Acrysil Ltd
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)
- Market Cap ₹ 1,840 Cr.
- Current Price ₹ 690
- High / Low ₹ 935 / 311
- Stock P/E 39.4
- Book Value ₹ 66.3
- Dividend Yield 0.29 %
- ROCE 20.0 %
- ROE 18.9 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 30.40% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 23.85%
Cons
- Stock is trading at 10.42 times its book value
- Company has a low return on equity of 13.74% for last 3 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: Consumer Durables Industry: Ceramics - Tiles / Sanitaryware
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
45 | 55 | 62 | 78 | 104 | 116 | 139 | 141 | 154 | 199 | 214 | 248 | 358 | |
35 | 44 | 52 | 65 | 86 | 95 | 120 | 124 | 136 | 168 | 182 | 198 | 287 | |
Operating Profit | 11 | 12 | 10 | 13 | 18 | 21 | 19 | 18 | 18 | 31 | 33 | 50 | 71 |
OPM % | 24% | 21% | 16% | 17% | 17% | 18% | 14% | 12% | 12% | 15% | 15% | 20% | 20% |
1 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 3 | 5 | 7 | 16 | |
Interest | 1 | 2 | 2 | 3 | 4 | 5 | 6 | 6 | 7 | 9 | 8 | 7 | 8 |
Depreciation | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 8 | 11 | 12 | 16 |
Profit before tax | 7 | 8 | 5 | 7 | 11 | 13 | 11 | 10 | 10 | 17 | 18 | 39 | 64 |
Tax % | 21% | 20% | 26% | 23% | 24% | 28% | 36% | 37% | 35% | 29% | 30% | 31% | |
Net Profit | 6 | 6 | 4 | 6 | 8 | 9 | 7 | 6 | 6 | 12 | 13 | 27 | 47 |
EPS in Rs | 2.64 | 2.70 | 1.76 | 2.47 | 3.55 | 4.07 | 2.72 | 2.42 | 2.47 | 4.54 | 4.79 | 9.98 | 17.48 |
Dividend Payout % | 20% | 20% | 30% | 27% | 23% | 20% | 37% | 41% | 40% | 26% | 25% | 20% |
Compounded Sales Growth | |
---|---|
10 Years: | 16% |
5 Years: | 12% |
3 Years: | 17% |
TTM: | 64% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | 30% |
3 Years: | 61% |
TTM: | 126% |
Stock Price CAGR | |
---|---|
10 Years: | 45% |
5 Years: | 48% |
3 Years: | 88% |
1 Year: | 113% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 11% |
3 Years: | 14% |
Last Year: | 19% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 3 | 3 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | |
Reserves | 18 | 23 | 25 | 27 | 34 | 42 | 76 | 97 | 100 | 109 | 125 | 146 | 172 |
Borrowings | 9 | 17 | 19 | 27 | 37 | 54 | 47 | 61 | 76 | 83 | 84 | 92 | 93 |
13 | 13 | 12 | 17 | 22 | 23 | 38 | 28 | 39 | 46 | 51 | 78 | 100 | |
Total Liabilities | 43 | 55 | 58 | 76 | 97 | 123 | 166 | 191 | 219 | 243 | 265 | 322 | 370 |
18 | 20 | 21 | 25 | 28 | 34 | 37 | 61 | 73 | 82 | 87 | 112 | 124 | |
CWIP | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 6 | 10 | 21 |
Investments | 0 | 0 | 1 | 5 | 7 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 17 |
25 | 34 | 36 | 46 | 61 | 75 | 113 | 114 | 130 | 144 | 158 | 186 | 208 | |
Total Assets | 43 | 55 | 58 | 76 | 97 | 123 | 166 | 191 | 219 | 243 | 265 | 322 | 370 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 3 | 7 | 3 | 7 | 13 | 1 | -1 | 8 | 20 | 21 | 38 | |
-5 | -6 | -4 | -11 | -10 | -16 | -7 | -11 | -17 | -16 | -16 | -33 | |
-4 | 2 | -3 | 8 | 3 | 6 | 21 | 6 | 5 | -3 | -6 | -3 | |
Net Cash Flow | 0 | -0 | 0 | 1 | 0 | 3 | 15 | -5 | -4 | 1 | -1 | 1 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 87 | 107 | 87 | 93 | 86 | 86 | 90 | 77 | 96 | 81 | 87 | 89 |
Inventory Days | 249 | 198 | 152 | 184 | 179 | 187 | 172 | 211 | 203 | 214 | 220 | 199 |
Days Payable | 160 | 142 | 75 | 113 | 103 | 91 | 151 | 122 | 179 | 112 | 105 | 159 |
Cash Conversion Cycle | 176 | 162 | 164 | 164 | 161 | 182 | 111 | 166 | 120 | 183 | 202 | 129 |
Working Capital Days | 96 | 111 | 109 | 120 | 115 | 128 | 113 | 147 | 158 | 154 | 151 | 137 |
ROCE % | 29% | 25% | 17% | 20% | 22% | 21% | 15% | 11% | 10% | 14% | 13% | 20% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
11 May - Schedule of Earnings Call for Q4 & FY22, which will be held on Wednesday, May 18, 2022 at 03:30 PM IST. You are requested to …
- Corporate Action-Board to consider Dividend 10 May
- Board Meeting Intimation for Intimation Of Board Meeting For Approval Of Audited Financial Results For The Quarter & Financial Year Ended On March 31, 2022 & Recommendation Of Final Dividend For F.Y. 2021-22. 10 May
-
Announcement under Regulation 30 (LODR)-Change in Registered Office Address
3 May - With effect from May 3, 2022, the Registered Office of the Company is changed from B-307, Citi Point, 3rd Floor, J. B. Nagar, Andheri Kurla …
- Format of the Annual Disclosure to be made by an entity identified as a Large Corporate 25 Apr
Annual reports
-
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
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Transcript - Apr 22
-
Transcript - Dec 21
-
Transcript - Jun 21
-
Transcript - Mar 21
-
Transcript - Dec 20
-
Transcript - Nov 20
-
Transcript - Nov 20
-
Transcript - Sep 20
-
Transcript - Jul 20
-
Transcript - May 20
-
Transcript - Dec 19
-
Transcript - Dec 19
-
Transcript - Oct 19
-
Transcript - Jun 19
-
Transcript - Jun 19
-
Transcript - Nov 18
-
Transcript - Nov 18
-
Transcript - Jun 18
-
Transcript - Apr 18
-
Transcript - Dec 17
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]