DCM Shriram Ltd

DCM Shriram Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

DCM Shriram Ltd

₹ 918 -0.59%
16 Apr - close price
dcmshriram.com BSE: 523367 NSE : DCMSHRIRAM
About

DCM Shriram is engaged in the business of manufacturing facilities of Fertiliser, Chloro Vinyl & Cement in Kota (Rajasthan) and of Chlor- Alkali in Bharuch (Gujrat).(Source : Company Web-site )

Key Points

Part of DCM Group[1]
DCM Shriram is a part of the DCM group founded by Sir Shri Ram, the DCM group is an industrial empire manufacturing a vast variety of goods like - textiles, sugar, chemicals, vanaspati, pottery, fans, sewing machines, electric motors, and capacitors.

Website BSE NSE
  • Market Cap ₹ 14,316 Cr.
  • Current Price ₹ 918
  • High / Low ₹ 1,175 / 772
  • Stock P/E 27.7
  • Book Value ₹ 399
  • Dividend Yield 1.53 %
  • ROCE 19.0 %
  • ROE 15.1 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 22.4%

Cons

  • The company has delivered a poor sales growth of 10.8% over past five years.
  • Company might be capitalizing the interest cost

* 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: Diversified Industry: Diversified - Mega

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
2,159 2,191 1,957 2,145 2,791 2,873 2,851 2,740 3,236 2,720 2,780 2,708 3,035
1,755 1,830 1,674 1,855 2,202 2,239 2,415 2,470 2,682 2,374 2,614 2,594 2,590
Operating Profit 404 361 283 290 589 635 436 270 554 346 166 114 445
OPM % 19% 16% 14% 14% 21% 22% 15% 10% 17% 13% 6% 4% 15%
17 31 17 21 25 28 28 32 33 26 17 22 35
Interest 28 25 27 23 17 17 17 11 13 12 25 15 15
Depreciation 56 58 57 59 61 61 61 63 66 71 72 74 77
Profit before tax 337 308 216 229 536 585 387 228 509 289 86 47 389
Tax % 25% 25% 27% 31% 35% 31% 34% 44% 33% 35% 34% 32% 38%
253 232 158 158 350 401 254 128 342 187 57 32 240
EPS in Rs 16.25 14.86 10.12 10.16 22.43 25.73 16.29 8.22 21.94 11.97 3.63 2.07 15.42
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
5,039 5,539 6,182 5,639 5,780 5,788 6,900 7,771 7,767 8,308 9,627 11,547 11,243
4,693 4,999 5,673 5,240 5,276 5,017 5,866 6,402 6,575 7,156 7,831 9,941 10,172
Operating Profit 346 540 509 399 505 771 1,035 1,369 1,192 1,152 1,796 1,606 1,072
OPM % 7% 10% 8% 7% 9% 13% 15% 18% 15% 14% 19% 14% 10%
-19 -20 50 52 41 47 56 88 88 92 92 120 100
Interest 160 155 149 112 85 71 83 119 164 122 85 53 67
Depreciation 157 147 138 110 98 114 141 157 219 233 238 260 294
Profit before tax 10 219 272 228 362 633 867 1,180 897 889 1,565 1,413 811
Tax % -25% 7% 11% 8% 17% 13% 23% 24% 20% 24% 32% 36%
12 203 242 211 301 552 669 904 722 674 1,067 911 516
EPS in Rs 0.72 12.23 14.85 12.98 18.58 33.97 41.22 56.99 45.96 43.17 68.45 58.41 33.09
Dividend Payout % 56% 13% 14% 17% 17% 17% 20% 17% 18% 22% 22% 24%
Compounded Sales Growth
10 Years: 8%
5 Years: 11%
3 Years: 14%
TTM: -4%
Compounded Profit Growth
10 Years: 14%
5 Years: 6%
3 Years: 7%
TTM: -54%
Stock Price CAGR
10 Years: 26%
5 Years: 18%
3 Years: 10%
1 Year: 11%
Return on Equity
10 Years: 19%
5 Years: 19%
3 Years: 17%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 33 33 33 33 33 33 33 31 31 31 31 31 31
Reserves 1,282 1,462 1,654 1,826 2,058 2,495 3,007 3,494 4,018 4,617 5,470 6,162 6,193
1,818 1,557 1,177 760 1,064 1,074 756 1,610 2,150 1,521 1,577 1,707 1,539
1,495 1,699 1,988 1,798 1,852 1,972 1,857 2,001 1,935 1,621 2,290 2,819 3,217
Total Liabilities 4,629 4,751 4,852 4,417 5,007 5,574 5,652 7,136 8,135 7,790 9,369 10,720 10,981
1,911 1,565 1,513 1,443 1,428 2,022 2,211 2,690 3,499 3,360 3,408 4,105 4,111
CWIP 54 44 51 62 357 65 117 332 59 109 494 1,630 2,358
Investments 11 7 203 6 35 31 30 31 29 30 3 12 53
2,653 3,134 3,085 2,906 3,186 3,457 3,294 4,084 4,548 4,291 5,463 4,973 4,459
Total Assets 4,629 4,751 4,852 4,417 5,007 5,574 5,652 7,136 8,135 7,790 9,369 10,720 10,981

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
299 319 969 167 100 772 827 775 496 1,887 1,224 1,296
-82 40 -200 228 -326 -411 -321 -803 -518 -642 -888 -1,543
-100 -443 -585 -594 166 -185 -571 277 183 -918 -275 -235
Net Cash Flow 116 -84 184 -200 -59 176 -65 248 161 327 62 -482

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 52 68 61 69 81 63 48 49 51 23 34 27
Inventory Days 154 148 105 120 141 194 163 190 208 146 190 153
Days Payable 100 114 120 119 123 138 110 113 89 57 79 65
Cash Conversion Cycle 107 102 47 71 100 120 100 126 170 111 145 115
Working Capital Days 66 85 46 65 77 67 64 73 102 64 67 53
ROCE % 7% 14% 14% 12% 15% 21% 25% 29% 19% 16% 24% 19%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
66.53% 66.53% 66.53% 66.52% 66.52% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53%
2.82% 3.01% 2.98% 3.02% 3.05% 2.97% 2.74% 2.67% 2.58% 2.86% 3.41% 3.76%
9.37% 9.01% 9.04% 8.89% 8.77% 8.62% 8.82% 8.81% 8.66% 8.50% 8.37% 8.07%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
20.22% 20.42% 20.36% 20.43% 20.59% 20.84% 20.86% 20.97% 21.26% 21.18% 20.74% 20.70%
1.03% 1.01% 1.06% 1.11% 1.05% 1.01% 1.04% 1.01% 0.96% 0.92% 0.94% 0.92%
No. of Shareholders 45,59458,03654,12064,11864,49961,74558,41557,79658,87055,81155,15757,171

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls