Thejo Engineering Ltd

Thejo Engineering Ltd

₹ 2,649 -2.86%
04 Mar 3:40 p.m.
About

Thejo Engineering Ltd., incorporated in 1986, is an Engineering Solutions provider for Bulk Material Handling, Mineral Processing and Corrosion Protection to the Core Sector Industries like mining, power, steel, cement, ports and fertilisers. [1]

Key Points

Products
The company specializes in designing, developing, manufacturing, and supplying rubber and polyurethane-based engineered products for various applications, including belt cleaning, spillage control, flow enhancement, impact and abrasion protection, and screening. [1]

  • Market Cap 2,851 Cr.
  • Current Price 2,649
  • High / Low 2,790 / 1,126
  • Stock P/E 59.6
  • Book Value 205
  • Dividend Yield 0.08 %
  • ROCE 20.8 %
  • ROE 18.1 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 13.0 times its book value

* 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: Engineering Industry: Engineering

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
111 119 122 122 135 134 150
92 104 107 112 112 111 121
Operating Profit 19 15 15 10 23 23 29
OPM % 17% 13% 12% 8% 17% 17% 19%
0 1 1 1 1 0 2
Interest 1 1 1 1 2 2 2
Depreciation 3 3 3 3 5 5 5
Profit before tax 16 12 12 6 17 17 24
Tax % 25% 23% 23% 24% 23% 20% 22%
12 9 9 5 14 14 19
EPS in Rs 9.82 7.75 8.38 4.39 11.84 12.25 16.15
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
108 126 147 186 175 178 220 229 303 327 424 474 540
95 110 133 175 162 158 192 197 254 276 355 414 455
Operating Profit 13 16 14 11 13 20 27 31 49 50 69 60 85
OPM % 12% 13% 9% 6% 7% 11% 12% 14% 16% 15% 16% 13% 16%
5 2 1 1 0 0 1 1 0 3 1 3 4
Interest 4 4 5 6 6 6 6 5 5 4 3 5 6
Depreciation 2 3 4 6 6 5 5 6 6 9 11 12 18
Profit before tax 13 12 6 0 1 9 17 22 38 41 56 46 65
Tax % 30% 34% 79% 1,240% 149% 34% 23% 31% 21% 27% 24% 24%
9 8 1 -2 -1 6 13 15 30 29 43 35 51
EPS in Rs 7.49 3.04 -0.22 0.20 5.59 10.73 12.97 24.17 25.19 35.31 30.30 44.63
Dividend Payout % 5% 11% 38% -522% 572% 21% 12% 13% 7% 8% 6% 7%
Compounded Sales Growth
10 Years: 14%
5 Years: 17%
3 Years: 16%
TTM: 12%
Compounded Profit Growth
10 Years: 15%
5 Years: 25%
3 Years: 9%
TTM: -14%
Stock Price CAGR
10 Years: %
5 Years: 69%
3 Years: 86%
1 Year: 102%
Return on Equity
10 Years: 18%
5 Years: 22%
3 Years: 22%
Last Year: 18%

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 1 2 3 3 3 3 3 3 3 4 11 11 11
Reserves 25 49 50 48 46 52 62 74 98 125 154 186 209
22 26 31 37 39 41 34 31 36 18 38 45 49
36 41 50 60 54 41 54 60 79 94 98 121 125
Total Liabilities 84 118 135 148 143 138 153 169 216 240 301 362 393
16 23 33 31 30 29 32 34 32 46 66 112 111
CWIP 1 0 1 0 0 1 1 0 0 1 1 2 2
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
67 95 101 116 112 108 119 135 184 193 234 249 280
Total Assets 84 118 135 148 143 138 153 169 216 240 301 362 393

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
2 0 5 1 4 12 24 20 19 52 27 59
-2 -10 -13 -4 -4 -5 -8 -6 -5 -13 -15 -51
-1 19 4 4 -4 -4 -15 -9 -2 -31 -0 -8
Net Cash Flow -1 10 -4 1 -4 3 1 5 13 8 13 0

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 113 117 115 108 112 120 109 102 122 104 92 83
Inventory Days 105 133 117 110 281 221 196 315 229 214 198 201
Days Payable 126 131 107 131 193 185 155 207 178 223 131 161
Cash Conversion Cycle 92 119 124 87 200 157 150 210 173 94 159 123
Working Capital Days 77 99 91 82 94 105 82 96 95 82 88 76
ROCE % 30% 25% 13% 7% 8% 16% 22% 24% 33% 28% 31% 21%

Shareholding Pattern

Numbers in percentages

Mar 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Oct 2021Mar 2022Sep 2022Mar 2023Sep 2023Dec 2023
56.63% 56.50% 56.25% 55.90% 55.32% 54.84% 54.84% 54.71% 54.44% 54.34% 54.22% 54.15%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.14% 0.00% 0.00%
11.24% 11.00% 8.37% 0.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 0.72% 0.72%
32.13% 32.50% 35.39% 43.80% 44.67% 45.16% 45.16% 45.30% 45.56% 45.07% 45.06% 45.13%
No. of Shareholders 2522663595736087758791,0381,2201,1561,4493,611

* 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