Yashraj Containeurs Ltd

About

Yashraj Containeurs is engaged in manufacturing of Drums & Barrels.

  • Market Cap 3.88 Cr.
  • Current Price 2.28
  • High / Low 5.03 / 2.28
  • Stock P/E 2.60
  • Book Value -45.5
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

  • Debtor days have improved from 53.15 to 40.31 days.

Cons

  • Earnings include an other income of Rs.0.64 Cr.

Peer comparison

Sector: Packaging Industry: Packaging

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
3.94 6.72 4.80 5.78 5.41 4.11 5.97 6.03 5.06 6.16 3.71 4.93
3.67 4.71 4.77 4.17 4.46 3.34 5.65 5.83 4.86 5.45 3.77 4.59
Operating Profit 0.27 2.01 0.03 1.61 0.95 0.77 0.32 0.20 0.20 0.71 -0.06 0.34
OPM % 6.85% 29.91% 0.62% 27.85% 17.56% 18.73% 5.36% 3.32% 3.95% 11.53% -1.62% 6.90%
Other Income 0.10 0.05 0.05 0.02 0.95 3.12 7.34 0.01 0.53 0.08 0.03 0.00
Interest 2.11 2.06 0.05 0.07 0.05 0.04 0.07 0.06 0.05 0.05 0.00 0.00
Depreciation 0.09 0.09 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.05 0.05 0.04
Profit before tax -1.83 -0.09 -0.05 1.48 1.77 3.77 7.51 0.07 0.60 0.69 -0.08 0.30
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -1.84 -0.09 -0.06 1.48 1.77 3.76 7.51 0.07 0.59 0.68 -0.08 0.30
EPS in Rs -1.08 -0.05 -0.04 0.87 1.04 2.21 4.42 0.04 0.35 0.40 -0.05 0.18
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
107.13 103.33 115.33 105.19 111.41 93.37 35.24 10.88 9.46 16.66 20.00 23.09 19.86
97.17 98.27 105.37 93.65 103.94 89.90 40.17 48.30 10.19 14.16 16.65 21.65 18.67
Operating Profit 9.96 5.06 9.96 11.54 7.47 3.47 -4.93 -37.42 -0.73 2.50 3.35 1.44 1.19
OPM % 9.30% 4.90% 8.64% 10.97% 6.70% 3.72% -13.99% -343.93% -7.72% 15.01% 16.75% 6.24% 5.99%
Other Income 0.66 5.34 1.53 2.00 7.27 1.72 0.52 0.68 0.19 0.25 4.14 7.96 0.64
Interest 8.50 7.67 7.49 9.82 10.94 12.33 8.56 6.52 10.15 8.33 0.21 0.24 0.10
Depreciation 0.95 1.45 2.71 2.67 2.64 2.68 23.88 0.45 0.38 0.37 0.34 0.31 0.22
Profit before tax 1.17 1.28 1.29 1.05 1.16 -9.82 -36.85 -43.71 -11.07 -5.95 6.94 8.85 1.51
Tax % 5.13% 0.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit 1.11 1.27 1.29 1.04 1.16 -9.82 -36.85 -43.71 -11.07 -5.95 6.94 8.85 1.49
EPS in Rs 1.25 1.41 1.43 1.16 1.29 -5.78 -21.68 -25.71 -6.51 -3.50 4.08 5.21 0.88
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:-14%
5 Years:-8%
3 Years:35%
TTM:-8%
Compounded Profit Growth
10 Years:46%
5 Years:17%
3 Years:40%
TTM:-89%
Stock Price CAGR
10 Years:-23%
5 Years:-14%
3 Years:-6%
1 Year:-57%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

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
9.00 9.00 9.00 9.00 9.00 17.00 17.00 17.00 17.00 17.00 17.00 17.00 17.00
Reserves -0.68 -0.64 -0.60 -0.79 -0.88 -11.94 -48.79 -92.50 -104.32 -110.31 -103.42 -94.58 -94.42
Borrowings 76.34 69.75 74.28 83.52 75.24 107.41 86.21 68.67 77.64 85.98 77.59 66.19 66.33
9.37 7.72 7.40 9.62 17.87 11.55 9.21 17.84 18.40 18.42 16.21 19.78 19.69
Total Liabilities 94.03 85.83 90.08 101.35 101.23 124.02 63.63 11.01 8.72 11.09 7.38 8.39 8.60
41.29 39.45 37.12 34.87 32.68 29.13 4.66 4.29 3.88 3.51 3.17 2.94 0.82
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 0.00
Investments 5.31 5.52 6.10 6.10 6.10 6.10 6.10 0.95 0.18 0.13 0.06 0.09 0.03
47.43 40.86 46.86 60.38 62.45 88.79 52.87 5.77 4.66 7.45 4.15 5.36 7.75
Total Assets 94.03 85.83 90.08 101.35 101.23 124.02 63.63 11.01 8.72 11.09 7.38 8.39 8.60

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
19.39 8.81 2.26 0.38 3.43 -5.61 -4.18 14.59 1.06 -0.15 4.66 4.11
-14.55 -0.79 -0.67 -1.91 9.17 -20.18 25.68 0.01 0.04 0.04 0.01 0.52
-3.64 -6.59 -1.64 1.12 -12.63 29.30 -26.04 -18.35 -1.15 0.02 -4.61 -4.32
Net Cash Flow 1.20 1.43 -0.05 -0.41 -0.03 3.51 -4.54 -3.75 -0.05 -0.08 0.05 0.32

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 % 17.23% 9.19% 9.38% 10.74% 6.07% 1.30% -33.91% -158.44%
Debtor Days 65.11 45.39 52.16 98.96 123.25 154.96 388.41 23.48 22.38 87.20 31.94 40.31
Inventory Turnover 6.74 6.35 6.95 5.98 7.86 7.56 4.66 3.67 9.08 26.19 22.97 13.65

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
74.01 74.01 74.01 74.01 74.01 74.01 74.01 74.01 74.01 74.01 74.01 74.01
25.99 25.99 25.99 25.99 25.99 25.99 25.99 25.99 25.99 25.99 25.99 25.99

Documents

Add document