Suprajit Engineering Ltd
Suprajit Engineering promoted by Mr Ajith Kumar Rai, started as a single-product (cables) to TVS Motor in 1985. Over the years, Suprajit has emerged as the largest supplier (market share of ~65%) of mechanical cables to the domestic 2W and passenger vehicle (PV) market with rising revenue share from aftermarket and exports. [1]
- Market Cap ₹ 5,796 Cr.
- Current Price ₹ 419
- High / Low ₹ 454 / 353
- Stock P/E 28.2
- Book Value ₹ 86.0
- Dividend Yield 0.55 %
- ROCE 21.0 %
- ROE 18.3 %
- Face Value ₹ 1.00
Pros
- Company has been maintaining a healthy dividend payout of 19.8%
Cons
- The company has delivered a poor sales growth of 8.20% over past five 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.
Peer comparison
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
376 | 416 | 477 | 515 | 576 | 851 | 965 | 1,058 | 1,071 | 1,112 | 1,271 | 1,431 | 1,463 | |
310 | 343 | 392 | 431 | 476 | 700 | 792 | 880 | 881 | 932 | 1,059 | 1,181 | 1,201 | |
Operating Profit | 66 | 73 | 86 | 84 | 99 | 151 | 173 | 179 | 190 | 181 | 213 | 250 | 262 |
OPM % | 18% | 18% | 18% | 16% | 17% | 18% | 18% | 17% | 18% | 16% | 17% | 17% | 18% |
3 | 8 | 3 | 4 | 7 | 12 | 23 | 31 | -1 | 36 | -12 | 44 | 54 | |
Interest | 9 | 10 | 12 | 14 | 20 | 23 | 18 | 15 | 13 | 12 | 10 | 16 | 20 |
Depreciation | 5 | 6 | 7 | 8 | 8 | 16 | 18 | 20 | 26 | 24 | 27 | 29 | 32 |
Profit before tax | 55 | 66 | 69 | 66 | 78 | 123 | 159 | 174 | 150 | 181 | 165 | 248 | 264 |
Tax % | 29% | 28% | 31% | 33% | 36% | 31% | 34% | 34% | 18% | 24% | 32% | 25% | |
39 | 47 | 48 | 45 | 50 | 86 | 105 | 115 | 123 | 138 | 112 | 187 | 206 | |
EPS in Rs | 3.27 | 3.95 | 3.97 | 3.72 | 3.80 | 6.52 | 7.48 | 8.21 | 8.82 | 9.86 | 8.12 | 13.50 | 14.85 |
Dividend Payout % | 20% | 19% | 24% | 26% | 28% | 18% | 19% | 19% | 20% | 18% | 25% | 17% |
Compounded Sales Growth | |
---|---|
10 Years: | 13% |
5 Years: | 8% |
3 Years: | 10% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | 12% |
3 Years: | 9% |
TTM: | 10% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 12% |
3 Years: | 16% |
1 Year: | 17% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 17% |
3 Years: | 17% |
Last Year: | 18% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 12 | 12 | 12 | 12 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves | 116 | 153 | 187 | 218 | 401 | 507 | 592 | 687 | 768 | 898 | 927 | 1,086 | 1,177 |
74 | 96 | 128 | 167 | 218 | 182 | 174 | 169 | 206 | 181 | 219 | 250 | 256 | |
63 | 68 | 82 | 79 | 99 | 127 | 198 | 187 | 215 | 258 | 213 | 234 | 287 | |
Total Liabilities | 264 | 329 | 410 | 476 | 731 | 830 | 978 | 1,057 | 1,203 | 1,351 | 1,373 | 1,584 | 1,734 |
90 | 109 | 133 | 147 | 176 | 234 | 229 | 230 | 272 | 276 | 288 | 324 | 347 | |
CWIP | 12 | 12 | 1 | 17 | 17 | 2 | 3 | 11 | 14 | 4 | 9 | 21 | 8 |
Investments | 39 | 66 | 95 | 132 | 326 | 271 | 378 | 409 | 497 | 530 | 414 | 649 | 709 |
124 | 142 | 180 | 180 | 212 | 324 | 368 | 407 | 420 | 540 | 663 | 590 | 670 | |
Total Assets | 264 | 329 | 410 | 476 | 731 | 830 | 978 | 1,057 | 1,203 | 1,351 | 1,373 | 1,584 | 1,734 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
24 | 46 | 41 | 61 | 58 | 134 | 160 | 103 | 159 | 98 | 140 | 206 | |
-37 | -44 | -48 | -72 | -225 | -18 | -111 | -45 | -132 | -40 | -83 | -178 | |
15 | 1 | 4 | 12 | 165 | -115 | -48 | -44 | -23 | -47 | -62 | -14 | |
Net Cash Flow | 1 | 3 | -3 | 1 | -2 | 1 | 1 | 14 | 3 | 12 | -6 | 14 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 73 | 74 | 77 | 75 | 80 | 69 | 73 | 70 | 75 | 90 | 76 | 70 |
Inventory Days | 48 | 50 | 70 | 63 | 63 | 65 | 74 | 77 | 81 | 98 | 87 | 81 |
Days Payable | 60 | 60 | 61 | 50 | 56 | 46 | 81 | 61 | 82 | 92 | 62 | 59 |
Cash Conversion Cycle | 61 | 64 | 87 | 89 | 87 | 88 | 67 | 86 | 74 | 96 | 101 | 92 |
Working Capital Days | 51 | 52 | 65 | 54 | 52 | 73 | 53 | 65 | 65 | 85 | 84 | 74 |
ROCE % | 36% | 30% | 27% | 22% | 19% | 22% | 24% | 23% | 20% | 19% | 19% | 21% |
Documents
Announcements
- Set Up Of A Wholly-Owned Subsidiary Of Suprajit USA Inc. In Germany 1d
- Inauguration Of New Plant Of Shanghai Lone Star Cable Co. Ltd. 2d
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 23 Apr
- Compliance Certificate Under Regulation 40(9) Of SEBI LODR Regulations For The Year Ended March 31, 2024 15 Apr
- Compliance Certificate Under Regulation 7(3) Of SEBI LODR For The Year Ended March 31, 2024. 11 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024TranscriptPPT
-
Nov 2023TranscriptPPT
-
Aug 2023TranscriptPPT
-
Jun 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
Jun 2022Transcript PPT
-
Apr 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jun 2021TranscriptPPT
-
Mar 2021TranscriptPPT
-
Nov 2020TranscriptPPT
-
Jun 2020TranscriptNotesPPT
-
Jan 2020TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Apr 2019TranscriptNotesPPT
-
Feb 2019TranscriptPPT
-
Jun 2018Transcript PPT
-
Jun 2017TranscriptNotesPPT
-
Mar 2017TranscriptNotesPPT
-
Nov 2016TranscriptPPT
Business Segment & Product Portfolio[1]
Mechanical control cables - Brake cables, clutch cables, throttle cables, starting cables, gear shifter cables, choke cables, tachometer cables, window regulator cables, mirror cable assemblies, seat recliner cables, and latch release cables.