Sah Polymers Ltd

Sah Polymers Ltd

₹ 96.6 0.82%
22 Apr 12:11 p.m.
About

Incorporated in 1992, Sah Polymers
Ltd does manufacturing and marketing
of FIBC and other flexible packaging
products[1]

Key Points

Business Overview:[1][2]
SAHPL is a Recognized Star Export
House by the Government of India. It is
a manufacturer of Flexible Intermediate
Bulk Containers from Simple builder bags
to complex C panel and circular baffle bags, Polypropylene Woven Bags, BOPP Laminated Bags

  • Market Cap 249 Cr.
  • Current Price 96.6
  • High / Low 146 / 71.2
  • Stock P/E 213
  • Book Value 32.3
  • Dividend Yield 0.51 %
  • ROCE 7.87 %
  • ROE 5.67 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 2.98 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 8.73% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.2.23 Cr.

* 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: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
26.57 24.04 17.00 14.75 19.60 26.34 25.32
25.05 22.61 15.70 13.36 18.27 25.47 24.76
Operating Profit 1.52 1.43 1.30 1.39 1.33 0.87 0.56
OPM % 5.72% 5.95% 7.65% 9.42% 6.79% 3.30% 2.21%
0.32 0.22 0.53 0.43 0.46 0.45 0.89
Interest 0.33 0.38 0.58 0.62 0.72 0.69 0.84
Depreciation 0.22 0.23 0.23 0.45 0.52 0.51 0.56
Profit before tax 1.29 1.04 1.02 0.75 0.55 0.12 0.05
Tax % 27.91% 27.88% 22.55% 22.67% 21.82% 8.33% 20.00%
0.94 0.75 0.79 0.58 0.43 0.11 0.05
EPS in Rs 0.60 0.48 0.51 0.22 0.17 0.04 0.02
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
42.34 43.31 45.18 49.15 54.39 75.64 82.30 86.01
40.31 41.34 42.74 47.04 51.79 69.04 76.40 81.86
Operating Profit 2.03 1.97 2.44 2.11 2.60 6.60 5.90 4.15
OPM % 4.79% 4.55% 5.40% 4.29% 4.78% 8.73% 7.17% 4.83%
0.49 0.19 0.28 0.76 0.95 0.74 1.50 2.23
Interest 1.30 1.27 1.26 1.59 1.12 1.37 2.17 2.87
Depreciation 0.91 0.72 0.71 0.77 0.81 0.83 1.13 2.04
Profit before tax 0.31 0.17 0.75 0.51 1.62 5.14 4.10 1.47
Tax % 80.65% 94.12% 49.33% 43.14% 21.60% 21.79% 25.61%
0.06 0.01 0.37 0.30 1.27 4.02 3.06 1.17
EPS in Rs 0.04 0.01 0.24 0.19 0.81 2.58 1.19 0.45
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 42.16%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 19%
TTM: 9%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 117%
TTM: -24%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 26%
Return on Equity
10 Years: %
5 Years: %
3 Years: 9%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14.20 14.20 15.60 15.60 15.60 15.60 25.80 25.80
Reserves 1.32 1.31 3.38 3.68 4.49 8.27 58.30 57.41
10.20 9.64 11.28 10.37 13.79 28.71 22.63 31.56
3.62 4.30 6.52 6.74 6.70 9.42 10.30 11.48
Total Liabilities 29.34 29.45 36.78 36.39 40.58 62.00 117.03 126.25
14.82 13.73 13.09 12.74 14.24 14.40 43.35 49.29
CWIP 0.00 0.03 0.00 0.00 0.02 6.68 0.93 1.64
Investments 3.25 3.35 0.00 1.00 0.00 5.61 5.61 0.00
11.27 12.34 23.69 22.65 26.32 35.31 67.14 75.32
Total Assets 29.34 29.45 36.78 36.39 40.58 62.00 117.03 126.25

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1.98 1.53 2.76 0.66 1.39 -0.97 -16.12
-2.08 0.07 -0.38 -0.04 -2.33 -13.32 -22.00
-1.09 -1.70 -1.61 -1.10 2.38 13.62 47.34
Net Cash Flow -1.19 -0.10 0.76 -0.48 1.44 -0.66 9.22

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 31.72 33.54 70.61 66.84 65.03 58.77 46.88
Inventory Days 58.19 60.00 65.90 61.27 54.21 71.43 117.56
Days Payable 19.84 23.67 45.18 48.93 32.32 38.91 36.44
Cash Conversion Cycle 70.08 69.87 91.32 79.18 86.92 91.30 128.00
Working Capital Days 63.10 60.59 126.68 114.88 115.76 112.92 159.26
ROCE % 6.57% 7.01% 8.63% 15.06% 7.87%

Shareholding Pattern

Numbers in percentages

3 Recently
Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
60.46% 60.46% 60.46% 60.46% 60.46%
11.80% 6.55% 4.19% 3.58% 3.15%
27.73% 33.00% 35.34% 35.96% 36.40%
No. of Shareholders 11,0239,3148,5037,7077,897

* 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