Amco India Ltd
About
[
edit
]
Amco India is engaged in manufacturing of PVC Leather cloth and aluminium foils.(Source : 201903 Annual Report Page No:63)
[
add key points
]
- Market Cap ₹ 10.4 Cr.
- Current Price ₹ 25.2
- High / Low ₹ 34.5 / 15.5
- Stock P/E 17.0
- Book Value ₹ 71.8
- Dividend Yield 0.00 %
- ROCE 7.29 %
- ROE 3.79 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.35 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 8.38% over past five years.
- Company has a low return on equity of 4.13% for last 3 years.
- Earnings include an other income of Rs.1.01 Cr.
Peer comparison
Sector: Non Ferrous Metals Industry: Aluminium and Aluminium Products
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
19.15 | 17.30 | 20.45 | 19.07 | 23.10 | 20.34 | 21.86 | 23.06 | 19.88 | 12.05 | 22.04 | 25.36 | |
19.42 | 16.21 | 19.87 | 19.05 | 22.59 | 19.52 | 20.93 | 22.18 | 20.18 | 11.44 | 21.27 | 24.51 | |
Operating Profit | -0.27 | 1.09 | 0.58 | 0.02 | 0.51 | 0.82 | 0.93 | 0.88 | -0.30 | 0.61 | 0.77 | 0.85 |
OPM % | -1.41% | 6.30% | 2.84% | 0.10% | 2.21% | 4.03% | 4.25% | 3.82% | -1.51% | 5.06% | 3.49% | 3.35% |
Other Income | 0.93 | 0.00 | 0.01 | 0.00 | 0.39 | 0.20 | 0.23 | 0.22 | 0.40 | 0.16 | 0.24 | 0.21 |
Interest | 0.28 | 0.25 | 0.25 | 0.22 | 0.31 | 0.29 | 0.30 | 0.31 | 0.36 | 0.29 | 0.26 | 0.25 |
Depreciation | 0.07 | 0.29 | 0.23 | 0.26 | 0.11 | 0.23 | 0.23 | 0.23 | 0.19 | 0.23 | 0.23 | 0.23 |
Profit before tax | 0.31 | 0.55 | 0.11 | -0.46 | 0.48 | 0.50 | 0.63 | 0.56 | -0.45 | 0.25 | 0.52 | 0.58 |
Tax % | -35.48% | 25.45% | 27.27% | 0.00% | -16.67% | 26.00% | 25.40% | 26.79% | 17.78% | 24.00% | 26.92% | 27.59% |
Net Profit | 0.42 | 0.41 | 0.09 | -0.46 | 0.55 | 0.37 | 0.47 | 0.41 | -0.38 | 0.18 | 0.38 | 0.43 |
EPS in Rs | 1.02 | 1.00 | 0.22 | -1.12 | 1.34 | 0.90 | 1.14 | 1.00 | -0.92 | 0.44 | 0.92 | 1.05 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
92.18 | 107.35 | 119.18 | 139.79 | 72.94 | 55.64 | 56.85 | 45.88 | 57.87 | 67.77 | 79.79 | 85.01 | 79.33 | |
87.05 | 97.20 | 113.98 | 131.63 | 76.07 | 61.42 | 55.93 | 42.84 | 55.91 | 64.21 | 77.57 | 82.31 | 77.40 | |
Operating Profit | 5.13 | 10.15 | 5.20 | 8.16 | -3.13 | -5.78 | 0.92 | 3.04 | 1.96 | 3.56 | 2.22 | 2.70 | 1.93 |
OPM % | 5.57% | 9.46% | 4.36% | 5.84% | -4.29% | -10.39% | 1.62% | 6.63% | 3.39% | 5.25% | 2.78% | 3.18% | 2.43% |
Other Income | 0.47 | 0.22 | 1.87 | 0.04 | 8.67 | 5.58 | 1.10 | 0.29 | 1.74 | -0.18 | 0.41 | 0.76 | 1.01 |
Interest | 2.93 | 3.98 | 3.69 | 4.78 | 3.25 | 1.50 | 1.46 | 1.08 | 1.08 | 1.07 | 1.07 | 1.33 | 1.16 |
Depreciation | 1.57 | 1.73 | 1.95 | 1.98 | 1.91 | 1.06 | 1.68 | 1.15 | 1.13 | 1.11 | 0.88 | 0.88 | 0.88 |
Profit before tax | 1.10 | 4.66 | 1.43 | 1.44 | 0.38 | -2.76 | -1.12 | 1.10 | 1.49 | 1.20 | 0.68 | 1.25 | 0.90 |
Tax % | 23.64% | 34.12% | 45.45% | 27.78% | -39.47% | -21.01% | 18.75% | -2.73% | -12.75% | 15.00% | -11.76% | 29.60% | |
Net Profit | 0.84 | 3.07 | 0.78 | 1.04 | 0.53 | -3.33 | -0.91 | 1.14 | 1.68 | 1.03 | 0.76 | 0.88 | 0.61 |
EPS in Rs | 2.04 | 7.47 | 1.90 | 2.53 | 1.29 | -8.10 | -2.21 | 2.77 | 4.09 | 2.51 | 1.85 | 2.14 | 1.49 |
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: | -2% |
5 Years: | 8% |
3 Years: | 14% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | -10% |
5 Years: | 25% |
3 Years: | -12% |
TTM: | -66% |
Stock Price CAGR | |
---|---|
10 Years: | 0% |
5 Years: | 11% |
3 Years: | -10% |
1 Year: | 3% |
Return on Equity | |
---|---|
10 Years: | -2% |
5 Years: | 5% |
3 Years: | 4% |
Last Year: | 4% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | |
Reserves | 18.13 | 21.20 | 21.98 | 23.02 | 23.55 | 20.22 | 19.31 | 20.45 | 22.13 | 23.16 | 23.91 | 24.82 | 25.41 |
Borrowings | 20.67 | 27.08 | 34.24 | 27.73 | 14.07 | 10.89 | 7.20 | 7.35 | 6.90 | 6.67 | 7.53 | 14.21 | 17.32 |
16.47 | 20.03 | 18.44 | 19.35 | 13.96 | 14.21 | 11.42 | 10.29 | 12.54 | 12.77 | 13.19 | 6.05 | 9.20 | |
Total Liabilities | 59.38 | 72.42 | 78.77 | 74.21 | 55.69 | 49.43 | 42.04 | 42.20 | 45.68 | 46.71 | 48.74 | 49.19 | 56.04 |
20.82 | 24.18 | 27.01 | 26.55 | 23.59 | 15.80 | 14.58 | 15.12 | 15.00 | 12.08 | 13.03 | 16.26 | 15.95 | |
CWIP | 0.07 | 0.47 | 0.55 | 0.74 | 0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 1.71 | 4.03 | 1.14 | 1.36 |
Investments | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
38.44 | 47.72 | 51.21 | 46.92 | 32.10 | 33.63 | 27.46 | 27.08 | 30.13 | 32.79 | 31.55 | 31.66 | 38.60 | |
Total Assets | 59.38 | 72.42 | 78.77 | 74.21 | 55.69 | 49.43 | 42.04 | 42.20 | 45.68 | 46.71 | 48.74 | 49.19 | 56.04 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
6.04 | 3.10 | -0.53 | 12.83 | 7.84 | -3.28 | 6.68 | 2.16 | 1.73 | 0.82 | 4.10 | -4.77 | |
-2.31 | -3.87 | -3.23 | -1.68 | 8.84 | 6.62 | -1.39 | -1.22 | -0.19 | 0.28 | -3.91 | -0.68 | |
-2.86 | -0.02 | 3.48 | -11.28 | -16.89 | -3.41 | -5.05 | -0.84 | -1.46 | -1.28 | -0.17 | 5.43 | |
Net Cash Flow | 0.87 | -0.79 | -0.28 | -0.13 | -0.21 | -0.07 | 0.24 | 0.10 | 0.09 | -0.18 | 0.02 | -0.02 |
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 % | 9.37% | 18.26% | 8.41% | 10.80% | -10.35% | -5.85% | 0.49% | 8.41% | 7.59% | 10.08% | 5.04% | 7.29% |
Debtor Days | 85.85 | 85.04 | 84.77 | 71.57 | 97.73 | 122.34 | 87.25 | 109.63 | 110.25 | 100.66 | 83.44 | 70.59 |
Inventory Turnover | 7.11 | 6.57 | 6.21 | 7.47 | 5.79 | 6.61 | 5.70 | 4.74 | 6.76 | 8.47 | 10.84 | 11.05 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 14 Feb
- Approved Unaudited Financial Results For The Quarter & Nine Months Ended On 31St December, 2020. 12 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 8 Feb
- Board Meeting Intimation for Approval Of Unaudited Financial Results For The Quarter & Nine Months Ended On 31St December, 2020. 4 Feb
- Appointment of Company Secretary and Compliance Officer 2 Feb
View all