Sumit Woods Ltd
Incorporated in 1997, Sumit Woods Ltd is in the business of real estate development[1]
- Market Cap ₹ 218 Cr.
- Current Price ₹ 71.2
- High / Low ₹ 80.3 / 27.0
- Stock P/E 35.0
- Book Value ₹ 20.4
- Dividend Yield 0.00 %
- ROCE 8.11 %
- ROE 4.87 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 3.47 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -10.3% over last 3 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: Realty Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
12.97 | 14.10 | 27.67 | 17.39 | 19.86 | 9.76 | 16.62 | 21.44 | 34.30 | 65.80 | |
11.08 | 12.17 | 25.26 | 8.67 | 10.85 | 3.42 | 28.71 | 18.31 | 24.08 | 48.77 | |
Operating Profit | 1.89 | 1.93 | 2.41 | 8.72 | 9.01 | 6.34 | -12.09 | 3.13 | 10.22 | 17.03 |
OPM % | 14.57% | 13.69% | 8.71% | 50.14% | 45.37% | 64.96% | -72.74% | 14.60% | 29.80% | 25.88% |
0.00 | 0.00 | 0.00 | 1.29 | 1.06 | 0.83 | 0.53 | 0.34 | 0.94 | 1.52 | |
Interest | 0.00 | 0.00 | 0.00 | 4.82 | 3.44 | 3.08 | 2.68 | 3.90 | 8.04 | 11.92 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.66 | 0.52 | 0.46 | 0.40 | 0.47 | 0.50 | 0.45 |
Profit before tax | 1.89 | 1.93 | 2.41 | 4.53 | 6.11 | 3.63 | -14.64 | -0.90 | 2.62 | 6.18 |
Tax % | 32.80% | 33.68% | 31.95% | 28.48% | 25.04% | 24.79% | -30.26% | -11.11% | -0.38% | |
1.26 | 1.28 | 1.64 | 3.25 | 4.59 | 2.74 | -19.08 | -1.01 | 2.62 | 6.22 | |
EPS in Rs | 0.81 | 0.83 | 1.06 | 1.50 | 1.50 | 0.90 | -6.24 | -0.33 | 0.86 | 2.03 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 15% |
3 Years: | 52% |
TTM: | 143% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | -4% |
3 Years: | -1% |
TTM: | 144% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 29% |
3 Years: | 88% |
1 Year: | 95% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -3% |
3 Years: | -10% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7.76 | 7.76 | 7.76 | 10.84 | 15.29 | 30.59 | 30.59 | 30.59 | 30.59 | 30.59 |
Reserves | 19.19 | 20.48 | 22.13 | 35.46 | 55.00 | 42.14 | 23.07 | 22.05 | 24.43 | 31.81 |
9.28 | 21.56 | 34.25 | 36.46 | 27.73 | 21.09 | 32.44 | 58.07 | 97.18 | 97.33 | |
15.95 | 22.12 | 25.59 | 12.28 | 8.47 | 17.26 | 9.79 | 13.97 | 28.33 | 16.24 | |
Total Liabilities | 52.18 | 71.92 | 89.73 | 95.04 | 106.49 | 111.08 | 95.89 | 124.68 | 180.53 | 175.97 |
2.86 | 2.99 | 11.54 | 7.63 | 7.16 | 6.71 | 6.40 | 6.24 | 5.87 | 6.21 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.00 |
Investments | 8.86 | 14.70 | 18.40 | 29.88 | 37.74 | 32.16 | 36.04 | 30.95 | 32.21 | 31.97 |
40.46 | 54.23 | 59.79 | 57.53 | 61.59 | 72.21 | 53.45 | 87.49 | 141.95 | 137.79 | |
Total Assets | 52.18 | 71.92 | 89.73 | 95.04 | 106.49 | 111.08 | 95.89 | 124.68 | 180.53 | 175.97 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | 0.00 | 20.59 | -5.30 | -0.74 | -2.37 | -18.27 | -24.93 | |
0.00 | 0.00 | 0.00 | -6.79 | -7.28 | 6.31 | -4.19 | 0.28 | -9.43 | |
0.00 | 0.00 | 0.00 | -13.19 | 11.63 | -5.57 | 6.75 | 21.72 | 34.83 | |
Net Cash Flow | 0.00 | 0.00 | 0.00 | 0.61 | -0.96 | -0.01 | 0.19 | 3.73 | 0.48 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 36.02 | 82.84 | 68.99 | 155.53 | 167.06 | 461.49 | 154.61 | 116.96 | 133.02 |
Inventory Days | 4,424.63 | 6,362.65 | 610.80 | ||||||
Days Payable | 367.98 | 311.03 | 59.35 | ||||||
Cash Conversion Cycle | 36.02 | 82.84 | 68.99 | 4,212.19 | 6,218.68 | 461.49 | 706.06 | 116.96 | 133.02 |
Working Capital Days | 647.26 | 793.16 | 443.09 | 878.81 | 850.93 | 1,991.05 | 914.92 | 1,054.65 | 1,050.31 |
ROCE % | 4.49% | 4.23% | 10.57% | 7.00% | -13.29% | 3.04% | 8.11% |
Business Overview:[1]
Company is in the business of taking up eco-friendly and large-scale projects like developing townships, commercial, malls, farmhouse, second-home resorts, slum rehabilitation and redevelopment projects.