Spice Islands Apparels Ltd

spiceislandsindia.com BSE: 526827
About [ edit ]

Spice Islands Apparels is engaged in the manufacturing and selling of knitted and woven garments.

Website BSE
  • Market Cap ₹ 3.16 Cr.
  • Current Price ₹ 7.35
  • High / Low ₹ 9.79 / 2.45
  • Stock P/E
  • Book Value ₹ 1.79
  • Dividend Yield 0.00 %
  • ROCE -50.1 %
  • ROE -109 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 4.10 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -22.06% over past five years.
  • Company has a low return on equity of -61.97% for last 3 years.
  • Company might be capitalizing the interest cost

Peer comparison

Sector: Readymade Garments/ Apparells Industry: Textiles - Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
2.63 5.74 3.83 4.84 1.74 6.29 3.15 4.45 0.24 3.06 1.24 2.06
4.08 6.39 4.59 6.30 3.04 6.72 4.17 4.49 0.65 3.22 2.11 2.35
Operating Profit -1.45 -0.65 -0.76 -1.46 -1.30 -0.43 -1.02 -0.04 -0.41 -0.16 -0.87 -0.29
OPM % -55.13% -11.32% -19.84% -30.17% -74.71% -6.84% -32.38% -0.90% -170.83% -5.23% -70.16% -14.08%
Other Income 0.12 0.15 0.18 0.11 0.09 0.03 0.20 0.10 0.13 0.14 0.21 -0.49
Interest 0.08 0.09 0.16 0.03 0.05 0.05 0.04 0.07 0.02 0.05 0.06 0.01
Depreciation 0.12 0.12 0.12 0.11 0.12 0.07 0.07 0.13 0.10 0.10 0.04 0.07
Profit before tax -1.53 -0.71 -0.86 -1.49 -1.38 -0.52 -0.93 -0.14 -0.40 -0.17 -0.76 -0.86
Tax % 2.61% 15.49% 12.79% 28.19% -3.62% -11.54% 2.15% 78.57% 5.00% 5.88% -1.32% -2.33%
Net Profit -1.49 -0.60 -0.75 -1.07 -1.42 -0.58 -0.90 -0.03 -0.37 -0.15 -0.77 -0.88
EPS in Rs -3.47 -1.40 -1.74 -2.49 -3.30 -1.35 -2.09 -0.07 -0.86 -0.35 -1.79 -2.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
18.81 19.43 13.81 12.32 16.17 24.11 22.95 17.73 28.82 17.03 15.64 6.60
17.56 17.50 13.39 13.04 16.51 23.53 22.77 19.53 30.39 21.23 18.35 8.40
Operating Profit 1.25 1.93 0.42 -0.72 -0.34 0.58 0.18 -1.80 -1.57 -4.20 -2.71 -1.80
OPM % 6.65% 9.93% 3.04% -5.84% -2.10% 2.41% 0.78% -10.15% -5.45% -24.66% -17.33% -27.27%
Other Income 3.23 0.41 0.59 0.55 1.23 0.78 0.81 1.04 1.22 0.52 0.43 0.00
Interest 0.32 0.29 0.35 0.27 0.16 0.15 0.17 0.24 0.43 0.43 0.29 0.08
Depreciation 0.26 0.28 0.27 0.27 0.24 0.39 0.49 0.47 0.49 0.48 0.39 0.30
Profit before tax 3.90 1.77 0.39 -0.71 0.49 0.82 0.33 -1.47 -1.27 -4.59 -2.96 -2.18
Tax % 15.38% 38.42% 46.15% -7.04% 12.24% 25.61% 15.15% -5.44% -3.94% 14.60% 1.01% 0.00%
Net Profit 3.30 1.09 0.21 -0.76 0.43 0.61 0.28 -1.54 -1.32 -3.91 -2.94 -2.18
EPS in Rs 7.67 2.53 0.49 -1.77 1.00 1.42 0.65 -3.58 -3.07 -9.09 -6.84 -5.07
Dividend Payout % 19.55% 39.45% 153.57% -28.29% 100.00% 105.74% 115.18% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:-10%
5 Years:-22%
3 Years:-39%
TTM:-58%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:1%
TTM:29%
Stock Price CAGR
10 Years:-8%
5 Years:-21%
3 Years:-27%
1 Year:-18%
Return on Equity
10 Years:-12%
5 Years:-36%
3 Years:-62%
Last Year:-109%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions Corp actions Equity History
Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
4.30 4.30 4.30 4.30 4.30 4.30 4.30 4.30 4.30 4.30 4.30 4.30
Reserves 9.90 10.49 10.32 9.31 9.24 8.88 8.77 6.83 5.52 1.59 -1.35 -3.53
Borrowings 1.20 1.50 3.13 0.39 0.16 0.20 1.08 2.52 4.80 3.45 2.08 1.99
2.33 2.42 1.36 1.42 1.36 2.56 1.80 1.88 3.40 2.56 3.35 2.28
Total Liabilities 17.73 18.71 19.11 15.42 15.06 15.94 15.95 15.53 18.02 11.90 8.38 5.04
2.83 2.90 2.66 2.79 2.33 1.94 2.89 3.08 3.12 2.23 2.08 1.25
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 3.02 2.20 2.07 2.14 2.68 2.36 2.88 2.96 2.71 1.81 0.19 0.00
11.88 13.61 14.38 10.49 10.05 11.64 10.18 9.49 12.19 7.86 6.11 3.79
Total Assets 17.73 18.71 19.11 15.42 15.06 15.94 15.95 15.53 18.02 11.90 8.38 5.04

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
4.11 -1.53 -0.54 2.37 1.02 -2.64 1.56 -1.78 -3.43 0.82 -0.24 -0.90
-1.32 0.36 0.35 0.00 0.18 0.74 -1.37 0.85 0.38 0.54 2.12 0.50
-0.82 -0.59 0.88 -3.39 -0.63 -0.62 -0.29 0.79 1.92 -1.72 -1.72 -0.08
Net Cash Flow 1.97 -1.76 0.69 -1.02 0.57 -2.52 -0.10 -0.13 -1.13 -0.35 0.16 -0.48

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 27.48% 13.76% 5.88% -2.83% 4.26% 5.98% 2.32% -14.17% -11.46% -34.39% -36.05% -50.06%
Debtor Days 30.47 81.72 78.50 42.96 3.84 12.11 22.90 52.08 73.33 48.22 26.14 37.61
Inventory Turnover 12.44 9.49 6.69 6.46 6.51 7.53 5.59 4.68 15.21 7.69 7.57 9.43

Shareholding Pattern

Numbers in percentages

Insider trades
Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
62.34 62.34 62.34 62.34 62.34 62.34 62.34 62.34 62.34 62.34 62.34 62.34
0.00 0.00 0.00 0.00 0.00 0.70 0.00 0.00 0.00 0.00 0.00 0.00
37.66 37.66 37.66 37.66 37.66 36.97 37.66 37.66 37.66 37.66 37.66 37.66

Documents

Recent announcements


View all

Annual reports

Credit ratings