Sejal Glass Ltd
Incorporated in 1998, Sejal Glass Ltd is in the business of value addition of glass & glass products[1]
- Market Cap ₹ 429 Cr.
- Current Price ₹ 422
- High / Low ₹ 679 / 299
- Stock P/E 107
- Book Value ₹ 30.5
- Dividend Yield 0.00 %
- ROCE 10.9 %
- ROE 13.9 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 13.8 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Earnings include an other income of Rs.7.54 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: Glass & Glass Products Industry: Glass & Glass Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
126.37 | 14.41 | 14.16 | 4.75 | 9.71 | 8.54 | 3.72 | 10.02 | 24.33 | 46.43 | 59.53 | 63.02 | |
132.94 | 31.69 | 25.60 | 10.94 | 12.44 | 15.23 | 7.99 | 12.89 | 25.43 | 42.92 | 53.96 | 58.34 | |
Operating Profit | -6.57 | -17.28 | -11.44 | -6.19 | -2.73 | -6.69 | -4.27 | -2.87 | -1.10 | 3.51 | 5.57 | 4.68 |
OPM % | -5.20% | -119.92% | -80.79% | -130.32% | -28.12% | -78.34% | -114.78% | -28.64% | -4.52% | 7.56% | 9.36% | 7.43% |
-0.91 | -8.14 | -100.34 | -32.59 | 0.11 | -3.18 | -12.50 | -9.61 | 150.35 | -0.75 | 1.47 | 7.54 | |
Interest | 8.82 | 9.27 | 5.66 | 4.50 | 2.12 | 2.19 | 2.24 | 3.45 | 1.05 | 2.31 | 5.56 | 7.13 |
Depreciation | 2.46 | 4.82 | 3.70 | 3.41 | 2.73 | 2.60 | 2.49 | 2.48 | 1.24 | 0.89 | 0.97 | 1.09 |
Profit before tax | -18.76 | -39.51 | -121.14 | -46.69 | -7.47 | -14.66 | -21.50 | -18.41 | 146.96 | -0.44 | 0.51 | 4.00 |
Tax % | 0.00% | 56.75% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -2,052.27% | 0.00% | 0.00% |
-18.76 | -61.93 | -121.14 | -46.69 | -7.47 | -14.66 | -21.50 | -18.42 | 146.96 | 8.59 | 0.51 | 4.00 | |
EPS in Rs | -5.59 | -18.46 | -36.11 | -13.92 | -2.23 | -4.37 | -6.41 | -5.49 | 145.50 | 8.50 | 0.50 | 3.96 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 16% |
5 Years: | 76% |
3 Years: | 37% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 20% |
3 Years: | 48% |
TTM: | 684% |
Stock Price CAGR | |
---|---|
10 Years: | 57% |
5 Years: | 208% |
3 Years: | 22% |
1 Year: | 39% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 23% |
Last Year: | 14% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 33.55 | 33.55 | 33.55 | 33.55 | 33.55 | 33.55 | 33.55 | 33.55 | 10.10 | 10.10 | 10.10 | 10.10 |
Reserves | 118.84 | 47.16 | -74.72 | -121.42 | -128.90 | -144.43 | -165.93 | -184.34 | -3.95 | 4.63 | 16.76 | 20.68 |
56.91 | 52.67 | 49.89 | 29.13 | 26.92 | 22.19 | 22.15 | 63.91 | 33.19 | 31.28 | 68.70 | 77.40 | |
94.05 | 83.24 | 95.30 | 141.22 | 132.35 | 141.37 | 165.27 | 139.97 | 4.01 | 5.41 | 8.90 | 8.04 | |
Total Liabilities | 303.35 | 216.62 | 104.02 | 82.48 | 63.92 | 52.68 | 55.04 | 53.09 | 43.35 | 51.42 | 104.46 | 116.22 |
76.17 | 51.30 | 45.52 | 42.11 | 39.43 | 34.56 | 32.06 | 29.61 | 32.98 | 20.35 | 20.24 | 21.79 | |
CWIP | 7.42 | 7.51 | 7.52 | 4.92 | 4.92 | 2.92 | 2.92 | 2.92 | 0.19 | 0.40 | 2.88 | 2.29 |
Investments | 1.08 | 1.07 | 1.02 | 1.02 | 1.02 | 1.02 | 0.02 | 0.02 | 0.01 | 4.02 | 39.34 | 36.42 |
218.68 | 156.74 | 49.96 | 34.43 | 18.55 | 14.18 | 20.04 | 20.54 | 10.17 | 26.65 | 42.00 | 55.72 | |
Total Assets | 303.35 | 216.62 | 104.02 | 82.48 | 63.92 | 52.68 | 55.04 | 53.09 | 43.35 | 51.42 | 104.46 | 116.22 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.40 | -6.25 | 5.91 | 20.74 | 2.91 | 2.87 | 7.15 | 2.76 | -6.01 | -1.78 | 0.52 | -7.02 | |
15.68 | 18.44 | 1.37 | 4.03 | 0.32 | 3.83 | 0.20 | 0.14 | -1.86 | 6.61 | -45.28 | 5.87 | |
-14.59 | -12.91 | -7.20 | -25.16 | -3.22 | -6.56 | -2.28 | -3.45 | 3.89 | -4.18 | 43.56 | 1.90 | |
Net Cash Flow | -0.31 | -0.72 | 0.08 | -0.40 | 0.01 | 0.14 | 5.07 | -0.55 | -3.97 | 0.65 | -1.20 | 0.75 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 189.48 | 915.67 | 457.28 | 434.16 | 225.16 | 176.94 | 415.04 | 179.95 | 69.61 | 81.44 | 93.44 | 109.29 |
Inventory Days | 30.85 | 232.56 | 88.18 | 199.16 | 121.30 | 24.49 | 100.99 | 56.20 | 45.84 | 35.70 | 36.57 | 29.94 |
Days Payable | 149.10 | 450.41 | 356.48 | 1,026.71 | 692.13 | 617.44 | 1,882.71 | 1,160.10 | 19.46 | 28.75 | 43.29 | 40.31 |
Cash Conversion Cycle | 71.22 | 697.82 | 188.98 | -393.39 | -345.66 | -416.00 | -1,366.68 | -923.95 | 95.99 | 88.39 | 86.72 | 98.92 |
Working Capital Days | 29.35 | -297.88 | -1,739.16 | -9,578.37 | -4,380.75 | -5,547.66 | -15,007.19 | -4,547.93 | 87.61 | 88.44 | 100.43 | 163.85 |
ROCE % | -0.08% | -8.04% | -16.97% | 6.56% | 8.58% | 10.93% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
21h - Audio recording of Q4 FY25 earnings call available on company website.
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015.
2d - Subsidiary invests INR 9.35 Cr in new façade manufacturing facility in UAE, expanding product offerings.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
16 May - Of earnings conference call for the fourth quarter ended and year ended March 31, 2025, to be held on Wednesday, May 21, 2025.
-
Announcement Under Regulation 30 - Intimation Of Order
9 May - NCLT orders withdrawal of Rs. 40.62 Cr tax demand notices prior to March 26, 2021 resolution plan approval.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
9 May - Sejal Glass reports 3x FY25 net profit growth, 49% revenue rise, strategic acquisitions, and new product launches.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Nov 2024TranscriptPPTREC
-
Aug 2024TranscriptPPTREC
-
May 2024TranscriptPPT
-
Feb 2024TranscriptPPT
Business Overview:[1]
SJL is the flagship company of Sejal Group. It does processing of Glass and Value Added Glass in various forms viz. Tempering, Designing, Insulating and Laminated Glass