Acrysil Ltd

₹ 610 3.43%
30 Sep - close price
About

Acrysil is engaged in manufacturing and trading of Quartz Kitchen Sinks, Stainless Steel Kitchen Sinks, Bath Products, Tiles, Kitchen Appliances and Accessories.(Source : 201903 Annual Report Page No: 112)

Key Points

Only Quartz Sink Manufacturer in Asia [1]
Acrysil is the only "Composite Quartz Sink" manufacturer with the German Technology that is patented by Schock; only four other companies in the world have the license to use this technology.[1]

  • Market Cap 1,632 Cr.
  • Current Price 610
  • High / Low 935 / 468
  • Stock P/E 32.9
  • Book Value 75.0
  • Dividend Yield 0.39 %
  • ROCE 26.2 %
  • ROE 29.1 %
  • Face Value 2.00

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 52.2% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 19.2%
  • Company's median sales growth is 15.8% of last 10 years

Cons

  • Stock is trading at 8.12 times its book value

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
54 55 55 50 36 61 70 81 79 94 104 111 108
45 47 47 44 28 50 55 66 62 75 84 89 85
Operating Profit 9 8 9 6 9 11 15 14 16 20 20 22 24
OPM % 16% 15% 16% 12% 24% 19% 22% 18% 21% 21% 20% 20% 22%
0 1 2 2 1 2 0 4 7 3 2 2 0
Interest 2 2 2 2 2 1 1 2 2 2 2 3 2
Depreciation 2 3 3 3 3 3 3 3 3 4 4 5 5
Profit before tax 5 4 6 3 5 9 11 13 18 16 16 17 17
Tax % 30% 28% 27% 37% 25% 29% 26% 40% 22% 22% 25% 26% 26%
Net Profit 4 3 4 2 4 7 8 8 14 13 12 13 12
EPS in Rs 1.37 1.16 1.69 0.64 1.50 2.44 3.16 2.87 5.34 4.76 4.51 4.69 4.60
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
55 62 78 104 116 139 141 154 199 214 248 388 418
44 52 65 86 95 120 124 136 168 182 198 308 332
Operating Profit 12 10 13 18 21 19 18 18 31 33 50 80 86
OPM % 21% 16% 17% 17% 18% 14% 12% 12% 15% 15% 20% 21% 21%
0 1 1 1 1 2 3 5 3 5 7 14 7
Interest 2 2 3 4 5 6 6 7 9 8 7 10 9
Depreciation 3 3 4 4 4 5 5 6 8 11 12 17 19
Profit before tax 8 5 7 11 13 11 10 10 17 18 39 68 66
Tax % 20% 26% 23% 24% 28% 36% 37% 35% 29% 30% 31% 24%
Net Profit 6 4 6 8 9 7 6 6 12 13 27 52 50
EPS in Rs 2.70 1.76 2.47 3.55 4.07 2.72 2.42 2.47 4.54 4.79 9.98 19.30 18.56
Dividend Payout % 20% 30% 27% 23% 20% 37% 41% 40% 26% 25% 20% 12%
Compounded Sales Growth
10 Years: 20%
5 Years: 22%
3 Years: 25%
TTM: 44%
Compounded Profit Growth
10 Years: 29%
5 Years: 52%
3 Years: 63%
TTM: 35%
Stock Price CAGR
10 Years: 42%
5 Years: 45%
3 Years: 78%
1 Year: -23%
Return on Equity
10 Years: 16%
5 Years: 17%
3 Years: 21%
Last Year: 29%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
3 3 4 5 5 5 5 5 5 5 5 5
Reserves 23 25 27 34 42 76 97 100 109 125 146 195
17 19 27 37 54 47 61 76 83 84 97 136
13 12 17 22 23 38 28 39 46 51 74 119
Total Liabilities 55 58 76 97 123 166 191 219 243 265 322 455
20 21 25 28 34 37 61 73 82 87 112 161
CWIP 0 0 0 1 2 2 2 2 3 6 10 17
Investments 0 1 5 7 13 14 14 14 14 14 14 17
34 36 46 61 75 113 114 130 144 158 186 260
Total Assets 55 58 76 97 123 166 191 219 243 265 322 455

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
3 7 3 7 13 1 -1 8 20 21 38 50
-6 -4 -11 -10 -16 -7 -11 -17 -16 -16 -33 -66
2 -3 8 3 6 21 6 5 -3 -6 -3 15
Net Cash Flow -0 0 1 0 3 15 -5 -4 1 -1 1 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 107 87 93 86 86 90 77 96 81 87 89 77
Inventory Days 198 152 184 179 187 172 211 203 214 220 199 274
Days Payable 142 75 113 103 91 151 122 179 112 105 159 220
Cash Conversion Cycle 162 164 164 161 182 111 166 120 183 202 129 131
Working Capital Days 96 97 111 102 106 107 139 148 143 139 137 122
ROCE % 25% 17% 20% 22% 21% 15% 11% 10% 14% 13% 20% 26%

Shareholding Pattern

Numbers in percentages

4 recently
Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
42.84 44.04 44.04 44.04 44.04 44.04 44.04 44.04 44.04 44.04 44.04 43.91
0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.07 0.38 0.38 0.36 0.26
0.00 0.00 1.73 1.73 1.73 7.09 6.66 6.46 6.16 6.21 6.24 6.22
57.16 55.95 54.23 54.23 54.23 48.87 49.27 49.43 49.42 49.37 49.36 49.60

Documents

Concalls