CEAT Ltd
CEAT, established in 1958, is one of the largest tyre manufacturers and one of the fastest-growing tyre companies in India. CEAT became a part of the RPG Group in 1982. It is amongst the Top 25 best workplaces in Manufacturing by GPTW for 2022.[1]
- Market Cap ₹ 10,238 Cr.
- Current Price ₹ 2,531
- High / Low ₹ 2,998 / 1,390
- Stock P/E 15.2
- Book Value ₹ 904
- Dividend Yield 0.47 %
- ROCE 9.96 %
- ROE 7.10 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 21.2%
Cons
- Stock is trading at 2.84 times its book value
- Company has a low return on equity of 7.98% over 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4,424 | 4,827 | 5,276 | 5,504 | 5,451 | 5,702 | 6,213 | 6,831 | 6,748 | 7,573 | 9,313 | 11,263 | 11,776 | |
4,177 | 4,404 | 4,643 | 4,855 | 4,651 | 5,029 | 5,571 | 6,186 | 6,027 | 6,588 | 8,601 | 10,286 | 10,145 | |
Operating Profit | 247 | 423 | 633 | 649 | 799 | 673 | 642 | 646 | 720 | 985 | 712 | 977 | 1,631 |
OPM % | 6% | 9% | 12% | 12% | 15% | 12% | 10% | 9% | 11% | 13% | 8% | 9% | 14% |
25 | -6 | 10 | 22 | 35 | 23 | 21 | 6 | 1 | -11 | 5 | 5 | 17 | |
Interest | 192 | 193 | 184 | 141 | 99 | 87 | 92 | 68 | 152 | 176 | 204 | 239 | 271 |
Depreciation | 70 | 78 | 83 | 88 | 107 | 142 | 162 | 174 | 277 | 340 | 435 | 469 | 498 |
Profit before tax | 10 | 146 | 377 | 443 | 628 | 467 | 410 | 410 | 292 | 459 | 77 | 274 | 879 |
Tax % | 22% | 27% | 33% | 32% | 29% | 22% | 32% | 29% | 23% | 10% | 30% | 25% | |
8 | 106 | 254 | 299 | 445 | 363 | 279 | 289 | 225 | 414 | 54 | 206 | 667 | |
EPS in Rs | 2.20 | 31.06 | 70.58 | 73.91 | 110.06 | 89.67 | 68.90 | 71.42 | 55.53 | 102.26 | 13.43 | 50.99 | 164.95 |
Dividend Payout % | 45% | 13% | 14% | 14% | 10% | 13% | 17% | 17% | 22% | 18% | 22% | 24% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 13% |
3 Years: | 19% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | -5% |
3 Years: | -2% |
TTM: | 547% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 19% |
3 Years: | 22% |
1 Year: | 81% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 9% |
3 Years: | 8% |
Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 34 | 34 | 36 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves | 618 | 709 | 931 | 1,558 | 1,909 | 2,266 | 2,506 | 2,711 | 2,720 | 3,124 | 3,110 | 3,305 | 3,617 |
1,280 | 1,012 | 1,149 | 759 | 651 | 775 | 641 | 1,261 | 2,014 | 1,512 | 2,203 | 2,268 | 2,038 | |
1,090 | 1,308 | 1,256 | 1,278 | 1,292 | 1,462 | 1,581 | 2,050 | 2,371 | 3,231 | 3,607 | 3,855 | 3,969 | |
Total Liabilities | 3,023 | 3,062 | 3,372 | 3,636 | 3,893 | 4,543 | 4,769 | 6,062 | 7,146 | 7,907 | 8,961 | 9,469 | 9,665 |
1,524 | 1,503 | 1,474 | 1,481 | 1,975 | 2,409 | 2,465 | 2,846 | 4,160 | 4,763 | 5,329 | 6,096 | 6,218 | |
CWIP | 13 | 10 | 30 | 164 | 213 | 49 | 162 | 749 | 1,002 | 728 | 808 | 537 | 508 |
Investments | 74 | 45 | 124 | 437 | 224 | 259 | 320 | 313 | 111 | 118 | 126 | 130 | 150 |
1,411 | 1,505 | 1,743 | 1,554 | 1,480 | 1,827 | 1,823 | 2,153 | 1,874 | 2,298 | 2,698 | 2,706 | 2,789 | |
Total Assets | 3,023 | 3,062 | 3,372 | 3,636 | 3,893 | 4,543 | 4,769 | 6,062 | 7,146 | 7,907 | 8,961 | 9,469 | 9,665 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 557 | 155 | 705 | 718 | 344 | 744 | 533 | 968 | 1,351 | 632 | 1,215 | |
-128 | -64 | -98 | -259 | -412 | -419 | -420 | -1,052 | -1,128 | -626 | -950 | -860 | |
106 | -454 | -32 | -177 | -340 | 78 | -269 | 504 | 126 | -728 | 311 | -318 | |
Net Cash Flow | -16 | 39 | 26 | 269 | -33 | 3 | 55 | -15 | -34 | -3 | -7 | 37 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 51 | 48 | 50 | 44 | 39 | 38 | 42 | 39 | 36 | 44 | 45 | 42 |
Inventory Days | 63 | 58 | 76 | 68 | 73 | 100 | 72 | 85 | 86 | 96 | 78 | 56 |
Days Payable | 70 | 84 | 70 | 67 | 74 | 81 | 81 | 91 | 111 | 158 | 131 | 113 |
Cash Conversion Cycle | 44 | 22 | 55 | 45 | 37 | 57 | 33 | 33 | 11 | -17 | -8 | -15 |
Working Capital Days | 6 | -9 | 19 | 9 | 16 | 30 | 3 | 3 | -14 | -36 | -26 | -27 |
ROCE % | 12% | 20% | 29% | 26% | 30% | 20% | 17% | 15% | 11% | 14% | 6% | 10% |
Documents
Announcements
- GST Order Issued By The Joint Commissioner Of Central Tax, Bengaluru. 15h
-
Email Communication To Shareholders Regarding Dividend Taxation Provisions
1d - Company has informed about Email Communication to Shareholders regarding Tax Deduction at Source on dividend distribution during FY 2024-25
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
2d - Company has informed about Resignation of Ms. Vallari Gupte as Company Secretary and Compliance Officer
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
2d - The Results Earnings Call for the Audited Financial Results of the Company for the quarter and year ended March 31, 2024 will be held on …
- Board Meeting Intimation for Consideration And Approval Of The Audited Financial Results Of The Company For The Quarter And Year Ended March 31, 2024 And To Consider And Recommend Dividend On Equity Shares, If Any, For The Year Ended March 31, 2024. 19 Apr
Annual reports
-
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 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Jan 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Oct 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
-
May 2023Transcript PPT REC
-
Feb 2023TranscriptNotesPPT
-
Jan 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPT
-
Jun 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Mar 2022TranscriptNotesPPT
-
Feb 2022Transcript PPT
-
Jan 2022TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Oct 2021TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Mar 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Jan 2021TranscriptNotesPPT
-
Dec 2020TranscriptNotesPPT
-
Dec 2020TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jul 2020Transcript PPT
-
May 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Jan 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Oct 2019Transcript PPT
-
Sep 2019TranscriptNotesPPT
-
Sep 2019Transcript PPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Jun 2019Transcript PPT
-
May 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Jan 2019Transcript PPT
-
Dec 2018TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018Transcript PPT
-
Oct 2018TranscriptNotesPPT
-
Jul 2018Transcript PPT
-
Apr 2018Transcript PPT
-
Apr 2018TranscriptNotesPPT
-
Apr 2018TranscriptNotesPPT
-
Mar 2018TranscriptPPT
-
Feb 2018TranscriptNotesPPT
-
Aug 2017Transcript PPT
-
Apr 2017Transcript PPT
-
Apr 2017TranscriptNotesPPT
-
Feb 2017Transcript PPT
-
Nov 2016Transcript PPT
-
Jul 2016Transcript PPT
-
Jun 2016TranscriptNotesPPT
-
Apr 2016Transcript PPT
-
Feb 2016TranscriptNotesPPT
Products[1]
Company has 1,900+ SKUs with 170+ new products launched in FY23. The company manufactured 45.07+ Mn tyres in FY23 and has launched India’s first EV range of tyres designed for two and four-wheelers.[2]