | 5.42 | 7.88 | 11.67 | 11.64 | 11.49 | 10.24 | |
Total Liabilities | 48.96 | 52.05 | 57.10 | 64.34 | 65.07 | 51.36 | 47.54 | 48.20 | 49.22 | 48.39 | 45.84 | 43.00 |
13.59 | 13.40 | 13.33 | 25.34 | 23.92 | 22.27 | 20.60 | 19.40 | 18.23 | 17.31 | 16.43 | 15.73 | |
CWIP | 0.12 | 0.89 | 4.88 | 0.00 | 0.12 | 0.34 | 0.23 | 0.07 | 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 |
35.25 | 37.76 | 38.89 | 39.00 | 41.03 | 28.75 | 26.71 | 28.73 | 30.99 | 31.08 | 29.41 | 27.27 | |
Total Assets | 48.96 | 52.05 | 57.10 | 64.34 | 65.07 | 51.36 | 47.54 | 48.20 | 49.22 | 48.39 | 45.84 | 43.00 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3.89 | 3.36 | 0.90 | 7.18 | 0.39 | 6.44 | 3.79 | 4.41 | 4.25 | 2.27 | 0.82 | ||
-0.20 | -0.98 | -4.33 | -8.21 | 1.50 | -0.67 | 0.05 | -0.21 | 0.01 | 0.01 | 4.34 | ||
-4.24 | -2.21 | 3.32 | 1.21 | -3.51 | -5.78 | -3.61 | -4.45 | -4.16 | -2.22 | -5.02 | ||
Net Cash Flow | -0.55 | 0.17 | -0.11 | 0.18 | -1.62 | -0.01 | 0.23 | -0.25 | 0.11 | 0.05 | 0.14 |
Ratios
Figures in Rs. Crores
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 | 100.27 | 84.66 | 85.18 | 85.29 | 77.27 | 29.74 | 2.44 | 53.26 | 100.38 | 126.19 | 119.38 | 85.10 |
Inventory Days | 114.56 | 137.87 | 157.93 | 197.13 | 254.59 | 364.78 | 1,472.85 | 1,345.79 | 1,030.13 | 1,959.47 | 874.23 | 395.97 |
Days Payable | 119.11 | 120.49 | 119.07 | 140.01 | 147.13 | 109.26 | 136.23 | 266.23 | 171.69 | 411.83 | 185.44 | 78.17 |
Cash Conversion Cycle | 95.73 | 102.04 | 124.05 | 142.41 | 184.73 | 285.27 | 1,339.06 | 1,132.83 | 958.82 | 1,673.83 | 808.17 | 402.90 |
Working Capital Days | 132.77 | 126.68 | 170.99 | 143.71 | 154.31 | 167.05 | 296.11 | 203.04 | 171.33 | 268.01 | 202.58 | 159.82 |
ROCE % | 11.33% | 12.23% | 11.11% | 9.89% | 9.44% | 7.16% | 7.37% | 7.30% | 6.93% | 7.27% | -4.84% | 6.08% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
2d - In compliance with the provision of Regulation 24A of SEBI (LODR) Regulations, 2015, please find enclosed herewith the Annual Secretarial Compliance Report from Mrs. Barkha …
- Results - Financial Results For The Year Ended On 31/03/2023 30 May
- Appointment of Company Secretary and Compliance Officer 30 May
- Board Meeting Outcome for Audited Financial Results For The Quarter/ Financial Year Ended 31St March 2023 As Per Regulation 33 Of SEBI (LODR) Regulations 2015 30 May
- Board Meeting Intimation for To Consider And Approve Audited Financial Results (Standalone) Of The Company For The Fourth Quarter And Year Ended On 31St March, 2023. 23 May
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Product Portfolio:[1]
a) Body Deodorants: Instinct St. Tropez, Instinct Caribbean, Instinct Ibiza, Instinct Geneva, Instinct Morocco
b) Aftershave Moisturizing Lotion: Amazon, Rio, Caribbean
c) Fancy Bindis: Shilpa Gold Sticker Bindis, Sunspot Sticker Bindi
d) Kumkum: Shilpa Liquid Kumkums
e) Eye Cosmetic: Shilpa Gold Kajal, Kromme (Instant eye shadow applicator)
f) Hair Cream: Instinct Non-Sticky Hair Styling Cream
g) Skin Gel: Shilpa Skin Renewal Gel