Sanmit Infra Ltd

₹ 75.4 0.33%
02 Feb 12:52 p.m.
About

Sanmit Infra Ltd is mainly engaged in the business of Bio-medical and other waste management, Infra and Real Estate Development, and Trading in Petroleum Products.[1]

Key Points

History
The co. is under the management of Makhija Group, which started as a proprietary firm, “HARESH AGENCIES,” in 1968. It diversified in Real Estate in 1994 and started building commercial complexes in the periphery of Bandra vicinity. [1]

  • Market Cap 1,192 Cr.
  • Current Price 75.4
  • High / Low 89.8 / 29.4
  • Stock P/E 244
  • Book Value 1.81
  • Dividend Yield 0.05 %
  • ROCE 31.2 %
  • ROE 30.4 %
  • Face Value 1.00

Pros

  • Company has been maintaining a healthy dividend payout of 17.5%
  • Company's median sales growth is 50.0% of last 10 years

Cons

  • Stock is trading at 41.7 times its book value
  • The company has delivered a poor sales growth of 8.90% over past five years.

* 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: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
8.59 11.97 18.81 7.43 7.07 19.51 52.28 40.30 35.09 33.07 38.74 37.72 32.77
8.53 11.42 17.94 6.94 7.20 19.17 49.82 38.09 32.38 30.43 36.65 36.08 32.32
Operating Profit 0.06 0.55 0.87 0.49 -0.13 0.34 2.46 2.21 2.71 2.64 2.09 1.64 0.45
OPM % 0.70% 4.59% 4.63% 6.59% -1.84% 1.74% 4.71% 5.48% 7.72% 7.98% 5.39% 4.35% 1.37%
0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.08 1.02
Interest 0.00 0.01 0.01 0.01 0.01 0.07 0.12 0.14 0.12 0.14 0.18 0.16 0.19
Depreciation 0.01 0.07 0.09 0.11 0.11 0.22 0.36 0.22 0.25 0.33 0.39 0.34 0.34
Profit before tax 0.05 0.47 0.79 0.37 -0.25 0.05 1.98 1.85 2.34 2.17 1.54 1.22 0.94
Tax % 20.00% 14.89% 20.25% 16.22% 16.00% 20.00% 16.16% 16.76% 16.67% 16.59% 28.57% 21.31% -8.51%
Net Profit 0.04 0.40 0.63 0.31 -0.21 0.04 1.66 1.54 1.95 1.81 1.10 0.96 1.01
EPS in Rs 0.00 0.04 0.06 0.03 -0.02 0.00 0.15 0.14 0.12 0.11 0.07 0.06 0.06
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
1 0 0 0 0 0 96 56 120 51 86 146 142
1 0 0 0 5 0 95 55 120 49 83 138 135
Operating Profit -0 -0 -0 -0 -5 -0 0 1 1 2 2 9 7
OPM % -6% -67% -11% -167% -50% 0% 1% 0% 3% 3% 6% 5%
0 -1 0 0 0 0 0 0 0 0 1 1 1
Interest 0 0 0 0 0 0 0 0 0 0 0 1 1
Depreciation 0 1 0 0 0 0 0 0 0 0 1 1 1
Profit before tax -0 -2 0 -0 -5 0 0 1 1 1 2 8 6
Tax % 0% 0% 0% 0% 20% 0% 0% 7% 18% 16% 19%
Net Profit -0 -2 1 -0 -5 0 0 1 1 1 2 6 5
EPS in Rs -0.01 -0.21 0.06 -0.01 -0.53 0.00 0.02 0.05 0.07 0.11 0.16 0.41 0.30
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 23% 21% 9%
Compounded Sales Growth
10 Years: 118%
5 Years: 9%
3 Years: 7%
TTM: -3%
Compounded Profit Growth
10 Years: 20%
5 Years: 100%
3 Years: 112%
TTM: -6%
Stock Price CAGR
10 Years: 61%
5 Years: 149%
3 Years: 138%
1 Year: 119%
Return on Equity
10 Years: 8%
5 Years: 19%
3 Years: 20%
Last Year: 30%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
10 10 10 10 10 10 1 1 10 10 11 16 16
Reserves -2 -4 -3 -3 -9 -9 0 1 1 2 4 11 13
0 0 0 0 0 0 0 6 3 1 4 8 6
1 1 0 0 0 0 2 18 1 2 12 5 6
Total Liabilities 9 7 7 7 1 2 4 26 15 15 31 40 41
8 6 0 0 0 0 0 0 0 1 3 4 4
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
0 1 7 7 1 2 4 26 15 14 28 36 37
Total Assets 9 7 7 7 1 2 4 26 15 15 31 40 41

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0 -1 -6 -0 -0 -0 -0 -6 -5 3 -3 -6
0 0 6 0 0 0 0 0 -0 -1 -2 -3
-0 0 0 0 0 0 0 6 5 -2 6 9
Net Cash Flow 0 -0 0 -0 0 0 0 1 -0 -0 0 -0

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 0 3,468 0 0 91 12 146 32 71 91 70
Inventory Days 3 10 4 7 18 21
Days Payable 9 117 1 13 44 9
Cash Conversion Cycle 0 3,468 0 0 91 6 40 35 65 65 81
Working Capital Days -34 2,981 26,726 -487 -46 6 51 42 84 74 78
ROCE % -1% -21% -0% -1% -132% 3% 12% 10% 8% 10% 15% 31%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
66.00 66.00 66.00 66.00 60.15 60.15 60.15 72.33 72.33 72.33 72.33 72.33
34.00 34.00 34.00 34.00 39.85 39.85 39.85 27.67 27.67 27.67 27.67 27.68

Documents