Dollar Industries Ltd

About [ edit ]

Dollar Industries is primarily engaged in manufacture and sale of hosiery products in knitted inner wears, casual wears and thermal wears.

  • Market Cap 1,995 Cr.
  • Current Price 352
  • High / Low 369 / 125
  • Stock P/E 22.9
  • Book Value 95.7
  • Dividend Yield 0.68 %
  • ROCE 18.8 %
  • ROE 17.3 %
  • Face Value 2.00

Pros

  • Company has reduced debt.

Cons

  • The company has delivered a poor sales growth of 6.46% over past five years.
  • Company might be capitalizing the interest cost
  • Dividend payout has been low at 14.87% of profits over last 3 years

Peer comparison

Sector: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
244 243 245 298 234 243 255 237 160 257 312 308
215 207 208 263 207 220 221 216 131 222 269 277
Operating Profit 28 36 37 34 27 23 33 21 29 35 43 31
OPM % 12% 15% 15% 12% 12% 10% 13% 9% 18% 14% 14% 10%
Other Income 0 0 1 1 0 1 1 3 0 1 1 2
Interest 3 4 4 5 4 4 4 4 3 2 2 1
Depreciation 3 3 3 3 3 4 4 4 3 3 4 5
Profit before tax 22 30 31 28 20 16 27 17 22 30 38 27
Tax % 38% 35% 37% 18% 35% 17% 26% 21% 25% 25% 26% 26%
Net Profit 14 20 19 23 13 14 20 13 16 22 28 20
EPS in Rs 2.43 3.44 3.41 3.98 2.27 2.41 3.45 2.35 2.90 3.94 5.00 3.54

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
192 217 454 529 653 724 758 886 926 1,029 967 1,037
184 208 420 486 610 668 692 785 801 892 861 899
Operating Profit 8 9 34 43 43 56 67 101 124 136 106 138
OPM % 4% 4% 7% 8% 7% 8% 9% 11% 13% 13% 11% 13%
Other Income 2 2 3 3 3 6 8 1 2 2 5 3
Interest 4 4 14 19 17 20 20 21 18 16 16 9
Depreciation 0 1 9 10 9 11 14 15 12 11 14 15
Profit before tax 6 7 13 17 21 31 41 67 96 111 80 117
Tax % 13% 12% 31% 33% 33% 37% 36% 35% 33% 32% 25% 26%
Net Profit 6 6 9 11 14 19 26 43 64 75 59 87
EPS in Rs 11.29 13.27 10.48 15.39
Dividend Payout % 0% 0% 9% 8% 8% 0% 4% 12% 14% 13% 16% 16%
Compounded Sales Growth
10 Years:%
5 Years:6%
3 Years:4%
TTM:7%
Compounded Profit Growth
10 Years:%
5 Years:27%
3 Years:11%
TTM:47%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:1%
1 Year:180%
Return on Equity
10 Years:%
5 Years:19%
3 Years:17%
Last Year:17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
7 7 8 8 8 8 8 11 11 11 11 11
Reserves 38 44 71 81 93 113 138 177 341 406 454 531
Borrowings 32 38 145 158 151 181 233 216 184 223 210 124
47 46 67 91 95 121 139 128 137 169 149 176
Total Liabilities 123 134 290 338 347 422 517 532 673 810 824 843
4 10 56 56 76 85 84 75 68 70 74 85
CWIP 0 0 0 0 0 0 1 0 2 2 14 15
Investments 0 0 0 0 0 0 0 0 4 8 11 11
119 124 234 282 271 336 433 456 599 730 725 733
Total Assets 123 134 290 338 347 422 517 532 673 810 824 843

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
3 2 6 3 8 43 -31 1 53 132
-1 -7 -18 -21 -12 -6 -11 -16 -25 -22
-0 2 13 17 6 -38 51 16 -43 -109
Net Cash Flow 2 -3 1 -1 1 -0 9 1 -15 1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 13% 15% 15% 18% 18% 22% 24% 22% 15% 19%
Debtor Days 94 94 74 76 79 93 93 93 107 123 136 116
Inventory Turnover 2.58 2.35 3.23 3.38 2.23 1.95 1.71 1.48 1.47 1.43

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
57.02 57.27 60.01 60.01 60.06 60.16 72.20 72.20 72.61 72.91 72.91 72.91
0.36 0.31 0.30 0.30 0.30 0.30 0.30 0.27 0.00 0.00 0.00 0.00
8.09 8.14 8.22 8.23 8.26 7.94 6.95 5.63 5.06 3.90 3.75 3.39
34.53 34.27 31.47 31.46 31.38 31.61 20.55 21.90 22.33 23.18 23.34 23.69

Documents