Sarthak Industries Ltd

Sarthak Industri Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sarthak Industries Ltd

₹ 24.7 3.30%
03 Jun - close price
sarthakindustries.com BSE: 531930
About

Incorporated in 1982, Sarthak Industries Ltd is engaged in manufacturing and repairing of LPG Cylinders and merchant trading of agri-commodities, mining and mineral based industry on opportunity basis.

Key Points

Product & Services:[1]
a) Industrial and household liquefied petroleum gas (LPG) cylinders of different weights
b) Trading of agro-commodities like vanaspati ghee, wheat, chana, Masoor, etc.

Website BSE
  • Market Cap ₹ 23.0 Cr.
  • Current Price ₹ 24.7
  • High / Low ₹ 37.8 / 22.0
  • Stock P/E 33.8
  • Book Value ₹ 43.3
  • Dividend Yield 0.00 %
  • ROCE 3.77 %
  • ROE 1.72 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.57 times its book value
  • Debtor days have improved from 61.1 to 34.1 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -22.9% over past five years.
  • Promoter holding is low: 36.3%
  • Company has a low return on equity of 2.66% over last 3 years.
  • Contingent liabilities of Rs.33.6 Cr.
  • Earnings include an other income of Rs.3.50 Cr.
  • Company's cost of borrowing seems high
  • Working capital days have increased from 148 days to 291 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
34.51 41.84 43.82 45.16 32.81 13.44 11.50 13.35 19.99 7.80 8.73 7.62 6.28
33.99 40.90 43.24 44.74 32.92 13.71 11.82 13.69 19.73 8.33 8.94 7.84 6.75
Operating Profit 0.52 0.94 0.58 0.42 -0.11 -0.27 -0.32 -0.34 0.26 -0.53 -0.21 -0.22 -0.47
OPM % 1.51% 2.25% 1.32% 0.93% -0.34% -2.01% -2.78% -2.55% 1.30% -6.79% -2.41% -2.89% -7.48%
0.35 0.45 0.43 0.44 1.15 0.77 0.72 0.83 1.04 0.87 0.87 0.85 0.91
Interest 0.29 0.20 0.25 0.23 0.55 0.27 0.19 0.18 0.30 0.18 0.18 0.11 0.22
Depreciation 0.19 0.16 0.18 0.23 0.23 0.17 0.18 0.18 0.18 0.12 0.12 0.12 0.12
Profit before tax 0.39 1.03 0.58 0.40 0.26 0.06 0.03 0.13 0.82 0.04 0.36 0.40 0.10
Tax % 35.90% 29.13% 29.31% 15.00% 26.92% 16.67% 66.67% 23.08% 25.61% 25.00% 22.22% 25.00% 20.00%
0.25 0.73 0.41 0.34 0.20 0.04 0.02 0.09 0.61 0.02 0.28 0.30 0.08
EPS in Rs 0.27 0.78 0.44 0.37 0.22 0.04 0.02 0.10 0.66 0.02 0.30 0.32 0.09
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
110.47 116.82 95.80 97.78 161.12 120.44 111.96 95.56 133.54 163.65 58.28 30.43
109.05 122.60 97.87 97.05 162.01 119.61 109.41 95.02 130.79 161.81 58.97 31.87
Operating Profit 1.42 -5.78 -2.07 0.73 -0.89 0.83 2.55 0.54 2.75 1.84 -0.69 -1.44
OPM % 1.29% -4.95% -2.16% 0.75% -0.55% 0.69% 2.28% 0.57% 2.06% 1.12% -1.18% -4.73%
0.87 -3.93 4.16 2.47 4.91 3.72 0.95 5.11 1.77 2.48 3.37 3.50
Interest 0.76 1.10 1.06 1.73 1.76 1.74 1.60 1.19 0.92 1.23 0.94 0.68
Depreciation 0.58 0.51 0.61 0.40 0.54 0.65 0.71 0.45 0.66 0.80 0.71 0.48
Profit before tax 0.95 -11.32 0.42 1.07 1.72 2.16 1.19 4.01 2.94 2.29 1.03 0.90
Tax % 31.58% -12.10% 35.71% 23.36% 17.44% 18.06% 61.34% 32.42% 28.57% 26.64% 27.18% 24.44%
0.65 -12.70 0.27 0.82 1.41 1.76 0.45 2.71 2.09 1.68 0.76 0.68
EPS in Rs 0.70 -13.66 0.29 0.88 1.52 1.89 0.48 2.91 2.25 1.81 0.82 0.73
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: -13%
5 Years: -23%
3 Years: -39%
TTM: -48%
Compounded Profit Growth
10 Years: 8%
5 Years: 3%
3 Years: -31%
TTM: -11%
Stock Price CAGR
10 Years: 20%
5 Years: 34%
3 Years: 8%
1 Year: -31%
Return on Equity
10 Years: 2%
5 Years: 3%
3 Years: 3%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6.97 6.97 6.97 6.97 6.97 6.97 6.97 6.97 6.97 6.97 9.29 9.29
Reserves 35.96 23.26 23.29 24.11 23.47 25.17 25.55 27.58 30.64 32.53 29.52 30.92
3.25 9.18 8.36 8.58 7.42 15.68 2.86 0.41 0.76 3.89 3.10 1.77
49.23 48.79 54.68 55.33 43.50 27.09 44.55 26.43 31.56 35.70 27.02 12.98
Total Liabilities 95.41 88.20 93.30 94.99 81.36 74.91 79.93 61.39 69.93 79.09 68.93 54.96
41.10 23.99 22.98 24.89 28.79 15.05 8.82 3.39 3.52 4.80 4.32 3.84
CWIP 0.08 0.07 1.54 1.49 1.61 1.55 5.04 1.73 1.49 1.49 1.49 1.49
Investments 2.65 0.17 0.16 0.16 3.47 2.86 2.80 2.02 3.14 3.38 1.78 5.64
51.58 63.97 68.62 68.45 47.49 55.45 63.27 54.25 61.78 69.42 61.34 43.99
Total Assets 95.41 88.20 93.30 94.99 81.36 74.91 79.93 61.39 69.93 79.09 68.93 54.96

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-20.91 -1.24 5.33 2.15 -0.86 10.75 -23.27 8.04 2.48 -7.69
14.82 2.56 -2.48 -0.61 1.14 1.32 28.17 -9.07 -3.83 8.90
4.83 -1.61 -1.66 -2.89 2.38 -14.42 -3.64 -0.57 1.90 -1.72
Net Cash Flow -1.26 -0.29 1.18 -1.34 2.65 -2.35 1.26 -1.61 0.54 -0.52

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 104.44 43.65 115.79 63.20 20.39 43.79 67.88 78.26 37.61 36.98 112.17 34.07
Inventory Days 10.72 68.67 25.74 63.48 9.78 10.28 29.23 27.97 28.16 16.57 29.72 58.31
Days Payable 166.64 155.32 207.07 214.82 86.45 55.29 86.88 56.65 54.31 58.26 113.75 47.48
Cash Conversion Cycle -51.48 -43.00 -65.54 -88.14 -56.27 -1.22 10.23 49.58 11.46 -4.71 28.14 44.90
Working Capital Days -15.03 30.71 27.32 9.07 -6.05 17.88 26.15 75.13 38.43 29.13 123.69 290.87
ROCE % 2.71% -13.48% -0.51% 7.10% 4.00% 9.08% 7.91% 4.98% 10.53% 8.61% 4.62%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
36.30% 36.30% 36.27% 36.27% 36.27% 36.27% 36.27% 36.27% 36.27% 36.27% 36.27% 36.27%
63.70% 63.70% 63.73% 63.73% 63.73% 63.73% 63.73% 63.73% 63.72% 63.73% 63.73% 63.73%
No. of Shareholders 6988589519449248902,8272,7592,7282,8342,8732,980

Documents

Announcements

Annual reports

Credit ratings