Thacker & Company Ltd
Incorporated in 1878, Thacker & Company Ltd is in the business of real estate activities with own or leased property and other financial activities.
- Market Cap ₹ 117 Cr.
- Current Price ₹ 1,074
- High / Low ₹ 1,074 / 368
- Stock P/E 65.3
- Book Value ₹ 339
- Dividend Yield 0.00 %
- ROCE 8.57 %
- ROE 5.00 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
Cons
- Stock is trading at 3.16 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 5.83% 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.42 | 4.07 | 3.61 | 4.82 | 1.74 | 0.59 | 0.05 | 1.65 | 2.15 | 2.05 | 2.11 | 4.95 | |
0.38 | 3.33 | 3.08 | 4.37 | 1.40 | 1.00 | 0.48 | 0.82 | 0.70 | 0.43 | 0.43 | 0.47 | |
Operating Profit | 1.04 | 0.74 | 0.53 | 0.45 | 0.34 | -0.41 | -0.43 | 0.83 | 1.45 | 1.62 | 1.68 | 4.48 |
OPM % | 73.24% | 18.18% | 14.68% | 9.34% | 19.54% | -69.49% | -860.00% | 50.30% | 67.44% | 79.02% | 79.62% | 90.51% |
-0.65 | 0.13 | 0.01 | 0.00 | 0.27 | 3.71 | 2.63 | 2.95 | 2.04 | 3.02 | 2.70 | 0.00 | |
Interest | 0.46 | 0.36 | 0.43 | 0.50 | 0.64 | 0.20 | 0.29 | 0.15 | 0.02 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.01 | 0.01 | 0.02 | 0.23 | 0.16 | 2.63 | 2.37 | 2.10 | 1.95 | 1.72 | 1.55 | 1.40 |
Profit before tax | -0.08 | 0.50 | 0.09 | -0.28 | -0.19 | 0.47 | -0.46 | 1.53 | 1.52 | 2.92 | 2.83 | 3.08 |
Tax % | 0.00% | 18.00% | 0.00% | 10.71% | 5.26% | -2.13% | 2.17% | 9.80% | 22.37% | 16.10% | 20.14% | 41.88% |
-0.08 | 0.42 | 0.09 | -0.25 | -0.17 | 0.49 | -0.46 | 1.37 | 1.18 | 2.45 | 2.25 | 1.79 | |
EPS in Rs | -0.04 | 0.21 | 0.04 | -0.12 | -0.08 | 4.50 | -4.23 | 12.60 | 10.85 | 22.52 | 20.69 | 16.46 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 151% |
3 Years: | 32% |
TTM: | 135% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | 43% |
3 Years: | 15% |
TTM: | -19% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 50% |
3 Years: | 70% |
1 Year: | 194% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 5% |
3 Years: | 6% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
Reserves | 8.46 | 8.88 | 8.97 | 8.72 | 8.55 | 35.31 | 31.84 | 29.36 | 30.08 | 32.38 | 34.61 | 36.81 |
5.07 | 3.11 | 6.02 | 7.52 | 2.59 | 3.15 | 2.30 | 0.71 | 0.07 | 0.01 | 0.06 | 0.22 | |
0.59 | 0.68 | 0.77 | 0.99 | 1.23 | 0.28 | 1.37 | 1.24 | 1.10 | 1.01 | 1.00 | 1.76 | |
Total Liabilities | 14.20 | 12.75 | 15.84 | 17.31 | 12.45 | 38.85 | 35.62 | 31.42 | 31.36 | 33.51 | 35.78 | 38.90 |
2.52 | 2.51 | 2.57 | 3.31 | 3.18 | 26.91 | 24.53 | 22.44 | 20.49 | 18.76 | 17.21 | 15.81 | |
CWIP | 0.00 | 0.24 | 0.80 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 3.10 | 7.84 | 8.17 | 8.12 | 7.12 | 9.76 | 9.01 | 7.19 | 9.27 | 11.40 | 12.82 | 14.73 |
8.58 | 2.16 | 4.30 | 5.88 | 2.15 | 2.18 | 2.08 | 1.79 | 1.60 | 3.35 | 5.75 | 8.36 | |
Total Assets | 14.20 | 12.75 | 15.84 | 17.31 | 12.45 | 38.85 | 35.62 | 31.42 | 31.36 | 33.51 | 35.78 | 38.90 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.74 | 6.12 | -2.87 | -2.30 | 3.38 | -1.29 | 0.40 | -0.58 | 0.05 | -1.93 | -3.41 | -2.84 | |
0.45 | -4.13 | -0.07 | 0.81 | 2.15 | 0.68 | 0.37 | 2.24 | 1.17 | 1.25 | 2.81 | 2.68 | |
0.22 | -1.96 | 2.86 | 1.50 | -4.92 | 0.56 | -0.78 | -1.68 | -0.58 | 0.00 | 0.05 | 0.16 | |
Net Cash Flow | -1.07 | 0.03 | -0.08 | 0.01 | 0.61 | -0.05 | 0.00 | -0.02 | 0.64 | -0.68 | -0.56 | 0.00 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventory Days | 15.42 | 173.30 | 28.25 | |||||||||
Days Payable | 0.00 | 0.00 | 0.00 | |||||||||
Cash Conversion Cycle | 0.00 | 15.42 | 173.30 | 28.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Working Capital Days | 1,871.27 | 64.57 | 274.00 | 300.63 | -165.72 | -1,812.63 | -23,725.00 | -367.21 | -166.37 | 206.54 | 714.43 | 499.94 |
ROCE % | 8.80% | 6.70% | 3.83% | 1.40% | 3.27% | 2.69% | -0.47% | 5.21% | 5.10% | 7.07% | 8.32% |
Documents
Announcements
- Intimation Of Book Closure Pursuant To Regulation 42 Of The SEBI (LODR) Regulations, 2015. 5 Jun
- Intimation Of 146Th Annual General Meeting Of The Shareholders Of The Company 5 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
30 May - Newspaper Publication for the financial results of the Company for the quarter and year ended 31st March, 2024.
- Announcement under Regulation 30 (LODR)-Change in Directorate 29 May
- Standalone And Consolidated Financial Results For The Quarter And Year Ended 31St March, 2024 29 May
Annual reports
-
Financial Year 2023
from bse
-
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
-
Financial Year 2009
from bse
Products & Services:[1]
a) Investment & Finance
b) Business Centre
c) Trading Business: Scanners & related Products, Others
d) Others Un-allocable