Sahyadri Industries Ltd

Sahyadri Industries engages in the manufacture and sale of fiber cement products, building materials, and engineering goods in India.

Pros:
Stock is trading at 1.11 times its book value
Cons:
Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor growth of -7.58% over past five years.
Company has a low return on equity of 4.43% for last 3 years.

Peer Comparison Sector: Cement - Products // Industry: Cement Products

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018
80.01 107.55 47.12 44.86 61.13 94.10 47.10 57.74 71.22 112.09 50.68 58.54
69.95 88.12 41.35 39.66 48.64 71.26 36.00 43.99 55.06 82.25 37.42 46.18
Operating Profit 10.06 19.43 5.77 5.20 12.49 22.84 11.10 13.75 16.16 29.84 13.26 12.36
OPM % 12.57% 18.07% 12.25% 11.59% 20.43% 24.27% 23.57% 23.81% 22.69% 26.62% 26.16% 21.11%
Other Income 0.35 0.02 0.06 0.16 0.50 3.08 0.19 0.37 0.08 0.42 0.48 2.10
Interest 4.51 4.41 4.08 4.08 3.45 3.34 2.73 2.58 2.64 3.04 1.44 1.71
Depreciation 7.15 6.45 6.04 5.99 4.79 5.26 4.68 4.67 6.02 4.65 4.42 4.55
Profit before tax -1.25 8.59 -4.29 -4.71 4.75 17.32 3.88 6.87 7.58 22.57 7.88 8.20
Tax % 16.00% 35.04% 37.53% 31.63% 30.53% 34.41% 2.84% 37.41% 34.17% 32.65% 16.37% 31.22%
Net Profit -1.05 5.59 -2.67 -3.22 3.31 11.37 3.76 4.30 4.99 15.21 6.59 5.64
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
159.67 200.70 236.42 269.46 274.77 353.48 392.21 366.61 431.40 358.28 253.70 264.47 292.53
136.08 170.01 193.99 215.70 230.91 306.64 333.13 345.17 393.02 328.03 211.01 200.05 220.91
Operating Profit 23.59 30.69 42.43 53.76 43.86 46.84 59.08 21.44 38.38 30.25 42.69 64.42 71.62
OPM % 14.77% 15.29% 17.95% 19.95% 15.96% 13.25% 15.06% 5.85% 8.90% 8.44% 16.83% 24.36% 24.48%
Other Income 0.97 1.60 1.19 3.57 0.97 0.94 3.80 1.42 1.11 0.90 2.00 3.81 3.08
Interest 9.55 12.03 9.78 8.72 12.70 19.85 19.23 17.31 15.36 21.12 17.06 11.94 8.83
Depreciation 8.30 10.41 7.95 8.71 11.74 14.36 14.72 14.19 13.21 29.02 23.27 20.63 19.64
Profit before tax 6.71 9.85 25.89 39.90 20.39 13.57 28.93 -8.64 10.92 -18.99 4.36 35.66 46.23
Tax % 42.92% 32.39% 23.99% 31.35% 33.94% 29.11% 32.67% 30.32% 34.89% 42.60% 30.96% 31.49%
Net Profit 3.83 6.66 19.68 27.39 13.47 9.62 19.48 -6.02 7.12 -10.90 3.00 24.42 32.43
EPS in Rs 6.80 20.25 28.15 13.77 9.74 19.95 0.00 7.14 0.00 3.13 25.54
Dividend Payout % 24.96% 14.35% 9.72% 10.47% 14.19% 19.88% 12.27% -7.94% 20.14% -0.00% 0.00% 0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:2.80%
5 Years:-7.58%
3 Years:-15.05%
TTM:12.48%
Compounded Profit Growth
10 Years:13.27%
5 Years:3.19%
3 Years:47.25%
TTM:42.61%
Return on Equity
10 Years:10.88%
5 Years:2.81%
3 Years:4.43%
Last Year:19.15%

Balance Sheet Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Sep 2018
9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56 9.56
Reserves 25.69 31.21 48.77 68.59 79.46 91.47 109.39 103.15 104.59 93.51 96.71 121.20 143.11
Borrowings 106.48 87.66 75.75 89.03 148.40 163.43 191.04 161.52 183.27 151.95 113.45 96.46 44.04
42.97 41.96 41.22 60.95 85.60 93.21 93.97 96.40 133.95 115.20 86.72 72.48 60.40
Total Liabilities 184.70 170.39 175.30 228.13 323.02 357.67 403.96 370.63 431.37 370.22 306.44 299.70 257.11
76.63 70.81 55.65 100.12 148.75 182.15 175.29 163.61 164.97 205.47 182.78 159.47 150.88
CWIP 16.37 0.02 0.38 14.64 21.58 1.69 3.08 42.72 63.77 1.12 0.24 1.40 1.49
Investments 0.25 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.14 0.14 0.14 0.14 0.14
91.45 99.41 119.12 113.22 152.54 173.68 225.44 164.15 202.49 163.49 123.28 138.69 104.60
Total Assets 184.70 170.39 175.30 228.13 323.02 357.67 403.96 370.63 431.37 370.22 306.44 299.70 257.11

Cash Flows Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
21.43 22.19 15.16 54.45 7.91 38.73 -0.05 82.05 24.72 60.97 55.63 25.16
-44.50 13.67 7.27 -58.74 -54.76 -32.13 -11.32 -36.75 -37.81 -8.57 -1.07 5.39
18.93 -30.65 -21.38 3.91 44.69 -9.22 7.41 -45.35 8.87 -52.75 -54.39 -28.42
Net Cash Flow -4.14 5.21 1.05 -0.38 -2.16 -2.62 -3.96 -0.05 -4.22 -0.34 0.17 2.14

Ratios

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 12.90% 16.06% 27.15% 32.27% 16.36% 13.27% 16.73% 2.96% 9.19% 0.76% 8.98% 20.13%
Debtor Days 30.97 30.28 26.43 23.38 24.19 29.43 31.72 33.41 36.14 38.08 48.84 50.61
Inventory Turnover 3.49 3.76 3.70 3.91 3.61 3.82 3.19 3.19 4.23 3.43 3.87 4.63