Suprajit Engineering Ltd

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.

Pros:
Company has good consistent profit growth of 21.79% over 5 years
Cons:
Promoter's stake has decreased

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

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
279 311 360 322 336 366 406 362 391 406 431 363
232 262 295 276 281 308 333 306 338 345 368 312
Operating Profit 47 49 65 46 56 58 73 55 53 61 64 51
OPM % 17% 16% 18% 14% 17% 16% 18% 15% 14% 15% 15% 14%
Other Income 2 16 5 8 3 6 7 4 3 18 13 6
Interest 7 9 7 7 7 7 6 6 6 6 6 7
Depreciation 5 9 10 12 6 10 9 10 10 10 11 13
Profit before tax 36 47 54 36 46 47 65 43 40 63 59 38
Tax % 44% 26% 25% 37% 31% 40% 13% 33% 39% 38% 30% 35%
Net Profit 20 35 41 23 31 28 56 29 24 39 42 25
EPS in Rs 1.45 2.50 2.90 1.62 2.24 2.02 4.03 2.06 1.72 2.80 2.98 1.78
Notes Notes Notes Notes Notes 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
179 206 248 345 421 458 540 605 940 1,203 1,431 1,590 1,592
155 176 202 288 352 380 447 508 790 1,005 1,194 1,357 1,363
Operating Profit 24 29 46 57 69 78 93 97 150 198 237 233 229
OPM % 14% 14% 18% 16% 16% 17% 17% 16% 16% 16% 17% 15% 14%
Other Income 1 1 0 5 3 8 4 4 16 24 21 38 40
Interest 5 7 6 7 10 11 14 17 26 30 27 25 25
Depreciation 6 7 7 7 7 8 8 9 16 27 37 41 44
Profit before tax 14 17 33 47 55 67 74 75 123 164 193 205 200
Tax % 42% 45% 33% 29% 27% 29% 32% 33% 35% 31% 28% 35%
Net Profit 8 9 22 33 40 47 51 50 72 114 138 134 130
EPS in Rs 0.62 0.73 1.78 2.66 3.21 3.80 4.07 4.00 5.26 8.13 9.90 9.57 9.28
Dividend Payout % 30% 30% 35% 16% 20% 19% 22% 23% 19% 17% 14% 16%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:22.68%
5 Years:24.09%
3 Years:19.16%
TTM:8.20%
Compounded Profit Growth
10 Years:30.91%
5 Years:21.79%
3 Years:23.56%
TTM:-10.26%
Stock Price CAGR
10 Years:34.81%
5 Years:9.56%
3 Years:-5.39%
1 Year:-23.18%
Return on Equity
10 Years:23.45%
5 Years:21.46%
3 Years:21.56%
Last Year:18.71%

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
6 6 12 12 12 12 12 12 13 14 14 14
Reserves 44 49 58 85 117 155 193 229 434 510 641 761
Borrowings 74 55 62 66 83 112 156 194 298 378 345 362
29 34 40 58 70 74 97 96 223 252 318 334
Total Liabilities 152 144 172 221 282 353 458 531 969 1,154 1,318 1,471
66 70 70 87 101 119 152 168 330 556 544 553
CWIP 4 0 2 4 13 18 1 17 18 2 3 27
Investments 5 4 9 8 18 45 75 112 149 23 130 172
78 70 91 121 150 171 230 234 472 573 641 718
Total Assets 152 144 172 221 282 353 458 531 969 1,154 1,318 1,471

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
19 34 19 37 26 46 38 67 93 126 217 145
-18 -6 -14 -26 -39 -51 -53 -76 -240 -169 -123 -89
-2 -28 -5 -9 13 9 14 7 151 47 -85 -42
Net Cash Flow -0 -1 0 1 1 4 -1 -1 4 3 10 14

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 % 16% 20% 32% 36% 34% 29% 27% 23% 25% 24% 23% 22%
Debtor Days 98 77 85 78 77 74 80 75 81 74 74 67
Inventory Turnover 10.32 11.23 11.95 12.57 11.72 10.42 8.58 7.69 7.55 6.42 6.41 6.08