Suprajit Engineering Ltd

About

Suprajit Engineering is engaged in the business of manufacturing of auto components consisting mainly of control cables, speedo cables, auto lamps and other components for automobiles and caters to both domestic and international markets.

  • Market Cap 2,532 Cr.
  • Current Price 181
  • High / Low 220 / 99.2
  • Stock P/E 35.3
  • Book Value 61.0
  • Dividend Yield 0.97 %
  • ROCE 15.4 %
  • ROE 15.0 %
  • Face Value 1.00

Pros

  • Company has been maintaining a healthy dividend payout of 17.97%

Cons

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
336 366 406 362 391 406 431 363 398 412 389 177
281 308 333 306 338 345 368 312 342 362 334 182
Operating Profit 56 58 73 55 53 61 64 51 56 50 55 -5
OPM % 17% 16% 18% 15% 14% 15% 15% 14% 14% 12% 14% -3%
Other Income 3 6 7 4 3 18 13 6 13 5 -23 6
Interest 7 7 6 6 6 6 6 7 5 5 6 6
Depreciation 6 10 9 10 10 10 11 13 16 15 14 14
Profit before tax 46 47 65 43 40 63 59 38 48 35 12 -18
Tax % 31% 40% 13% 33% 39% 38% 30% 35% 6% 12% 74% 21%
Net Profit 31 28 56 29 24 39 42 25 45 31 3 -15
EPS in Rs 2.24 2.02 4.03 2.06 1.72 2.80 2.98 1.78 3.21 2.23 0.21 -1.04
Notes Notes Notes 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
206 248 345 421 458 540 605 940 1,203 1,431 1,590 1,563 1,377
176 202 288 352 380 447 508 790 1,005 1,194 1,357 1,344 1,221
Operating Profit 29 46 57 69 78 93 97 150 198 237 233 219 156
OPM % 14% 18% 16% 16% 17% 17% 16% 16% 16% 17% 15% 14% 11%
Other Income 1 0 5 3 8 4 4 16 24 21 38 -5 1
Interest 7 6 7 10 11 14 17 26 30 27 25 23 22
Depreciation 7 7 7 7 8 8 9 16 27 37 41 58 59
Profit before tax 17 33 47 55 67 74 75 123 164 193 205 133 76
Tax % 45% 33% 29% 27% 29% 32% 33% 35% 31% 28% 35% 22%
Net Profit 9 22 33 40 47 51 50 72 114 138 134 104 65
EPS in Rs 1.85 2.73 3.32 3.93 4.23 4.19 5.48 8.66 9.90 9.57 7.43 4.61
Dividend Payout % 30% 35% 16% 20% 19% 22% 23% 19% 17% 14% 16% 24%
Compounded Sales Growth
10 Years:20%
5 Years:21%
3 Years:9%
TTM:-13%
Compounded Profit Growth
10 Years:19%
5 Years:20%
3 Years:2%
TTM:-45%
Stock Price CAGR
10 Years:23%
5 Years:5%
3 Years:-14%
1 Year:-2%
Return on Equity
10 Years:22%
5 Years:20%
3 Years:19%
Last Year:15%

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
6 12 12 12 12 12 12 13 14 14 14 14
Reserves 49 58 85 117 155 193 229 434 510 641 761 840
Borrowings 55 62 66 83 112 156 194 298 378 345 362 391
33 39 58 70 73 95 94 216 236 306 321 350
Total Liabilities 143 171 220 282 352 456 529 962 1,138 1,306 1,458 1,594
70 70 87 101 119 152 168 330 556 544 553 613
CWIP 0 2 4 13 18 1 17 18 2 3 27 15
Investments 4 9 8 18 45 75 112 149 23 130 172 276
69 90 121 150 170 228 232 465 557 629 706 689
Total Assets 143 171 220 282 352 456 529 962 1,138 1,306 1,458 1,594

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
34 19 37 26 46 38 67 93 126 217 145 232
-6 -14 -26 -39 -51 -53 -76 -240 -169 -123 -89 -154
-28 -5 -9 13 9 14 7 151 47 -85 -42 -61
Net Cash Flow -1 0 1 1 4 -1 -1 4 3 10 14 17

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 % 20% 32% 36% 34% 29% 27% 23% 25% 24% 23% 22% 15%
Debtor Days 77 85 78 77 74 80 75 81 74 74 67 64
Inventory Turnover 7.42 7.65 8.25 7.85 6.75 5.40 4.87 4.65 3.79 3.69 3.59 3.28

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
44.48 44.48 44.49 44.49 44.50 44.50 44.50 44.56 44.56 44.57 44.57 44.57
10.43 11.54 11.61 10.90 11.02 11.41 11.98 13.04 11.31 8.14 2.86 2.82
4.56 4.44 4.77 5.53 5.44 5.56 5.12 5.53 6.80 9.16 13.12 13.22
40.53 39.54 39.12 39.08 39.04 38.53 38.40 36.87 37.32 38.14 39.45 39.39

Documents