Sharda Motor Industries Ltd

Sharda Motor Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sharda Motor Industries Ltd

₹ 797 1.76%
02 Jun - close price
shardamotor.com BSE: 535602 NSE : SHARDAMOTR
About

Sharda Motor Industries Ltd is primarily engaged in the manufacturing and assembly of Auto Components and White Goods Components.[1]

Key Points

Product Portfolio
The company's product portfolio includes exhaust systems, catalytic convertors, suspension systems, sheet metal components and plastic parts for the automotive and white goods industries. [1]

Website BSE NSE
  • Market Cap ₹ 2,370 Cr.
  • Current Price ₹ 797
  • High / Low ₹ 950 / 550
  • Stock P/E 11.4
  • Book Value ₹ 255
  • Dividend Yield 1.02 %
  • ROCE 41.0 %
  • ROE 31.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 19.7% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 26.5%

Cons

* 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: Auto Ancillaries Industry: Auto Ancillaries

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
237 104 444 584 604 472 587 579 618 628 698 686 688
212 112 410 533 552 432 530 517 556 567 622 622 607
Operating Profit 25 -9 34 51 52 40 57 62 62 61 76 64 81
OPM % 10% -8% 8% 9% 9% 9% 10% 11% 10% 10% 11% 9% 12%
3 4 6 6 6 6 10 6 8 9 9 12 15
Interest 0 0 0 0 0 0 0 0 0 0 1 1 0
Depreciation 12 8 11 12 13 10 10 10 11 9 11 13 14
Profit before tax 16 -13 29 45 45 36 57 57 58 60 73 62 82
Tax % 45% 27% 25% 25% 26% 26% 27% 25% 25% 25% 26% 26% 24%
Net Profit 6 -11 21 31 26 24 42 39 44 45 55 46 62
EPS in Rs 2.09 -3.67 6.95 10.43 8.72 8.21 14.04 13.14 14.79 15.21 18.39 15.60 20.88
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
453 591 700 751 927 1,042 1,155 1,140 863 1,737 2,255 2,700
416 528 645 687 841 912 1,010 994 767 1,607 2,027 2,418
Operating Profit 37 63 55 65 87 130 145 145 96 129 228 282
OPM % 8% 11% 8% 9% 9% 12% 13% 13% 11% 7% 10% 10%
3 5 5 5 19 4 16 21 24 21 29 45
Interest 9 8 8 9 12 8 2 0 1 1 1 2
Depreciation 18 22 24 31 44 50 44 41 40 44 41 46
Profit before tax 12 38 28 29 50 76 116 125 78 105 215 278
Tax % 40% 33% 22% 9% -1% 27% 33% 31% 26% 25% 25% 25%
Net Profit 8 27 24 28 33 61 88 95 52 67 149 208
EPS in Rs 2.69 8.93 8.17 9.60 11.89 20.51 29.62 31.87 17.64 22.44 50.19 70.07
Dividend Payout % 74% 22% 25% 21% 11% 12% 8% 0% 0% 2% 16% 25%
Compounded Sales Growth
10 Years: %
5 Years: 19%
3 Years: 46%
TTM: 20%
Compounded Profit Growth
10 Years: %
5 Years: 20%
3 Years: 65%
TTM: 46%
Stock Price CAGR
10 Years: 25%
5 Years: 16%
3 Years: 83%
1 Year: 3%
Return on Equity
10 Years: %
5 Years: 23%
3 Years: 26%
Last Year: 31%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
6 6 6 6 6 6 6 6 6 6 6 6
Reserves 98 118 136 157 241 300 379 469 359 425 567 752
92 96 106 126 121 59 0 0 11 12 12 25
119 122 145 149 179 207 232 246 247 530 480 606
Total Liabilities 315 342 392 438 547 572 616 721 622 973 1,066 1,389
128 151 181 229 243 204 179 194 186 179 156 221
CWIP 32 23 21 11 4 1 0 0 1 0 0 0
Investments 10 11 13 14 47 100 136 121 40 41 78 30
145 157 177 184 253 267 301 406 395 753 832 1,138
Total Assets 315 342 392 438 547 572 616 721 622 973 1,066 1,389

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
28 52 58 55 92 164 116 95 -64 148 192 -200
-27 -34 -62 -59 -61 -84 -30 -42 73 -152 -62 190
-16 -11 -2 5 -43 -77 -70 -5 -1 -1 -9 -27
Net Cash Flow -16 7 -7 1 -12 3 16 48 8 -6 120 -36

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 55 48 40 46 40 38 39 42 50 68 45 45
Inventory Days 44 41 46 41 47 37 40 48 67 36 27 34
Days Payable 84 77 78 72 71 84 85 90 129 121 84 87
Cash Conversion Cycle 15 13 8 15 16 -9 -6 1 -13 -17 -13 -8
Working Capital Days 23 21 9 14 9 -5 -1 2 -3 -11 -9 49
ROCE % 11% 21% 14% 13% 24% 30% 28% 17% 25% 40% 41%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
73.20 73.20 73.20 73.20 73.20 73.20 73.20 73.20 73.20 73.20 73.20 73.20
0.18 0.17 0.17 0.20 0.17 0.27 0.38 0.53 0.61 0.58 0.77 1.11
0.84 1.00 1.00 0.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.12 0.12 0.12 0.12 0.12 0.00 0.00 0.12
25.78 25.64 25.63 25.76 26.51 26.41 26.30 26.15 26.08 26.24 26.03 25.57

* 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

Announcements

Annual reports

Credit ratings

Concalls