Dollar Industries Ltd

₹ 429 0.94%
02 Dec - 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 wears, T-shirts, Briefs, Casual wear, Bermudas Trunks, Panties, Socks, Tank tops, Crewnecks, Polos Henley, Capri, Track pants, Joggers, and much more. [1]

  • Market Cap 2,431 Cr.
  • Current Price 429
  • High / Low 666 / 395
  • Stock P/E 19.1
  • Book Value 124
  • Dividend Yield 0.70 %
  • ROCE 26.8 %
  • ROE 23.9 %
  • Face Value 2.00

Pros

  • Company has delivered good profit growth of 27.4% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 8.79% 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: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
243 255 237 159 257 312 308 205 391 382 373 361 342
220 221 216 131 222 269 277 169 329 318 318 324 312
Operating Profit 23 33 21 29 35 43 31 35 62 64 55 37 30
OPM % 10% 13% 9% 18% 14% 14% 10% 17% 16% 17% 15% 10% 9%
1 1 3 0 1 1 2 1 0 2 4 3 0
Interest 4 4 4 3 2 2 1 1 2 2 5 3 4
Depreciation 4 4 4 3 3 4 5 4 4 4 4 4 4
Profit before tax 16 27 17 22 30 38 27 31 56 60 50 33 23
Tax % 17% 26% 21% 25% 25% 26% 26% 26% 27% 26% 26% 14% 20%
Net Profit 14 20 13 16 22 28 20 23 41 44 37 28 18
EPS in Rs 2.41 3.45 2.35 2.90 3.94 5.00 3.54 4.07 7.27 7.83 6.54 4.91 3.16
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
380 454 529 653 724 758 886 926 1,029 967 1,037 1,350 1,458
357 420 486 610 668 692 785 801 892 861 899 1,133 1,271
Operating Profit 23 34 42 43 56 67 101 124 136 106 138 218 187
OPM % 6% 7% 8% 7% 8% 9% 11% 13% 13% 11% 13% 16% 13%
3 3 4 3 6 8 1 2 2 5 3 7 8
Interest 8 14 19 17 20 20 21 18 16 16 9 10 13
Depreciation 5 9 10 9 11 14 15 12 11 14 15 17 17
Profit before tax 12 13 17 21 31 41 67 96 111 80 117 197 165
Tax % 34% 31% 33% 33% 37% 36% 35% 33% 32% 25% 26% 26%
Net Profit 8 9 11 14 19 26 43 64 75 59 87 146 127
EPS in Rs 11.29 13.27 10.48 15.39 25.72 22.44
Dividend Payout % 10% 9% 8% 8% 0% 4% 12% 14% 13% 16% 16% 12%
Compounded Sales Growth
10 Years: 12%
5 Years: 9%
3 Years: 9%
TTM: 20%
Compounded Profit Growth
10 Years: 32%
5 Years: 27%
3 Years: 25%
TTM: 13%
Stock Price CAGR
10 Years: %
5 Years: -2%
3 Years: 47%
1 Year: -4%
Return on Equity
10 Years: 19%
5 Years: 20%
3 Years: 19%
Last Year: 24%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
8 8 8 8 8 8 11 11 11 11 11 11 11
Reserves 63 71 81 93 113 138 177 341 406 454 531 664 693
119 145 158 151 181 233 216 184 223 210 124 206 259
60 67 91 95 121 139 128 137 169 149 176 234 177
Total Liabilities 249 290 338 347 422 517 532 673 810 824 843 1,116 1,141
47 56 56 76 85 84 75 68 70 74 85 91 99
CWIP 0 0 0 0 0 1 0 2 2 14 15 52 69
Investments 0 0 0 0 0 0 0 4 8 11 11 10 10
202 234 282 271 336 433 456 599 730 725 733 963 964
Total Assets 249 290 338 347 422 517 532 673 810 824 843 1,116 1,141

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
6 3 8 43 -31 1 53 132 0
-18 -21 -12 -6 -11 -16 -25 -22 -62
13 17 6 -38 51 16 -43 -109 55
Net Cash Flow 1 -1 1 -0 9 1 -15 1 -7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 68 74 76 79 93 93 93 107 123 136 116 109
Inventory Days 176 165 107 117 213 191 254 273 248 274 282
Days Payable 42 66 62 76 104 89 101 124 98 114 105
Cash Conversion Cycle 202 74 175 123 135 202 196 260 272 286 276 286
Working Capital Days 123 128 117 91 106 125 124 170 186 213 192 194
ROCE % 13% 15% 15% 18% 18% 22% 24% 22% 15% 19% 27%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
60.16 72.20 72.20 72.61 72.91 72.91 72.91 72.91 72.91 72.91 72.91 72.91
0.30 0.30 0.27 0.00 0.00 0.00 0.00 0.13 0.20 0.30 0.48 0.52
7.94 6.95 5.63 5.06 3.90 3.75 3.39 1.69 1.69 1.68 1.69 2.09
31.61 20.55 21.90 22.33 23.18 23.34 23.69 25.27 25.19 25.10 24.91 24.47

* The XBRL reporting format changed from Sep'2022 onwards. The new format added details about banks and foreign portfolio investors. These were not available earlier.
The sudden increase in FII or DII might be because of these changes.

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

Documents