Sarthak Metals Ltd

Sarthak Metals Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sarthak Metals Ltd

₹ 173 0.38%
13 Sep - close price
sarthakmetals.com BSE: 540393 NSE: SMLT
About

Incorporated in 1995, Sarthak Metals Ltd manufactures and sells cored wires, ferro alloys, aluminium wire and related items[1]

Key Points

Business Overview:[1]
SML, a part of the DB Group, is a manufacturer and exporter of cored wires and aluminum flipping coils. These are essential consumables in modern metallurgy, used for fine-tuning steel.

Website BSE NSE
  • Market Cap ₹ 237 Cr.
  • Current Price ₹ 173
  • High / Low ₹ 449 / 166
  • Stock P/E 22.8
  • Book Value ₹ 85.8
  • Dividend Yield 0.58 %
  • ROCE 17.8 %
  • ROE 12.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 18.8% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 25.9%

Cons

  • The company has delivered a poor sales growth of 10.0% over past five years.

* 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: Steel Industry: Steel - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
95.28 108.00 106.76 147.25 133.72 101.32 92.56 80.82 81.80 77.42 75.30 70.65 40.61
87.76 100.36 95.91 135.37 122.78 90.10 82.47 72.98 74.24 70.22 72.85 68.00 38.99
Operating Profit 7.52 7.64 10.85 11.88 10.94 11.22 10.09 7.84 7.56 7.20 2.45 2.65 1.62
OPM % 7.89% 7.07% 10.16% 8.07% 8.18% 11.07% 10.90% 9.70% 9.24% 9.30% 3.25% 3.75% 3.99%
2.87 0.20 0.15 0.40 1.52 0.11 0.76 0.62 0.24 0.46 0.69 0.54 0.59
Interest 0.87 1.02 1.02 1.09 0.65 0.24 0.25 0.20 0.11 0.10 0.33 0.25 0.12
Depreciation 0.39 0.36 0.41 0.46 0.31 0.32 0.47 0.44 0.43 0.44 0.54 0.63 0.53
Profit before tax 9.13 6.46 9.57 10.73 11.50 10.77 10.13 7.82 7.26 7.12 2.27 2.31 1.56
Tax % 24.10% 24.15% 25.91% 24.70% 25.39% 27.21% 25.57% 26.09% 26.17% 22.61% 24.23% 25.11% 10.26%
6.93 4.91 7.09 8.08 8.58 7.85 7.55 5.78 5.35 5.51 1.73 1.73 1.40
EPS in Rs 5.06 3.59 5.18 5.90 6.27 5.73 5.52 4.22 3.91 4.02 1.26 1.26 1.02
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
113 147 151 128 152 171 189 214 222 457 408 305 264
106 139 144 119 143 161 177 203 206 419 368 285 250
Operating Profit 6 8 7 9 9 10 12 11 16 38 40 20 14
OPM % 6% 5% 5% 7% 6% 6% 6% 5% 7% 8% 10% 6% 5%
1 0 1 1 2 2 2 1 0 4 3 2 2
Interest 3 3 3 3 4 3 4 4 3 4 1 1 1
Depreciation 1 1 1 1 1 1 2 2 2 2 2 2 2
Profit before tax 3 4 4 5 6 7 8 6 11 36 40 19 13
Tax % 30% 33% 32% 34% 34% 32% 28% 28% 26% 23% 26% 27%
2 3 3 4 4 5 6 5 8 27 30 14 10
EPS in Rs 2.97 2.15 2.37 2.95 2.89 3.48 4.21 3.37 5.84 20.07 21.74 10.10 7.56
Dividend Payout % 0% 0% 0% 0% 17% 0% 12% 15% 17% 10% 9% 20%
Compounded Sales Growth
10 Years: 8%
5 Years: 10%
3 Years: 11%
TTM: -26%
Compounded Profit Growth
10 Years: 18%
5 Years: 19%
3 Years: 20%
TTM: -62%
Stock Price CAGR
10 Years: %
5 Years: 62%
3 Years: 33%
1 Year: -26%
Return on Equity
10 Years: 20%
5 Years: 23%
3 Years: 26%
Last Year: 12%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 8 12 12 12 14 14 14 14 14 14 14 14
Reserves 7 6 8 12 19 23 29 32 39 64 91 102
20 20 24 24 27 26 36 23 32 22 0 0
1 3 3 1 3 3 5 7 6 16 5 4
Total Liabilities 37 40 47 49 63 65 84 76 91 116 110 120
5 6 6 7 7 9 14 15 14 11 11 15
CWIP 0 0 2 1 2 1 0 0 0 0 2 0
Investments 0 0 1 1 1 1 1 1 1 1 0 0
31 34 39 40 53 55 69 61 77 104 97 105
Total Assets 37 40 47 49 63 65 84 76 91 116 110 120

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-3 6 2 5 4 0 1 17 -1 16 35 27
-0 -2 -3 -1 -2 0 -6 -3 -1 3 -2 -3
2 -4 2 -3 6 0 7 -17 4 -15 -26 -3
Net Cash Flow -1 0 -0 0 7 0 2 -2 2 4 7 20

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 69 50 60 71 71 62 45 48 63 45 47 48
Inventory Days 24 29 29 36 29 39 60 45 60 27 16 28
Days Payable 2 4 4 0 1 2 8 8 1 10 1 0
Cash Conversion Cycle 92 75 85 106 100 99 97 85 122 63 63 76
Working Capital Days 91 72 84 106 97 107 115 87 109 64 68 79
ROCE % 18% 19% 17% 19% 18% 17% 17% 14% 18% 40% 41% 18%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.83% 69.61% 69.61% 69.60% 69.29% 69.15%
0.00% 0.00% 0.00% 0.00% 0.41% 0.69% 0.98% 1.24% 0.83% 0.69% 0.60% 0.61%
30.17% 30.17% 30.17% 30.17% 29.76% 29.46% 29.20% 29.14% 29.57% 29.70% 30.12% 30.24%
No. of Shareholders 2472,5922,4682,7804,3455,6126,9887,6957,5818,52010,90011,837

* 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

DRHP

Credit ratings

Concalls