Sundaram Clayton Ltd

Sundaram Clayton is engaged in manufactures non-ferrous gravity and pressure die castings.

Pros:
Company has good consistent profit growth of 26.16% over 5 years
Company has been maintaining a healthy dividend payout of 18.91%
Cons:

Peer Comparison Sector: Auto Ancillaries // Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit

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

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
4,921 3,870 4,393 5,176 7,382 8,297 8,226 9,344 11,340 12,464 13,498 17,512
4,621 3,823 4,356 5,127 6,937 7,737 7,704 8,763 10,623 11,510 12,497 15,976
Operating Profit 300 47 37 48 445 560 522 581 717 954 1,001 1,536
OPM % 6% 1% 1% 1% 6% 7% 6% 6% 6% 8% 7% 9%
Other Income 109 155 139 251 24 46 134 69 99 106 174 123
Interest 99 98 173 165 106 130 148 115 99 102 88 372
Depreciation 133 144 174 182 181 206 226 214 238 317 377 447
Profit before tax 176 -39 -171 -49 182 270 282 320 478 641 710 841
Tax % 33% 21% 15% 9% 33% 38% 31% 40% 29% 26% 23% 25%
Net Profit 96 -34 -145 -44 123 166 186 141 212 292 330 338
EPS in Rs 8.01 0.00 0.00 0.00 42.25 115.34 93.37 63.99 95.60 134.16 156.09 158.01
Dividend Payout % 32% -21% -3% -31% 26% 10% 21% 37% 18% 28% 19% 9%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:16.29%
5 Years:16.31%
3 Years:15.59%
TTM:29.73%
Compounded Profit Growth
10 Years:%
5 Years:26.16%
3 Years:28.40%
TTM:7.89%
Return on Equity
10 Years:12.50%
5 Years:16.69%
3 Years:18.35%
Last Year:17.75%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
19 9 9 19 19 9 9 10 10 10 10 10
Reserves 735 588 423 529 563 689 885 1,111 1,278 1,513 1,857 2,141
Borrowings 1,315 1,558 1,930 1,536 1,498 1,679 1,482 1,090 1,497 1,461 1,665 7,593
1,455 1,338 1,390 1,449 1,886 1,971 2,016 2,410 2,789 3,334 3,953 5,351
Total Liabilities 3,524 3,494 3,751 3,534 3,967 4,348 4,392 4,620 5,575 6,317 7,485 15,095
1,331 1,653 1,725 1,477 1,643 1,772 1,980 1,909 2,040 2,468 2,851 3,627
CWIP 268 49 83 41 90 270 48 57 102 69 101 396
Investments 172 148 210 445 300 358 410 499 601 1,055 1,333 607
1,753 1,643 1,733 1,570 1,934 1,949 1,954 2,155 2,831 2,725 3,201 10,465
Total Assets 3,524 3,494 3,751 3,534 3,967 4,348 4,392 4,620 5,575 6,317 7,485 15,095

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
20 38 130 469 256 482 459 567 138 1,075 838 324
-376 -256 -419 -67 -119 -492 -114 -22 -461 -715 -818 -1,379
358 60 -23 -158 -108 13 -395 -474 179 -373 -61 805
Net Cash Flow 2 -158 -312 245 29 4 -50 71 -144 -13 -40 -250

Ratios Consolidated / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 14% 0% -1% -0% 13% 17% 14% 17% 21% 24% 25% 19%
Debtor Days 21 18 12 24 21 17 20 20 19 19 23 27
Inventory Turnover 9.71 6.94 8.13 10.51 11.72 10.02 9.56 10.97 10.95 10.67 10.73 12.45