Samkrg Pistons & Rings Ltd

About

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

  • Market Cap 116 Cr.
  • Current Price 118
  • High / Low 146 / 70.2
  • Stock P/E 9.82
  • Book Value 155
  • Dividend Yield 4.22 %
  • ROCE 16.3 %
  • ROE 13.5 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is virtually debt free.
  • Stock is trading at 0.77 times its book value
  • Stock is providing a good dividend yield of 4.22%.
  • Company has been maintaining a healthy dividend payout of 24.25%

Cons

  • The company has delivered a poor growth of 0.30% over past five years.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
87.04 68.36 66.26 77.05 72.98 67.53 58.62 63.61 59.74 53.53 13.69 62.20
75.49 59.25 55.45 65.54 63.54 56.23 49.15 52.46 48.67 47.20 14.37 50.74
Operating Profit 11.55 9.11 10.81 11.51 9.44 11.30 9.47 11.15 11.07 6.33 -0.68 11.46
OPM % 13.27% 13.33% 16.31% 14.94% 12.94% 16.73% 16.15% 17.53% 18.53% 11.83% -4.97% 18.42%
Other Income 0.65 1.07 0.56 0.66 0.50 0.48 0.25 0.23 0.48 0.77 0.29 0.51
Interest 0.25 0.38 0.29 0.18 0.18 0.80 0.33 0.26 0.26 0.19 0.04 0.33
Depreciation 4.00 2.85 2.75 2.75 2.75 3.81 2.75 3.30 3.44 3.27 2.75 3.25
Profit before tax 7.95 6.95 8.33 9.24 7.01 7.17 6.64 7.82 7.85 3.64 -3.18 8.39
Tax % 26.42% 42.16% 31.21% 30.30% 19.97% 54.67% 31.63% 21.10% 22.17% 23.63% -0.00% 26.82%
Net Profit 5.85 4.02 5.73 6.44 5.61 3.26 4.54 6.17 6.12 2.77 -3.18 6.14
EPS in Rs 5.96 4.09 5.83 6.56 5.71 3.32 4.62 6.28 6.23 2.82 -3.24 6.25
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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
99 133 180 194 170 201 228 240 230 261 283 231 189
84 112 155 162 139 171 194 205 189 220 240 193 161
Operating Profit 15 20 26 32 30 30 34 35 40 42 43 38 28
OPM % 15% 15% 14% 16% 18% 15% 15% 15% 18% 16% 15% 17% 15%
Other Income 2 1 1 1 0 1 0 0 1 2 2 1 2
Interest 3 2 3 5 8 5 5 2 2 1 1 1 1
Depreciation -1 9 9 11 10 10 12 12 13 13 12 13 13
Profit before tax 15 10 15 18 13 16 18 22 27 29 32 26 17
Tax % 13% 30% 32% 34% 32% 31% 31% 30% 27% 31% 34% 24%
Net Profit 13 7 10 12 9 11 12 16 19 20 21 20 12
EPS in Rs 13.53 7.24 10.10 12.00 8.83 10.95 12.55 15.99 19.82 20.52 21.42 19.96 12.06
Dividend Payout % 22% 55% 45% -0% 28% 23% 24% 25% 23% 24% 23% 25%
Compounded Sales Growth
10 Years:6%
5 Years:0%
3 Years:0%
TTM:-28%
Compounded Profit Growth
10 Years:11%
5 Years:9%
3 Years:-0%
TTM:-39%
Stock Price CAGR
10 Years:2%
5 Years:-4%
3 Years:-30%
1 Year:-4%
Return on Equity
10 Years:16%
5 Years:16%
3 Years:15%
Last Year:14%

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
10 10 10 10 10 10 10 10 10 10 10 10 10
Reserves 36 36 42 53 58 66 75 82 101 116 131 139 142
Borrowings 40 45 35 41 41 36 17 17 17 18 22 18 12
26 34 53 59 52 47 50 60 58 53 47 45 44
Total Liabilities 112 124 139 163 160 158 152 170 186 197 211 212 207
75 77 89 98 100 100 101 106 122 134 144 141 135
CWIP -0 -0 -0 -0 4 -0 -0 -0 -0 -0 -0 -0 -0
Investments -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
37 47 50 64 57 58 51 64 64 62 67 71 72
Total Assets 112 124 139 163 160 158 152 170 186 197 211 212 207

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
20 15 13 16 18 17 32 25 33 27 27 24
-15 -12 -16 -19 -18 -7 -27 -17 -29 -25 -21 -10
-5 1 0 3 -1 -8 -7 -8 -0 -4 -7 -15
Net Cash Flow -0 4 -2 0 -2 2 -2 0 4 -3 -1 -0

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 % 12% 14% 20% 24% 19% 18% 21% 23% 24% 23% 22% 16%
Debtor Days 88 84 65 62 68 58 50 59 62 54 54 61
Inventory Turnover 3.91 4.79 5.54 3.85 3.82 5.64 7.26 7.32 5.73 7.94 8.21 4.83

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 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 0.90 0.86
33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 33.09 32.23 32.26

Documents