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 ₹ 1,752 Cr.
- Current Price ₹ 656
- High / Low ₹ 935 / 311
- Stock P/E 28.5
- Book Value ₹ 82.9
- Dividend Yield 0.31 %
- ROCE 22.5 %
- ROE 22.4 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 29.07% CAGR over last 5 years
Cons
- Stock is trading at 7.77 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.
Peer comparison
Sector: Consumer Durables Industry: Ceramics - Tiles / Sanitaryware
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
55 | 63 | 80 | 106 | 127 | 174 | 181 | 196 | 252 | 276 | 310 | 446 | |
45 | 55 | 66 | 87 | 103 | 143 | 154 | 169 | 209 | 229 | 243 | 350 | |
Operating Profit | 11 | 8 | 14 | 19 | 24 | 31 | 27 | 27 | 42 | 48 | 67 | 95 |
OPM % | 19% | 13% | 17% | 18% | 19% | 18% | 15% | 14% | 17% | 17% | 22% | 21% |
0 | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 2 | 5 | 8 | 13 | |
Interest | 1 | 3 | 4 | 5 | 8 | 9 | 11 | 8 | 12 | 10 | 8 | 8 |
Depreciation | 3 | 4 | 4 | 5 | 4 | 5 | 6 | 7 | 9 | 12 | 13 | 17 |
Profit before tax | 7 | 2 | 6 | 10 | 13 | 18 | 13 | 17 | 24 | 30 | 54 | 83 |
Tax % | 23% | 13% | 22% | 25% | 32% | 32% | 37% | 28% | 28% | 25% | 27% | |
Net Profit | 5 | 2 | 5 | 8 | 9 | 11 | 7 | 12 | 17 | 22 | 39 | 61 |
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 | 23.02 |
Dividend Payout % | 23% | 73% | 30% | 23% | 21% | 24% | 36% | 22% | 18% | 15% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | 19% |
5 Years: | 12% |
3 Years: | 16% |
TTM: | 63% |
Compounded Profit Growth | |
---|---|
10 Years: | 23% |
5 Years: | 29% |
3 Years: | 49% |
TTM: | 105% |
Stock Price CAGR | |
---|---|
10 Years: | 45% |
5 Years: | 46% |
3 Years: | 84% |
1 Year: | 108% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 15% |
3 Years: | 18% |
Last Year: | 22% |
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 | Sep 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 3 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | |
Reserves | 22 | 22 | 23 | 29 | 37 | 74 | 107 | 113 | 128 | 152 | 186 | 216 |
Borrowings | 21 | 23 | 31 | 39 | 73 | 67 | 80 | 92 | 97 | 102 | 102 | 103 |
14 | 13 | 20 | 24 | 32 | 52 | 41 | 50 | 61 | 65 | 97 | 130 | |
Total Liabilities | 60 | 61 | 79 | 97 | 147 | 199 | 233 | 260 | 291 | 325 | 391 | 454 |
21 | 28 | 32 | 35 | 58 | 67 | 98 | 111 | 119 | 125 | 152 | 165 | |
CWIP | 6 | 0 | 0 | 2 | 4 | 2 | 2 | 2 | 4 | 9 | 10 | 23 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
33 | 33 | 46 | 60 | 85 | 131 | 132 | 146 | 168 | 191 | 229 | 267 | |
Total Assets | 60 | 61 | 79 | 97 | 147 | 199 | 233 | 260 | 291 | 325 | 391 | 454 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
3 | 6 | 2 | 6 | 7 | 11 | 6 | 16 | 24 | 30 | 45 | |
-12 | -5 | -7 | -9 | -27 | -13 | -14 | -20 | -17 | -19 | -35 | |
8 | -0 | 6 | 4 | 25 | 19 | 2 | -0 | -4 | -10 | -9 | |
Net Cash Flow | -0 | 1 | 1 | 0 | 5 | 17 | -6 | -5 | 2 | 1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 107 | 89 | 97 | 86 | 93 | 89 | 77 | 89 | 79 | 82 | 98 |
Inventory Days | 207 | 163 | 199 | 206 | 239 | 184 | 216 | 213 | 170 | 180 | 161 |
Days Payable | 160 | 98 | 146 | 131 | 120 | 174 | 138 | 167 | 99 | 87 | 124 |
Cash Conversion Cycle | 155 | 154 | 150 | 160 | 212 | 99 | 155 | 135 | 150 | 175 | 136 |
Working Capital Days | 109 | 99 | 111 | 111 | 139 | 110 | 139 | 147 | 139 | 141 | 136 |
ROCE % | 10% | 19% | 23% | 22% | 21% | 14% | 12% | 16% | 17% | 22% |
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]