Shankara Building Products Ltd

Shankara Building Products is one of the India's leading organized retailer of home improvement and building products in India.

Pros:
Cons:
The company has delivered a poor growth of 7.61% over past five years.

Peer Comparison

Trading >> Trading
Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018
570.82 566.88 602.12 540.75 600.39 591.62 571.62 624.62 760.81 785.22 643.89
529.39 533.80 564.76 504.58 555.46 552.47 530.50 583.78 706.73 736.41 612.75
Operating Profit 41.43 33.08 37.36 36.17 44.93 39.15 41.12 40.84 54.08 48.81 31.14
OPM % 7.26% 5.84% 6.20% 6.69% 7.48% 6.62% 7.19% 6.54% 7.11% 6.22% 4.84%
Other Income 0.13 0.28 0.07 0.12 0.22 0.09 0.18 0.23 0.14 0.21 1.58
Interest 11.61 11.85 12.89 13.11 12.76 9.81 11.80 11.00 13.74 13.87 15.23
Depreciation 2.65 2.55 3.12 2.83 2.91 2.86 3.11 3.30 4.31 4.50 4.63
Profit before tax 27.30 18.96 21.42 20.35 29.48 26.57 26.39 26.77 36.17 30.65 12.86
Tax % 37.11% 31.59% 36.83% 32.73% 36.94% 35.15% 34.37% 34.07% 40.28% 36.51% 29.08%
Net Profit 17.17 12.97 13.53 13.69 18.59 17.22 17.32 17.65 21.61 19.46 9.12

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
1,412 1,766 1,927 1,979 2,036 2,310 2,549 2,815
1,342 1,679 1,838 1,889 1,916 2,159 2,373 2,640
Operating Profit 70 87 89 90 120 152 175 175
OPM % 5% 5% 5% 5% 6% 7% 7% 6%
Other Income 0 0 1 1 1 1 1 2
Interest 23 35 42 47 46 51 46 54
Depreciation 3 5 6 9 10 11 14 17
Profit before tax 45 48 42 35 65 90 116 106
Tax % 31% 33% 32% 35% 37% 35% 36%
Net Profit 30 32 29 23 41 59 74 68
EPS in Rs 32.29
Dividend Payout % 7% 7% 8% 10% 8% 11% 10%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:7.61%
3 Years:8.80%
TTM:22.14%
Compounded Profit Growth
10 Years:%
5 Years:18.32%
3 Years:47.94%
TTM:1.53%
Return on Equity
10 Years:%
5 Years:15.04%
3 Years:16.74%
TTM:17.45%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Sep 2018
20 21 22 22 22 23 23 23
Reserves 141 179 211 231 269 367 433 452
Borrowings 222 275 284 293 223 223 248 338
96 134 160 180 286 331 513 341
Total Liabilities 480 610 677 726 799 945 1,216 1,153
109 138 175 205 233 259 297 286
CWIP 0 0 0 0 0 0 0 8
Investments 0 0 0 0 0 0 0 0
371 472 502 522 566 686 919 859
Total Assets 480 610 677 726 799 945 1,216 1,153

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-44 9 64 80 159 106 41
-51 -33 -38 -40 -38 -37 -75
94 23 -26 -40 -122 -69 34
Net Cash Flow -1 -1 1 -0 0 0 -1

Ratios Consolidated / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 19% 17% 15% 21% 25% 25%
Debtor Days 56 54 47 48 50 49 61
Inventory Turnover 11 9 9 8 9 7