Sabrimala Industries India Ltd
Incorporated in 184, Sabrimala Industries India Ltd trades household plastic products, mobile phones and tablets[1]
- Market Cap ₹ 7.41 Cr.
- Current Price ₹ 8.50
- High / Low ₹ 15.7 / 4.46
- Stock P/E 22.4
- Book Value ₹ 7.33
- Dividend Yield 0.00 %
- ROCE 8.03 %
- ROE 5.30 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 1.16 times its book value
- Debtor days have improved from 2,143 to 36.7 days.
Cons
- Company has a low return on equity of -0.95% over last 3 years.
- Contingent liabilities of Rs.4.53 Cr.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | 5.37 | 12.16 | 17.59 | 31.61 | 1.92 | 0.49 | 0.00 | 0.01 | 1.09 | 5.57 | |
0.03 | 0.03 | 5.46 | 12.18 | 17.69 | 32.17 | 4.42 | 1.26 | 0.28 | 0.60 | 1.70 | 5.85 | |
Operating Profit | -0.03 | -0.03 | -0.09 | -0.02 | -0.10 | -0.56 | -2.50 | -0.77 | -0.28 | -0.59 | -0.61 | -0.28 |
OPM % | -1.68% | -0.16% | -0.57% | -1.77% | -130.21% | -157.14% | -5,900.00% | -55.96% | -5.03% | |||
0.04 | 0.04 | 0.13 | 0.06 | 0.28 | 1.14 | 0.19 | 0.53 | 0.36 | 0.35 | 0.34 | 0.78 | |
Interest | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.01 | 0.07 | 0.15 | 0.13 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit before tax | 0.01 | 0.01 | 0.04 | 0.02 | 0.11 | 0.16 | -2.44 | -0.29 | 0.08 | -0.24 | -0.27 | 0.48 |
Tax % | 0.00% | 0.00% | 100.00% | 550.00% | 45.45% | 25.00% | 1.23% | 0.00% | 25.00% | 0.00% | 0.00% | 33.33% |
0.01 | 0.01 | 0.00 | -0.08 | 0.06 | 0.12 | -2.41 | -0.29 | 0.06 | -0.24 | -0.27 | 0.33 | |
EPS in Rs | 0.25 | 0.25 | 0.00 | -0.09 | 0.07 | 0.14 | -2.77 | -0.33 | 0.07 | -0.28 | -0.31 | 0.38 |
Dividend Payout % | 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: | % |
5 Years: | 24% |
3 Years: | % |
TTM: | 411% |
Compounded Profit Growth | |
---|---|
10 Years: | 42% |
5 Years: | 16% |
3 Years: | 68% |
TTM: | 222% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 7% |
3 Years: | 30% |
1 Year: | 100% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -2% |
3 Years: | -1% |
Last Year: | 5% |
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 | 0.40 | 0.40 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
Reserves | 0.39 | 0.39 | 0.40 | 0.32 | 0.38 | 0.50 | -1.91 | -2.20 | -2.14 | -2.38 | -2.65 | -2.32 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.02 | 0.03 | 3.15 | 0.08 | 1.41 | 1.06 | 0.53 | 0.09 | 0.09 | 0.03 | 0.57 | 0.61 | |
Total Liabilities | 0.81 | 0.82 | 12.26 | 9.11 | 10.50 | 10.27 | 7.33 | 6.60 | 6.66 | 6.36 | 6.63 | 7.00 |
0.01 | 0.01 | 0.01 | 0.01 | 2.19 | 2.08 | 1.95 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.30 | 0.17 | 5.11 | 0.07 | 0.49 | 0.62 | 0.43 | 0.10 | 0.10 | 0.00 | 0.00 | 0.00 |
0.50 | 0.64 | 7.14 | 9.03 | 7.82 | 7.57 | 4.95 | 6.47 | 6.56 | 6.36 | 6.63 | 7.00 | |
Total Assets | 0.81 | 0.82 | 12.26 | 9.11 | 10.50 | 10.27 | 7.33 | 6.60 | 6.66 | 6.36 | 6.63 | 7.00 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | -0.03 | -2.70 | -1.28 | -2.04 | 2.65 | -3.56 | -1.12 | -0.19 | -0.67 | 0.81 | 0.00 | |
0.00 | 0.13 | 3.49 | 5.33 | -2.38 | 0.07 | 0.45 | 1.21 | 0.78 | 0.15 | -0.48 | 0.11 | |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | |
Net Cash Flow | 0.00 | 0.10 | 0.79 | 4.05 | -4.42 | 2.72 | -3.10 | 0.09 | 0.59 | -0.53 | 0.32 | 0.09 |
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 | 100.60 | 10.81 | 88.19 | 20.78 | 220.52 | 74.49 | 6,205.00 | 187.52 | 36.70 | |||
Inventory Days | 75.49 | 58.95 | 47.27 | 2.61 | 40.11 | 547.50 | 1,128.18 | 36.50 | 0.00 | |||
Days Payable | 216.78 | 0.00 | 29.68 | 6.65 | 92.25 | 54.75 | 33.18 | 136.27 | ||||
Cash Conversion Cycle | -40.69 | 69.75 | 105.78 | 16.75 | 168.38 | 567.24 | 7,300.00 | 87.76 | 36.70 | |||
Working Capital Days | 210.71 | 69.64 | 118.90 | 14.78 | 188.20 | 841.73 | 220,825.00 | 1,825.00 | 372.86 | |||
ROCE % | 1.27% | 1.27% | 1.01% | 3.53% | 1.21% | -0.87% | -30.36% | -6.61% | 1.38% | -3.72% | -4.36% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
29 May - Company has published the Audited Standalone and Consolidated Financial Results for the 4th Quarter and Financial Year ended 31st March, 2024 as approved by the …
-
Non-Applicability Of Regulation 23(9) Of SEBI (LODR) Regulations, 2015
27 May - The paid up share capital or Net Worth does not exceed Rs. 10 cr. or Rs. 25 cr. respectively, as on the last day of …
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
27 May - May, 2024 accepted the resignation of Ms. Radhika Tosniwal as Company Secretary and Compliance Officer of the Company with effect from closure of the Business …
- Considered And Approved The Audited Financial Results (Standalone And Consolidated) Of The Company Along With Audit Report, For The Quarter And Financial Year Ended March 31, 2024. 27 May
- Board Meeting Outcome for Disclosure Under Regulation 30 Of The SEBI (LODR} Regulations, 2015 - Outcome Of Board Meeting Held On May 27, 2024 27 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
Business Overview:[1][2]
a) Company manufacturies household plastic goods like lunch boxes, food containers, tumblers and various other items of stainless steel and plastic. The raw material which is food grade granules of Polypropylene are sourced from Reliance Industries Limited and Indian Oil Corporation.
b) Company trades in consumer electronic items viz. TV, microwave, kettles, mobile phones, tablets and accessories. It is associated with few electronic companies as their B2B partners for corporate trade