Superhouse Ltd

Superhouse Ltd

₹ 221 -1.25%
04 Mar 4:01 p.m.
About

Incorporated in 1980, Superhouse Ltd manufactures and trades Leather, Leather Goods and Textile Goods, etc.[1]

Key Points

Business Overview:[1]
SL is a part of Superhouse group of companies. It is a manufacturer and exporter of finished leather and also deals in leather footwear, other leather products, textile garments and horse
riding products

  • Market Cap 244 Cr.
  • Current Price 221
  • High / Low 287 / 194
  • Stock P/E 15.6
  • Book Value 404
  • Dividend Yield 0.45 %
  • ROCE 8.20 %
  • ROE 6.07 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.54 times its book value

Cons

  • The company has delivered a poor sales growth of 3.35% over past five years.
  • Company has a low return on equity of 7.64% over last 3 years.
  • Dividend payout has been low at 3.74% of profits 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

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
157.47 164.98 141.87 163.96 155.28 189.36 175.38 218.99 195.90 175.72 164.42 191.04 144.69
139.33 157.04 126.64 152.27 141.00 172.80 164.96 208.19 177.09 159.00 155.65 177.98 138.22
Operating Profit 18.14 7.94 15.23 11.69 14.28 16.56 10.42 10.80 18.81 16.72 8.77 13.06 6.47
OPM % 11.52% 4.81% 10.74% 7.13% 9.20% 8.75% 5.94% 4.93% 9.60% 9.52% 5.33% 6.84% 4.47%
2.76 2.80 -0.22 3.00 2.45 4.82 4.41 5.14 0.71 0.32 1.90 2.06 4.20
Interest 2.68 2.33 1.88 2.04 3.88 1.86 2.77 3.98 3.68 3.76 3.78 4.16 3.49
Depreciation 3.88 3.54 3.46 3.74 3.67 3.63 3.97 3.84 3.94 4.26 4.28 4.42 4.42
Profit before tax 14.34 4.87 9.67 8.91 9.18 15.89 8.09 8.12 11.90 9.02 2.61 6.54 2.76
Tax % 20.57% 16.43% 20.68% 29.18% 28.32% 24.10% 29.17% 28.82% 20.67% 22.62% 38.31% 19.42% 35.87%
11.39 5.40 7.67 8.09 7.57 12.68 6.00 6.48 10.21 7.54 2.10 5.95 2.15
EPS in Rs 10.33 4.90 6.96 7.34 6.87 11.09 4.49 4.86 8.25 6.49 1.37 4.46 1.88
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
535 588 753 800 710 666 650 694 609 537 650 766 676
477 529 665 718 639 625 604 635 563 488 593 709 631
Operating Profit 58 58 88 82 71 41 45 59 46 49 58 57 45
OPM % 11% 10% 12% 10% 10% 6% 7% 9% 8% 9% 9% 7% 7%
5 5 5 8 11 11 15 7 13 8 9 11 8
Interest 17 19 25 21 22 21 20 19 17 11 10 14 15
Depreciation 10 12 14 14 15 16 16 15 15 15 14 16 17
Profit before tax 35 33 54 55 45 16 25 32 27 30 42 37 21
Tax % 31% 32% 31% 35% 38% 47% 29% 34% 2% 19% 26% 25%
25 22 37 36 28 8 18 21 26 28 36 30 18
EPS in Rs 22.53 20.24 33.63 32.37 25.32 7.59 15.99 18.96 23.80 25.38 32.24 24.04 14.20
Dividend Payout % 7% 8% 5% 5% 6% 14% 6% 5% 3% 4% 3% 4%
Compounded Sales Growth
10 Years: 3%
5 Years: 3%
3 Years: 8%
TTM: -13%
Compounded Profit Growth
10 Years: 2%
5 Years: 15%
3 Years: 0%
TTM: -51%
Stock Price CAGR
10 Years: 9%
5 Years: 11%
3 Years: 19%
1 Year: -14%
Return on Equity
10 Years: 8%
5 Years: 8%
3 Years: 8%
Last Year: 6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 11 11 11 11 11 11 11 11 11 11 11 11 11
Reserves 147 167 200 234 262 272 289 312 342 370 404 427 435
142 168 193 232 231 221 220 209 181 145 160 192 193
133 155 180 160 161 151 184 174 147 145 211 204 198
Total Liabilities 434 501 584 638 667 656 705 707 680 671 786 833 837
144 168 172 193 223 231 224 222 219 211 222 249 245
CWIP 8 5 3 16 12 4 6 3 2 4 8 9 13
Investments 5 5 6 9 10 12 16 19 25 28 25 28 29
278 323 402 420 422 409 460 463 435 427 531 548 550
Total Assets 434 501 584 638 667 656 705 707 680 671 786 833 837

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
31 25 25 38 58 60 21 41 56 84 -1 27
-27 -36 -17 -51 -38 -22 -6 -9 -10 -14 -11 -46
-2 11 -3 18 -24 -33 -23 -31 -47 -48 4 17
Net Cash Flow 2 -1 4 5 -3 5 -8 2 -1 23 -9 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 62 64 71 57 70 60 87 78 81 92 85 86
Inventory Days 208 163 149 208 181 249 263 249 298 293 396 312
Days Payable 136 108 97 104 92 121 173 155 148 164 220 163
Cash Conversion Cycle 134 119 122 162 159 188 177 172 230 220 261 235
Working Capital Days 68 78 84 89 104 105 121 121 130 142 148 138
ROCE % 20% 16% 21% 17% 13% 7% 7% 10% 8% 8% 10% 8%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
54.88% 54.88% 54.88% 54.88% 54.88% 54.88% 54.88% 54.88% 54.88% 54.88% 54.88% 54.88%
0.00% 0.00% 0.48% 0.79% 0.98% 0.74% 0.74% 0.78% 0.72% 0.72% 0.78% 0.77%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
45.11% 45.11% 44.63% 44.31% 44.13% 44.36% 44.37% 44.32% 44.39% 44.39% 44.33% 44.33%
No. of Shareholders 23,78424,87824,27922,82823,16922,86022,96921,48720,93721,58621,21620,649

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents