Thacker & Company Ltd

Thacker & Co. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Thacker & Company Ltd

₹ 1,200 -1.36%
04 Oct - close price
thacker.co.in BSE: 509945
About

Incorporated in 1878, Thacker & Company Ltd is in the business of real estate activities with own or leased property and other financial activities.

Key Points

Products & Services:[1]
a) Investment & Finance
b) Business Centre
c) Trading Business: Scanners & related Products, Others
d) Others Un-allocable

Website BSE
  • Market Cap ₹ 131 Cr.
  • Current Price ₹ 1,200
  • High / Low ₹ 1,287 / 395
  • Stock P/E 71.7
  • Book Value ₹ 339
  • Dividend Yield 0.00 %
  • ROCE 8.54 %
  • ROE 5.00 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 3.54 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.
  • Working capital days have increased from 679 days to 1,102 days

* 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: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
0.92 1.56 0.96 1.62 1.08 1.74 0.99 1.00 0.96 1.98 1.01 1.01 1.00
0.10 0.11 0.11 0.10 0.10 0.12 0.11 0.11 0.11 0.13 0.13 0.11 0.12
Operating Profit 0.82 1.45 0.85 1.52 0.98 1.62 0.88 0.89 0.85 1.85 0.88 0.90 0.88
OPM % 89.13% 92.95% 88.54% 93.83% 90.74% 93.10% 88.89% 89.00% 88.54% 93.43% 87.13% 89.11% 88.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 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
Depreciation 0.43 0.43 0.43 0.43 0.39 0.39 0.39 0.39 0.35 0.35 0.35 0.35 0.32
Profit before tax 0.39 1.02 0.42 1.09 0.59 1.23 0.49 0.50 0.50 1.50 0.53 0.55 0.56
Tax % 7.69% 28.43% 16.67% 6.42% 18.64% 22.76% 18.37% 18.00% 16.00% 17.33% 35.85% 138.18% 19.64%
0.36 0.72 0.35 1.02 0.48 0.96 0.40 0.41 0.42 1.23 0.34 -0.21 0.46
EPS in Rs 3.31 6.62 3.22 9.38 4.41 8.83 3.68 3.77 3.86 11.31 3.13 -1.93 4.23
Raw PDF

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 TTM
1.42 4.07 3.61 4.82 1.74 0.59 0.05 1.65 2.15 2.05 2.11 2.23 5.00
0.38 3.33 3.08 4.37 1.40 1.00 0.48 0.82 0.70 0.43 0.43 0.47 0.49
Operating Profit 1.04 0.74 0.53 0.45 0.34 -0.41 -0.43 0.83 1.45 1.62 1.68 1.76 4.51
OPM % 73.24% 18.18% 14.68% 9.34% 19.54% -69.49% -860.00% 50.30% 67.44% 79.02% 79.62% 78.92% 90.20%
-0.65 0.13 0.01 0.00 0.27 3.71 2.63 2.95 2.04 3.02 2.70 2.72 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 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 1.37
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 3.14
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 1.82
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 16.74
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: -6%
5 Years: 114%
3 Years: 1%
TTM: 7%
Compounded Profit Growth
10 Years: 16%
5 Years: 43%
3 Years: 15%
TTM: -17%
Stock Price CAGR
10 Years: 33%
5 Years: 64%
3 Years: 53%
1 Year: 185%
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 1.08 1.84
Total Liabilities 14.20 12.75 15.84 17.31 12.45 38.85 35.62 31.42 31.36 33.51 35.86 38.98
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 5.83 8.44
Total Assets 14.20 12.75 15.84 17.31 12.45 38.85 35.62 31.42 31.36 33.51 35.86 38.98

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 -166.37 206.54 728.27 1,101.55
ROCE % 8.80% 6.70% 3.83% 1.40% 3.27% 2.69% -0.47% 5.21% 5.10% 7.07% 8.32% 8.54%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28%
7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65%
28.08% 28.08% 28.08% 28.08% 28.08% 28.08% 28.08% 28.07% 28.07% 28.07% 28.07% 28.06%
No. of Shareholders 383402406402390396384389403454509540

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports