Dollar Industries Ltd

Dollar Industries Ltd

₹ 543 1.74%
19 Apr - close price
About

Dollar Industries Limited is engaged in manufacture and sale of hosiery products in knitted inner wears, casual wears and thermal wears. [1]

Key Points

Products
The Co has a diverse portfolio of products under brands, catering to the requirements of men, women, and children such as Vests, Leg wear, T-shirts, Briefs, Casual wear, Bermudas Trunks, Panties, Socks, Tank tops, Crewnecks, Polos Henley, Capri, Track pants, Joggers, and much more. [1]

  • Market Cap 3,078 Cr.
  • Current Price 543
  • High / Low 584 / 330
  • Stock P/E 50.4
  • Book Value 131
  • Dividend Yield 0.55 %
  • ROCE 9.79 %
  • ROE 8.33 %
  • Face Value 2.00

Pros

  • Company has been maintaining a healthy dividend payout of 18.8%

Cons

  • Promoter holding has decreased over last quarter: -0.88%
  • The company has delivered a poor sales growth of 8.53% 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
312 308 205 391 381 373 361 340 285 406 319 412 330
269 277 169 329 317 318 324 310 266 395 294 370 297
Operating Profit 43 31 35 62 64 55 37 30 19 12 25 42 32
OPM % 14% 10% 17% 16% 17% 15% 10% 9% 7% 3% 8% 10% 10%
1 2 1 0 2 4 3 0 1 1 1 1 1
Interest 2 1 1 2 2 5 3 4 4 3 3 4 5
Depreciation 4 5 4 4 4 4 4 4 5 4 4 4 6
Profit before tax 38 27 31 56 60 50 33 23 11 5 18 34 23
Tax % 26% 26% 26% 27% 26% 26% 14% 20% 22% 29% 21% 25% 22%
28 20 23 41 44 37 28 18 9 4 14 26 18
EPS in Rs 5.00 3.54 4.07 7.27 7.83 6.54 4.91 3.16 1.54 0.65 2.49 4.50 3.12
Raw PDF

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
454 529 653 724 758 886 926 1,029 967 1,037 1,343 1,394 1,467
420 486 610 668 692 785 801 892 861 899 1,125 1,294 1,357
Operating Profit 34 42 43 56 67 101 124 136 106 138 218 99 110
OPM % 7% 8% 7% 8% 9% 11% 13% 13% 11% 13% 16% 7% 8%
3 4 3 6 8 1 2 2 5 3 7 5 4
Interest 14 19 17 20 20 21 18 16 16 9 10 15 15
Depreciation 9 10 9 11 14 15 12 11 14 15 17 18 19
Profit before tax 13 17 21 31 41 67 96 111 80 117 197 71 80
Tax % 31% 33% 33% 37% 36% 35% 33% 32% 25% 26% 26% 18%
9 11 14 19 26 43 64 75 59 87 146 58 61
EPS in Rs 11.29 13.27 10.48 15.39 25.72 10.27 10.76
Dividend Payout % 9% 8% 8% 0% 4% 12% 14% 13% 16% 16% 12% 29%
Compounded Sales Growth
10 Years: 10%
5 Years: 9%
3 Years: 13%
TTM: 8%
Compounded Profit Growth
10 Years: 19%
5 Years: -2%
3 Years: -1%
TTM: -33%
Stock Price CAGR
10 Years: %
5 Years: 14%
3 Years: 32%
1 Year: 50%
Return on Equity
10 Years: 17%
5 Years: 16%
3 Years: 16%
Last Year: 8%

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 8 8 8 8 8 11 11 11 11 11 11 11 11
Reserves 71 81 93 113 138 177 341 406 454 531 664 706 729
145 158 151 181 233 216 184 223 210 124 206 162 222
67 91 95 121 139 128 137 169 149 176 234 200 235
Total Liabilities 290 338 347 422 517 532 673 810 824 843 1,116 1,079 1,197
56 56 76 85 84 75 68 70 74 85 91 97 161
CWIP 0 0 0 0 1 0 2 2 14 15 52 88 52
Investments 0 0 0 0 0 0 4 8 11 11 10 15 15
234 282 271 336 433 456 599 730 725 733 963 879 968
Total Assets 290 338 347 422 517 532 673 810 824 843 1,116 1,079 1,197

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
6 3 8 43 -31 1 53 132 0 140
-18 -21 -12 -6 -11 -16 -25 -22 -62 -60
13 17 6 -38 51 16 -43 -109 55 -80
Net Cash Flow 1 -1 1 -0 9 1 -15 1 -7 -0

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 74 76 79 93 93 93 107 123 136 116 109 112
Inventory Days 165 107 117 213 191 254 273 248 274 282 170
Days Payable 66 62 76 104 89 101 124 98 114 105 66
Cash Conversion Cycle 74 175 123 135 202 196 260 272 286 276 287 216
Working Capital Days 128 117 91 106 125 124 170 186 213 192 195 174
ROCE % 13% 15% 15% 18% 18% 22% 24% 22% 15% 19% 27% 10%

Shareholding Pattern

Numbers in percentages

6 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.91% 72.91% 72.91% 72.91% 72.91% 72.91% 72.91% 73.09% 73.09% 73.09% 73.09% 72.21%
0.00% 0.13% 0.20% 0.30% 0.48% 0.52% 0.44% 0.44% 0.49% 0.33% 0.48% 2.08%
3.39% 1.69% 1.69% 1.68% 1.69% 2.09% 2.35% 2.26% 0.50% 0.57% 0.58% 0.55%
23.69% 25.27% 25.19% 25.10% 24.91% 24.47% 24.30% 24.21% 25.93% 26.00% 25.85% 25.15%
No. of Shareholders 19,93922,20322,21032,54933,31527,61927,03926,68827,28825,85325,35623,227

* 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

Concalls