SAL Automotive Ltd

SAL Automotives is engaged in the business of manufacturing seats for tractor & LCV, Seats Mechanisms, Seat Frames, Rotavator, Tractor Trolleys etc.

  • Market Cap: 25.18 Cr.
  • Current Price: 105.00
  • 52 weeks High / Low 216.70 / 82.00
  • Book Value: 143.60
  • Stock P/E: 157.37
  • Dividend Yield: 4.29 %
  • ROCE: 14.11 %
  • ROE: 10.73 %
  • Sales Growth (3Yrs): 10.96 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.73 times its book value
Stock is providing a good dividend yield of 4.29%.
Company has been maintaining a healthy dividend payout of 34.84%
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of 10.13% over past five years.
Company has a low return on equity of 10.06% for last 3 years.
Earnings include an other income of Rs.3.30 Cr.

Peer comparison Sector: Auto Ancillaries // Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
20 27 28 28 31 37 35 31 27 24 24 20
20 26 26 27 30 35 33 30 26 23 24 20
Operating Profit 1 1 1 1 1 2 2 1 1 0 0 -0
OPM % 3% 4% 5% 5% 4% 5% 5% 4% 3% 2% 0% -1%
Other Income 0 0 0 0 0 0 0 0 0 2 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 1 1 1 1 1 2 2 1 1 2 -0 -0
Tax % 43% 33% 20% 22% 56% 27% 27% 32% 25% 2% 12% 24%
Net Profit 0 1 1 1 0 1 1 1 0 2 -0 -0
EPS in Rs 1.89 3.07 4.55 4.66 2.38 4.78 4.81 3.31 1.58 9.87 -0.28 -1.19
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
66 64 69 67 70 75 81 94 96 93 114 131 95
58 58 63 64 67 71 77 90 93 90 109 125 94
Operating Profit 8 7 5 3 3 4 4 4 3 3 5 6 1
OPM % 12% 10% 8% 4% 4% 5% 5% 4% 3% 3% 5% 4% 1%
Other Income 2 2 1 0 1 1 1 1 1 1 1 1 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 8 7 5 2 2 3 4 4 3 3 5 5 2
Tax % 35% 35% 34% 33% 34% 33% 34% 32% 34% 32% 31% 28%
Net Profit 5 5 3 1 2 2 2 2 2 2 3 3 2
EPS in Rs 21.96 18.71 13.79 5.08 5.92 8.98 9.20 9.35 7.77 9.60 14.21 14.49 9.98
Dividend Payout % 13% 13% 28% 54% 47% 32% 36% 35% 41% 42% 32% 31%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:7.32%
5 Years:10.13%
3 Years:10.96%
TTM:-29.76%
Compounded Profit Growth
10 Years:-2.74%
5 Years:8.29%
3 Years:19.57%
TTM:-95.51%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:25.67%
1 Year:-48.48%
Return on Equity
10 Years:9.84%
5 Years:9.60%
3 Years:10.06%
Last Year:10.73%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
2 2 2 2 2 2 2 2 2 2 2 2 2
Reserves 12 16 18 18 19 21 22 23 24 26 29 31 32
Borrowings 3 0 0 0 0 0 0 0 0 0 4 5 5
22 14 18 20 21 22 25 26 23 24 34 28 28
Total Liabilities 39 33 38 41 43 45 50 51 49 53 69 66 68
7 7 7 10 10 10 10 9 9 10 13 14 9
CWIP 0 0 0 0 0 1 0 1 1 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
32 26 32 31 33 34 39 41 39 42 56 52 58
Total Assets 39 33 38 41 43 45 50 51 49 53 69 66 68

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
6 2 7 -2 5 3 0 1 4 -0 -1 3
0 -0 0 -4 0 -2 -0 -1 -0 -1 -3 -1
-0 -1 -1 -1 -1 -1 -1 -1 -1 -1 3 -0
Net Cash Flow 6 1 6 -8 4 1 -1 -0 3 -2 -1 1

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 57% 42% 28% 11% 12% 15% 15% 14% 12% 12% 16% 14%
Debtor Days 83 79 74 104 95 83 96 78 62 76 99 73
Inventory Turnover 12.91 14.29 21.82 18.90 19.13 20.12 18.84 18.51 16.58 16.43 19.05 19.71