Samkrg Pistons & Rings Ltd

Samkrg Pistons & Rings is engaged in the the manufacturing of Automobile Components.

  • Market Cap: 100.70 Cr.
  • Current Price: 102.55
  • 52 weeks High / Low 145.95 / 70.25
  • Book Value: 151.77
  • Stock P/E: 5.14
  • Dividend Yield: 4.88 %
  • ROCE: 21.92 %
  • ROE: 15.74 %
  • Sales Growth (3Yrs): 5.60 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Stock is trading at 0.68 times its book value
Stock is providing a good dividend yield of 4.88%.
Company has been maintaining a healthy dividend payout of 23.47%
Cons:
The company has delivered a poor growth of 7.06% over past five years.

Peer comparison Sector: Auto Ancillaries // Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
54.46 68.21 87.04 68.36 66.26 77.05 72.98 67.53 58.73 63.76 59.74 53.53
45.30 56.56 75.49 59.25 55.45 65.54 63.54 56.23 49.15 52.45 48.67 47.20
Operating Profit 9.16 11.65 11.55 9.11 10.81 11.51 9.44 11.30 9.58 11.31 11.07 6.33
OPM % 16.82% 17.08% 13.27% 13.33% 16.31% 14.94% 12.94% 16.73% 16.31% 17.74% 18.53% 11.83%
0.15 0.29 0.65 1.07 0.56 0.66 0.50 0.48 0.14 0.07 0.48 0.77
Interest 0.43 0.23 0.25 0.38 0.29 0.18 0.18 0.80 0.33 0.26 0.26 0.19
Depreciation 3.00 3.20 4.00 2.85 2.75 2.75 2.75 3.81 2.75 3.30 3.44 3.27
Profit before tax 5.88 8.51 7.95 6.95 8.33 9.24 7.01 7.17 6.64 7.82 7.85 3.64
Tax % 31.46% 26.44% 26.42% 42.16% 31.21% 30.30% 19.97% 54.67% 31.63% 21.10% 22.17% 23.63%
Net Profit 4.03 6.26 5.85 4.02 5.73 6.44 5.61 3.26 4.54 6.17 6.12 2.77
EPS in Rs 4.10 6.37 5.96 4.10 5.83 6.56 5.72 3.32 4.62 6.29 6.23 2.82
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
94 99 133 180 194 170 201 228 240 230 261 283 236
74 84 112 155 162 139 171 194 205 189 220 240 197
Operating Profit 20 15 20 26 32 30 30 34 35 40 42 43 38
OPM % 21% 15% 15% 14% 16% 18% 15% 15% 15% 18% 16% 15% 16%
1 2 1 1 1 0 1 0 0 1 2 2 1
Interest 3 3 2 3 5 8 5 5 2 2 1 1 1
Depreciation 10 -1 9 9 11 10 10 12 12 13 13 12 13
Profit before tax 8 15 10 15 18 13 16 18 22 27 29 32 26
Tax % 30% 13% 30% 32% 34% 32% 31% 31% 30% 27% 31% 34%
Net Profit 6 13 7 10 12 9 11 12 16 19 20 21 20
EPS in Rs 5.41 13.02 6.56 9.34 12.00 7.23 10.52 12.54 15.99 19.81 20.52 21.42 19.96
Dividend Payout % 58% 22% 55% 45% 0% 28% 23% 24% 25% 23% 24% 23%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:11.05%
5 Years:7.06%
3 Years:5.60%
TTM:-16.93%
Compounded Profit Growth
10 Years:15.41%
5 Years:15.38%
3 Years:9.90%
TTM:-6.84%
Stock Price CAGR
10 Years:2.37%
5 Years:-6.62%
3 Years:-28.02%
1 Year:-20.84%
Return on Equity
10 Years:16.89%
5 Years:17.07%
3 Years:17.19%
Last Year:15.74%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
10 10 10 10 10 10 10 10 10 10 10 10 10
Reserves 26 36 36 42 53 58 66 75 82 101 116 131 139
Borrowings 43 40 45 35 41 41 36 17 17 17 18 17 15
24 26 34 53 59 52 47 50 60 58 53 52 48
Total Liabilities 103 112 124 139 163 160 158 152 170 186 197 211 212
60 75 77 89 98 100 100 101 106 122 134 144 141
CWIP 0 0 0 0 0 4 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
42 37 47 50 64 57 58 51 64 64 62 67 71
Total Assets 103 112 124 139 163 160 158 152 170 186 197 211 212

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
20 15 13 16 18 17 32 25 33 27 27
-15 -12 -16 -19 -18 -7 -27 -17 -29 -25 -21
-5 1 0 3 -1 -8 -7 -8 -0 -4 -7
Net Cash Flow -0 4 -2 0 -2 2 -2 0 4 -3 -1

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 15% 12% 14% 20% 24% 19% 18% 21% 23% 24% 23% 22%
Debtor Days 106 88 84 65 62 68 58 50 59 62 54 54
Inventory Turnover 3.13 3.91 4.79 5.54 3.85 3.82 5.64 7.26 7.32 5.73 7.94 8.21

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
66.88 66.88 66.88 66.88 66.88 66.88 66.88 66.88 66.88 66.88 66.88 66.88
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09