Sundaram Clayton Ltd

About

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

  • Market Cap 3,193 Cr.
  • Current Price 1,621
  • High / Low 2,349 / 970
  • Stock P/E 12.4
  • Book Value 1,218
  • Dividend Yield 1.91 %
  • ROCE 13.5 %
  • ROE 27.0 %
  • Face Value 5.00

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.42%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor growth of 11.86% over past five years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
4,968 5,825 5,473 5,271 5,307 5,221 4,990 4,341 2,021
4,453 5,158 4,863 4,736 4,708 4,596 4,344 3,806 1,973
Operating Profit 515 667 610 535 599 625 646 535 48
OPM % 10% 11% 11% 10% 11% 12% 13% 12% 2%
Other Income 18 0 2 23 17 75 -65 -27 10
Interest 158 183 181 197 222 216 229 244 227
Depreciation 125 133 140 137 158 159 150 181 125
Profit before tax 251 351 292 224 237 324 202 82 -294
Tax % 34% 32% 34% 30% 34% 19% 21% 39% 20%
Net Profit 97 137 107 91 89 150 89 9 -157
EPS in Rs 47.89 67.80 53.06 44.83 44.14 74.03 43.91 4.56 -77.42
Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
4,393 5,176 7,382 8,297 8,226 9,344 11,340 12,464 13,498 17,512 21,548 19,859 16,573
4,356 5,127 6,937 7,737 7,704 8,763 10,623 11,510 12,497 15,976 19,206 17,449 14,719
Operating Profit 37 48 445 560 522 581 717 954 1,001 1,536 2,342 2,410 1,853
OPM % 1% 1% 6% 7% 6% 6% 6% 8% 7% 9% 11% 12% 11%
Other Income 139 251 24 46 134 69 99 106 174 123 29 -6 -7
Interest 173 165 106 130 148 115 99 102 88 372 719 910 915
Depreciation 174 182 181 206 226 214 238 317 377 447 534 649 615
Profit before tax -171 -49 182 270 282 320 478 641 710 841 1,118 845 315
Tax % 15% 9% 33% 38% 31% 40% 29% 26% 23% 25% 33% 26%
Net Profit -145 -44 123 166 186 141 212 292 330 338 432 337 91
EPS in Rs 0.00 0.00 29.46 80.42 93.37 63.99 95.60 134.16 156.09 167.06 213.51 166.56 45.08
Dividend Payout % -3% -31% 26% 10% 21% 37% 18% 28% 19% 9% 17% 19%
Compounded Sales Growth
10 Years:14%
5 Years:12%
3 Years:14%
TTM:-24%
Compounded Profit Growth
10 Years:22%
5 Years:17%
3 Years:7%
TTM:-65%
Stock Price CAGR
10 Years:18%
5 Years:-3%
3 Years:-34%
1 Year:-19%
Return on Equity
10 Years:28%
5 Years:31%
3 Years:30%
Last Year:27%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
9 19 19 9 9 10 10 10 10 10 10 10
Reserves 423 529 563 689 885 1,111 1,278 1,513 1,857 2,141 2,464 2,453
Borrowings 1,930 1,536 1,498 1,679 1,482 1,090 1,497 1,461 1,665 7,593 10,022 12,021
1,284 1,313 1,728 1,834 1,907 2,345 2,740 3,233 3,785 5,016 5,674 6,128
Total Liabilities 3,645 3,397 3,808 4,212 4,283 4,555 5,525 6,216 7,317 14,761 18,170 20,612
1,725 1,477 1,643 1,772 1,980 1,909 2,040 2,468 2,851 3,627 4,030 4,460
CWIP 83 41 90 270 48 57 102 69 101 396 756 1,017
Investments 210 445 300 358 410 499 601 1,055 1,333 607 618 472
1,627 1,433 1,775 1,812 1,845 2,090 2,782 2,624 3,032 10,131 12,766 14,663
Total Assets 3,645 3,397 3,808 4,212 4,283 4,555 5,525 6,216 7,317 14,761 18,170 20,612

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
130 469 256 482 459 567 138 1,075 838 324 -710 458
-419 -67 -119 -492 -114 -22 -461 -715 -818 -1,379 -1,324 -1,055
-23 -158 -108 13 -395 -474 179 -373 -61 1,198 2,085 1,795
Net Cash Flow -312 245 29 4 -50 71 -144 -13 -40 143 51 1,199

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -1% -0% 13% 17% 14% 17% 21% 24% 25% 19% 17% 13%
Debtor Days 12 24 21 17 20 20 19 19 23 27 29 29
Inventory Turnover 5.88 7.31 8.34 7.17 6.68 7.61 7.65 7.38 7.53 8.50 9.69 8.35

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
0.46 0.48 0.57 0.61 0.62 0.62 0.62 0.75 0.74 0.74 0.70 0.66
15.33 15.37 15.57 15.55 15.57 15.39 15.32 15.18 15.20 15.08 15.06 14.83
9.21 9.15 8.86 8.84 8.81 8.99 9.06 9.07 9.06 9.18 9.24 9.51

Documents