Super Sales India Ltd

₹ 818 1.20%
25 Nov - close price
About

Super Sales India Ltd is engaged in manufacturing cotton yarn and gears used in textile industry. It also acts as a selling agent for the industrial machineries manufactured by other companies. [1]

Key Points

Business Divisions
Marketing (Agency) Division: The Co acts as a selling agent for M/s. Lakshmi Machine Works Limited (LMW). It provides Sales and after Sales Support for all their products through a Qualified and Well trained Technical team.
Textile Division - The Co manufactures high quality 100% cotton yarn for both domestic and overseas markets under the brand “VAAMAA”.
Engineering Division: With a view to even out effects of the downward cycles of the Textile industry, the Co has entered into the business of manufacturing Gears of various types required for the textile and other industries.
Wind Energy Division: The Co has installed Wind Electric Generators of 27.5MW to meet captive requirements of energy. [1]

  • Market Cap 251 Cr.
  • Current Price 818
  • High / Low 1,199 / 670
  • Stock P/E 6.03
  • Book Value 1,545
  • Dividend Yield 1.22 %
  • ROCE 16.0 %
  • ROE 13.0 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.53 times its book value
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 27.0% CAGR over last 5 years

Cons

  • Company has a low return on equity of 7.18% 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
73.85 65.77 63.76 29.64 65.52 79.00 92.75 73.45 110.49 109.00 126.47 125.01 74.85
63.51 59.87 58.72 28.89 56.51 67.43 74.87 60.07 84.68 88.95 106.67 107.26 63.41
Operating Profit 10.34 5.90 5.04 0.75 9.01 11.57 17.88 13.38 25.81 20.05 19.80 17.75 11.44
OPM % 14.00% 8.97% 7.90% 2.53% 13.75% 14.65% 19.28% 18.22% 23.36% 18.39% 15.66% 14.20% 15.28%
1.98 0.83 1.88 0.32 0.64 0.51 0.51 0.86 1.46 1.36 5.80 2.56 6.74
Interest 1.98 2.15 2.21 2.08 2.02 1.74 1.73 1.55 1.38 1.15 1.67 1.46 0.68
Depreciation 4.76 5.02 5.05 3.99 4.86 4.87 4.58 3.73 4.23 4.46 4.62 4.31 4.75
Profit before tax 5.58 -0.44 -0.34 -5.00 2.77 5.47 12.08 8.96 21.66 15.80 19.31 14.54 12.75
Tax % 4.12% -27.27% 147.06% 1.20% 21.66% 22.67% 39.32% 28.79% 28.72% 27.91% 22.63% 28.20% 24.78%
Net Profit 5.35 -0.57 0.17 -4.94 2.17 4.24 7.33 6.38 15.45 11.40 14.94 10.44 9.59
EPS in Rs 17.42 -1.86 0.55 -16.08 7.06 13.80 23.86 20.77 50.30 37.12 48.64 33.99 31.22
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
178 145 187 218 221 229 233 254 296 284 267 419 435
128 140 141 175 184 190 194 216 270 255 227 340 366
Operating Profit 50 5 46 43 36 39 38 38 26 29 40 79 69
OPM % 28% 3% 25% 20% 16% 17% 16% 15% 9% 10% 15% 19% 16%
3 4 4 6 4 6 4 3 6 6 2 9 16
Interest 14 12 12 9 8 7 6 7 8 9 8 6 5
Depreciation 6 18 19 19 12 14 17 17 18 19 18 17 18
Profit before tax 33 -21 18 20 21 25 20 17 6 7 15 66 62
Tax % 35% 33% 43% 14% 25% 29% 28% 14% -3% 1% 43% 27%
Net Profit 21 -14 11 17 16 17 15 14 6 6 9 48 46
EPS in Rs 69.80 -46.07 34.28 54.99 51.47 56.62 47.44 46.26 19.37 20.97 28.65 156.80 150.97
Dividend Payout % 14% -0% 7% 5% 5% 4% 5% 5% 13% 12% 9% 6%
Compounded Sales Growth
10 Years: 11%
5 Years: 12%
3 Years: 12%
TTM: 22%
Compounded Profit Growth
10 Years: 17%
5 Years: 27%
3 Years: 123%
TTM: 25%
Stock Price CAGR
10 Years: 15%
5 Years: 2%
3 Years: 42%
1 Year: 3%
Return on Equity
10 Years: 8%
5 Years: 6%
3 Years: 7%
Last Year: 13%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
3 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 76 62 72 88 102 118 206 276 267 185 294 399 472
110 115 96 81 65 53 55 66 86 87 78 75 43
54 25 35 37 35 29 33 35 37 33 39 67 46
Total Liabilities 243 205 206 209 206 204 297 380 392 308 414 545 563
137 138 123 108 115 114 111 114 120 121 104 109 121
CWIP 2 1 3 1 0 0 6 2 1 -0 -0 10 1
Investments 2 2 2 2 2 1 86 157 140 53 156 221 284
102 64 78 98 89 88 94 107 131 134 154 204 158
Total Assets 243 205 206 209 206 204 297 380 392 308 414 545 563

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
28 20 36 29 43 28 36 32 24 23 21 50
-48 -17 -4 -1 -15 -10 -32 -24 -17 -15 -2 -40
20 -5 -30 -30 -26 -19 -6 -7 -8 -9 -17 -9
Net Cash Flow -0 -2 2 -2 1 -1 -1 1 -1 0 1 0

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 41 57 59 66 65 59 53 66 64 79 81 60
Inventory Days 254 81 111 122 99 137 138 116 118 103 151 151
Days Payable 98 35 41 29 30 30 23 25 30 30 19 39
Cash Conversion Cycle 198 102 130 159 134 167 168 158 152 151 213 172
Working Capital Days 81 61 66 84 84 102 101 108 117 130 157 111
ROCE % 28% -5% 17% 16% 16% 18% 11% 8% 3% 4% 7% 16%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
59.83 59.83 59.83 59.42 59.42 59.43 59.43 59.43 59.43 59.43 59.43 59.43
40.17 40.17 40.17 40.57 40.57 40.57 40.57 40.57 40.57 40.57 40.57 40.56

Documents