Acrysil Ltd

₹ 645 1.33%
05 Aug - 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 1,727 Cr.
  • Current Price 645
  • High / Low 935 / 468
  • Stock P/E 24.7
  • Book Value 94.8
  • Dividend Yield 0.37 %
  • ROCE 27.9 %
  • ROE 29.1 %
  • Face Value 2.00

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 54.9% CAGR over last 5 years
  • Company's median sales growth is 19.4% of last 10 years

Cons

* 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

Consolidated Figures in Rs. Crores / View Standalone

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
68 71 73 64 46 76 87 101 98 119 128 139 171
56 58 61 55 36 60 67 80 76 93 100 111 138
Operating Profit 12 12 12 10 10 16 20 20 21 26 28 28 34
OPM % 18% 17% 17% 15% 21% 21% 23% 20% 22% 22% 22% 20% 20%
0 1 2 2 1 2 0 5 3 3 2 2 0
Interest 2 3 2 2 2 2 2 2 2 2 2 3 3
Depreciation 2 3 3 4 3 3 3 4 4 4 5 5 6
Profit before tax 8 7 9 6 6 13 16 19 18 22 23 22 25
Tax % 28% 24% 25% 23% 24% 26% 23% 32% 27% 21% 25% 25% 25%
Net Profit 6 6 7 4 5 9 12 13 13 18 17 16 19
EPS in Rs 2.22 2.14 2.55 1.46 1.72 3.52 4.53 4.88 5.04 6.63 6.47 6.13 6.98

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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 63 80 106 127 174 181 196 252 276 310 484 558
45 55 66 87 103 143 154 169 209 229 243 381 442
Operating Profit 11 8 14 19 24 31 27 27 42 48 67 103 116
OPM % 19% 13% 17% 18% 19% 18% 15% 14% 17% 17% 22% 21% 21%
0 1 1 1 1 2 3 5 2 5 8 10 7
Interest 1 3 4 5 8 9 11 8 12 10 8 10 11
Depreciation 3 4 4 5 4 5 6 7 9 12 13 18 20
Profit before tax 7 2 6 10 13 18 13 17 24 30 54 86 93
Tax % 23% 13% 22% 25% 32% 32% 37% 28% 28% 25% 27% 24%
Net Profit 5 2 5 8 9 11 7 12 17 22 39 65 70
EPS in Rs 2.29 0.73 2.17 3.43 3.75 4.21 2.80 4.61 6.65 8.27 14.65 24.26 26.21
Dividend Payout % 23% 73% 30% 23% 21% 24% 36% 22% 18% 15% 14% 10%
Compounded Sales Growth
10 Years: 23%
5 Years: 22%
3 Years: 24%
TTM: 54%
Compounded Profit Growth
10 Years: 46%
5 Years: 55%
3 Years: 55%
TTM: 46%
Stock Price CAGR
10 Years: 45%
5 Years: 43%
3 Years: 87%
1 Year: -5%
Return on Equity
10 Years: 19%
5 Years: 20%
3 Years: 23%
Last Year: 29%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 22 22 23 29 37 74 107 113 128 152 186 248
21 23 31 39 73 67 80 92 97 102 102 137
14 13 20 24 32 52 41 50 61 65 97 162
Total Liabilities 60 61 79 97 147 199 233 260 291 325 391 553
21 28 32 35 58 67 98 111 119 125 152 206
CWIP 6 0 0 2 4 2 2 2 4 9 10 21
Investments 0 0 0 0 0 0 0 0 0 0 0 0
33 33 46 60 85 131 132 146 168 191 229 326
Total Assets 60 61 79 97 147 199 233 260 291 325 391 553

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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 6 2 6 7 11 6 16 24 30 45 52
-12 -5 -7 -9 -27 -13 -14 -20 -17 -19 -35 -73
8 -0 6 4 25 19 2 -0 -4 -10 -9 18
Net Cash Flow -0 1 1 0 5 17 -6 -5 2 1 2 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 89 97 86 93 89 77 89 79 82 98 76
Inventory Days 207 163 199 206 239 184 216 213 170 180 161 182
Days Payable 160 98 146 131 120 174 138 167 99 87 124 138
Cash Conversion Cycle 155 154 150 160 212 99 155 135 150 175 136 119
Working Capital Days 87 81 97 94 116 98 123 127 121 125 126 115
ROCE % 10% 19% 23% 22% 21% 14% 12% 16% 17% 22% 28%

Shareholding Pattern

Numbers in percentages

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