Carysil Ltd
Carysil 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 ₹ 2,177 Cr.
- Current Price ₹ 766
- High / Low ₹ 1,151 / 593
- Stock P/E 35.0
- Book Value ₹ 132
- Dividend Yield 0.26 %
- ROCE 17.1 %
- ROE 17.6 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Company's median sales growth is 15.1% of last 10 years
Cons
- Promoter holding has decreased over last quarter: -2.47%
* 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
80 | 106 | 127 | 174 | 181 | 196 | 252 | 276 | 310 | 484 | 594 | 684 | 743 | |
66 | 87 | 103 | 143 | 154 | 169 | 209 | 229 | 243 | 379 | 484 | 553 | 605 | |
Operating Profit | 14 | 19 | 24 | 31 | 27 | 27 | 42 | 48 | 67 | 105 | 110 | 131 | 139 |
OPM % | 17% | 18% | 19% | 18% | 15% | 14% | 17% | 17% | 22% | 22% | 18% | 19% | 19% |
1 | 1 | 1 | 2 | 3 | 5 | 2 | 5 | 8 | 10 | 2 | 5 | 6 | |
Interest | 4 | 5 | 8 | 9 | 11 | 8 | 12 | 10 | 8 | 11 | 17 | 23 | 22 |
Depreciation | 4 | 5 | 4 | 5 | 6 | 7 | 9 | 12 | 13 | 18 | 26 | 32 | 34 |
Profit before tax | 6 | 10 | 13 | 18 | 13 | 17 | 24 | 30 | 54 | 86 | 68 | 81 | 88 |
Tax % | 22% | 25% | 32% | 32% | 37% | 28% | 28% | 25% | 27% | 24% | 22% | 28% | |
5 | 8 | 9 | 12 | 8 | 12 | 17 | 23 | 39 | 65 | 53 | 58 | 63 | |
EPS in Rs | 2.17 | 3.43 | 3.75 | 4.21 | 2.80 | 4.61 | 6.65 | 8.27 | 14.65 | 24.26 | 19.58 | 21.59 | 23.18 |
Dividend Payout % | 30% | 23% | 21% | 24% | 36% | 22% | 18% | 15% | 14% | 10% | 10% | 9% |
Compounded Sales Growth | |
---|---|
10 Years: | 20% |
5 Years: | 22% |
3 Years: | 30% |
TTM: | 32% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | 27% |
3 Years: | 14% |
TTM: | 37% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 49% |
3 Years: | 0% |
1 Year: | 20% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 21% |
3 Years: | 21% |
Last Year: | 18% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves | 23 | 29 | 37 | 74 | 107 | 113 | 128 | 152 | 186 | 248 | 298 | 349 |
31 | 39 | 73 | 67 | 80 | 92 | 97 | 102 | 107 | 150 | 235 | 312 | |
20 | 24 | 32 | 52 | 41 | 50 | 61 | 65 | 93 | 150 | 174 | 178 | |
Total Liabilities | 79 | 97 | 147 | 199 | 233 | 260 | 291 | 325 | 391 | 553 | 712 | 845 |
32 | 35 | 58 | 67 | 98 | 111 | 119 | 125 | 152 | 206 | 328 | 404 | |
CWIP | 0 | 2 | 4 | 2 | 2 | 2 | 4 | 9 | 10 | 21 | 14 | 10 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
46 | 60 | 85 | 131 | 132 | 146 | 168 | 191 | 229 | 326 | 371 | 431 | |
Total Assets | 79 | 97 | 147 | 199 | 233 | 260 | 291 | 325 | 391 | 553 | 712 | 845 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 6 | 7 | 11 | 6 | 16 | 24 | 30 | 45 | 52 | 71 | 58 | |
-7 | -9 | -27 | -13 | -14 | -20 | -17 | -19 | -35 | -73 | -136 | -102 | |
6 | 4 | 25 | 19 | 2 | -0 | -4 | -10 | -9 | 18 | 64 | 48 | |
Net Cash Flow | 1 | 0 | 5 | 17 | -6 | -5 | 2 | 1 | 2 | -2 | -1 | 5 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 97 | 86 | 93 | 89 | 77 | 89 | 79 | 82 | 98 | 76 | 63 | 74 |
Inventory Days | 199 | 206 | 239 | 184 | 216 | 213 | 170 | 180 | 161 | 212 | 184 | 248 |
Days Payable | 146 | 131 | 120 | 174 | 138 | 167 | 99 | 87 | 124 | 162 | 111 | 124 |
Cash Conversion Cycle | 150 | 160 | 212 | 99 | 155 | 135 | 150 | 175 | 136 | 126 | 137 | 197 |
Working Capital Days | 97 | 94 | 116 | 98 | 123 | 127 | 121 | 125 | 136 | 117 | 109 | 125 |
ROCE % | 19% | 23% | 22% | 20% | 14% | 12% | 16% | 16% | 22% | 27% | 18% | 17% |
Documents
Announcements
Annual reports
-
Financial Year 2024
from bse
-
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
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
Jun 2023TranscriptPPT
-
Jun 2023Transcript PPT REC
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Apr 2022TranscriptPPT
-
Feb 2022TranscriptNotesPPT
-
Dec 2021Transcript PPT
-
Sep 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
Mar 2021TranscriptPPT
-
Feb 2021TranscriptNotesPPT
-
Dec 2020TranscriptPPT
-
Nov 2020TranscriptPPT
-
Nov 2020Transcript PPT
-
Sep 2020TranscriptPPT
-
Aug 2020TranscriptNotesPPT
-
Jul 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
May 2020TranscriptPPT
-
Jan 2020TranscriptNotesPPT
-
Dec 2019TranscriptPPT
-
Dec 2019Transcript PPT
-
Oct 2019TranscriptPPT
-
Aug 2019TranscriptNotesPPT
-
Jun 2019TranscriptPPT
-
Jun 2019Transcript PPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptPPT
-
Nov 2018Transcript PPT
-
Jul 2018TranscriptNotesPPT
-
Jun 2018Transcript PPT
-
Apr 2018TranscriptPPT
-
Feb 2018TranscriptNotesPPT
-
Dec 2017TranscriptPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
Overview[1]
Carysil Limited was incorporated in 1987 and is engaged in manufacturing of Composite Quartz Sinks. The Company started its operations in technical collaboration with “Schock & Co.”, and has become one of the largest manufacturers of Quartz Kitchen Sinks in Asia. Company manufactures Stainless-Steel Kitchen Sinks with a core focus on “Quadro Sinks” and dealing in a complete range of built-in Kitchen Appliances under its “Carysil” Brand, having varieties of Kitchen Chimneys, Dishwashers, Cook-tops, Built-in Ovens, Wine-Chillers etc. Company also offers Bathroom solutions like Premium Sanitary ware, Washbasins, and Composite 3D Tiles to name a few, under its “Sternhagen” Brand.