Sundaram Clayton Ltd

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

  • Market Cap: 4,021 Cr.
  • Current Price: 1,987
  • 52 weeks High / Low 3269.00 / 1662.50
  • Book Value: 1,251
  • Stock P/E: 9.40
  • Dividend Yield: 1.81 %
  • ROCE: 16.54 %
  • ROE: 18.76 %
  • Sales Growth (3Yrs): 20.02 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 5.00
Pros:
Company has good consistent profit growth of 30.30% over 5 years
Cons:

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

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
4,968 5,825 5,473 5,271 5,307 5,221 4,990
4,453 5,158 4,863 4,736 4,708 4,596 4,344
Operating Profit 515 667 610 535 599 625 646
OPM % 10% 11% 11% 10% 11% 12% 13%
Other Income 18 0 2 23 17 75 -65
Interest 158 183 181 197 222 216 229
Depreciation 125 133 140 137 158 159 150
Profit before tax 251 351 292 224 237 324 202
Tax % 34% 32% 34% 30% 34% 19% 21%
Net Profit 97 137 107 91 89 150 89
EPS in Rs 47.89 67.80 53.06 44.83 44.14 74.03 43.91
Notes Notes Notes Notes Notes Notes Notes

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

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
3,870 4,393 5,176 7,382 8,297 8,226 9,344 11,340 12,464 13,498 17,512 21,548 20,789
3,823 4,356 5,127 6,937 7,737 7,704 8,763 10,623 11,510 12,497 15,976 19,206 18,384
Operating Profit 47 37 48 445 560 522 581 717 954 1,001 1,536 2,342 2,405
OPM % 1% 1% 1% 6% 7% 6% 6% 6% 8% 7% 9% 11% 12%
Other Income 155 139 251 24 46 134 69 99 106 174 123 29 49
Interest 98 173 165 106 130 148 115 99 102 88 372 719 862
Depreciation 144 174 182 181 206 226 214 238 317 377 447 534 605
Profit before tax -39 -171 -49 182 270 282 320 478 641 710 841 1,118 987
Tax % 21% 15% 9% 33% 38% 31% 40% 29% 26% 23% 25% 33%
Net Profit -34 -145 -44 123 166 186 141 212 292 330 338 432 419
EPS in Rs 0.00 0.00 29.46 80.42 93.37 63.99 95.60 134.16 156.09 167.06 213.51 206.91
Dividend Payout % -21% -3% -31% 26% 10% 21% 37% 18% 28% 19% 9% 17%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:17.24%
5 Years:18.19%
3 Years:20.02%
TTM:23.05%
Compounded Profit Growth
10 Years:16.10%
5 Years:30.30%
3 Years:20.06%
TTM:21.70%
Stock Price CAGR
10 Years:28.70%
5 Years:1.46%
3 Years:-16.22%
1 Year:-15.20%
Return on Equity
10 Years:15.69%
5 Years:17.85%
3 Years:18.63%
Last Year:18.76%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
9 9 19 19 9 9 10 10 10 10 10 10 10
Reserves 588 423 529 563 689 885 1,111 1,278 1,513 1,857 2,141 2,464 2,522
Borrowings 1,558 1,930 1,536 1,498 1,679 1,482 1,090 1,497 1,461 1,665 7,593 10,022 8,324
1,338 1,390 1,449 1,886 1,971 2,016 2,410 2,789 3,334 3,953 5,351 5,998 8,106
Total Liabilities 3,494 3,751 3,534 3,967 4,348 4,392 4,620 5,575 6,317 7,485 15,095 18,494 18,962
1,653 1,725 1,477 1,643 1,772 1,980 1,909 2,040 2,468 2,851 3,627 4,030 4,436
CWIP 49 83 41 90 270 48 57 102 69 101 396 756 732
Investments 148 210 445 300 358 410 499 601 1,055 1,333 607 618 488
1,643 1,733 1,570 1,934 1,949 1,954 2,155 2,831 2,725 3,201 10,465 13,090 13,305
Total Assets 3,494 3,751 3,534 3,967 4,348 4,392 4,620 5,575 6,317 7,485 15,095 18,494 18,962

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
38 130 469 256 482 459 567 138 1,075 838 324 -710
-256 -419 -67 -119 -492 -114 -22 -461 -715 -818 -1,379 -1,324
60 -23 -158 -108 13 -395 -474 179 -373 -61 1,198 2,085
Net Cash Flow -158 -312 245 29 4 -50 71 -144 -13 -40 143 51

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 0% -1% -0% 13% 17% 14% 17% 21% 24% 25% 19% 17%
Debtor Days 18 12 24 21 17 20 20 19 19 23 27 29
Inventory Turnover 6.94 8.13 10.51 11.72 10.02 9.56 10.97 10.95 10.67 10.73 12.45 14.18