Shreyans Industries Ltd

₹ 162 -1.58%
02 Dec - close price
About

Shreyans Industries Limited is engaged in the manufacturing of Writing and Printing Paper catering to both domestic and international market. [1]

Key Points

Products
The Co manufactures Writing and Printing Paper (WPP) with a GSM range of 44 to 200 and a brightness range of 75% to 90%. The writing and printing paper is manufactured and supplied in both sheet and reel forms and finds its application in printing of books, note books, calendars, diaries, newspaper supplements, pamphlets, computer stationery, playing cards, brochures, magazines and copier paper, envelope making, etc. [1]

  • Market Cap 224 Cr.
  • Current Price 162
  • High / Low 180 / 79.1
  • Stock P/E 7.61
  • Book Value 187
  • Dividend Yield 1.24 %
  • ROCE 6.15 %
  • ROE 4.34 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.87 times its book value
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 29.3%

Cons

  • The company has delivered a poor sales growth of 6.83% over past five years.
  • Company has a low return on equity of 7.69% over last 3 years.
  • Earnings include an other income of Rs.14.8 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: Paper Industry: Paper

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
124 127 133 77 79 92 119 135 119 152 178 196 212
113 118 131 71 81 98 111 124 118 157 174 182 181
Operating Profit 11 9 3 6 -2 -7 8 11 1 -5 4 14 31
OPM % 9% 7% 2% 8% -2% -7% 7% 8% 1% -3% 2% 7% 15%
1 2 3 5 4 8 4 3 5 11 1 2 0
Interest 1 1 1 1 1 2 2 2 2 1 1 2 1
Depreciation 2 2 3 3 3 3 3 3 3 3 3 3 3
Profit before tax 8 8 1 7 -2 -3 7 10 1 1 -0 12 27
Tax % 1% -51% -23% 7% -17% -22% -12% 5% 52% 13% -867% 29% 22%
Net Profit 8 12 2 7 -2 -4 8 9 1 1 -1 8 21
EPS in Rs 5.66 8.69 1.16 4.90 -1.34 -3.06 5.84 6.60 0.43 0.81 -0.64 6.07 15.03
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
256 276 343 402 368 389 420 464 574 540 366 584 738
242 258 318 366 345 366 363 407 494 499 361 574 695
Operating Profit 14 17 26 36 22 24 57 57 80 42 5 11 44
OPM % 5% 6% 7% 9% 6% 6% 14% 12% 14% 8% 1% 2% 6%
4 2 3 1 6 0 -4 4 6 6 20 20 15
Interest 5 6 7 6 7 6 6 6 6 5 5 6 6
Depreciation 9 9 10 9 7 7 8 9 9 11 11 13 13
Profit before tax 4 4 11 22 14 11 39 46 70 33 9 12 40
Tax % -14% 39% 32% 42% 29% 21% 35% 32% 33% 2% 7% 17%
Net Profit 5 2 8 13 10 9 25 31 47 32 9 10 29
EPS in Rs 3.41 1.65 5.63 9.14 7.09 6.27 18.16 22.55 33.96 23.12 6.35 7.20 21.27
Dividend Payout % 0% 0% 18% 13% 17% 19% 8% 8% 15% 13% 47% 28%
Compounded Sales Growth
10 Years: 8%
5 Years: 7%
3 Years: 1%
TTM: 59%
Compounded Profit Growth
10 Years: 16%
5 Years: -20%
3 Years: -40%
TTM: 117%
Stock Price CAGR
10 Years: 25%
5 Years: -1%
3 Years: 13%
1 Year: 62%
Return on Equity
10 Years: 14%
5 Years: 13%
3 Years: 8%
Last Year: 4%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
14 14 14 14 14 14 14 14 14 14 14 14 14
Reserves 52 55 61 71 78 85 111 141 184 202 212 218 244
35 50 39 47 44 55 41 46 32 58 66 61 60
70 75 80 97 91 93 104 109 115 108 107 138 136
Total Liabilities 171 193 194 229 226 247 270 310 345 382 398 431 454
99 113 110 112 122 138 148 169 175 173 215 219 218
CWIP 3 4 3 3 6 9 3 7 3 42 16 9 7
Investments 0 0 13 17 18 18 43 46 67 72 85 102 117
70 76 67 96 80 82 76 87 100 96 82 102 112
Total Assets 171 193 194 229 226 247 270 310 345 382 398 431 454

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
22 11 39 16 30 19 54 33 50 53 14 20
-9 -20 -20 -16 -18 -24 -34 -32 -27 -62 -16 -6
-15 10 -18 1 -11 5 -21 -2 -23 9 1 -14
Net Cash Flow -2 1 1 1 0 -1 -0 -0 -0 0 -0 0

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 30 35 27 38 28 33 21 31 25 19 26 20
Inventory Days 71 81 52 64 59 47 50 54 56 60 79 58
Days Payable 88 94 78 85 73 69 59 72 61 66 87 81
Cash Conversion Cycle 13 22 -0 16 15 11 12 13 21 13 17 -2
Working Capital Days 6 13 -2 13 4 5 -8 -0 5 -3 -5 -9
ROCE % 9% 9% 16% 23% 14% 12% 33% 29% 35% 15% 5% 6%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
50.38 50.53 50.53 50.53 50.53 50.53 50.53 50.53 50.53 50.53 50.53 50.53
0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.08 0.16 0.00 0.13
0.18 0.04 0.04 0.04 0.02 1.15 0.67 0.67 0.01 0.20 0.12 0.02
49.44 49.44 49.44 49.44 49.45 48.31 48.78 48.80 49.38 49.11 49.35 49.32

* The XBRL reporting format changed from Sep'2022 onwards. The new format added details about banks and foreign portfolio investors. These were not available earlier.
The sudden increase in FII or DII might be because of these changes.

Please click on the line-items to see the names of individual entities.

Documents