Thermax Ltd
Thermax Limited offers solutions to energy, environment and chemical sectors. The Company’s portfolio includes boilers and heaters, absorption chillers/ heat pumps, power plants, solar equipment, air pollution control equipment/system, water and waste recycle plant, ion exchange resins and performance chemicals and related services. [1]
- Market Cap ₹ 61,881 Cr.
- Current Price ₹ 5,193
- High / Low ₹ 5,840 / 2,500
- Stock P/E 104
- Book Value ₹ 373
- Dividend Yield 0.23 %
- ROCE 16.9 %
- ROE 14.2 %
- Face Value ₹ 2.00
Pros
- Company has been maintaining a healthy dividend payout of 26.1%
Cons
- Stock is trading at 13.9 times its book value
- Company has a low return on equity of 12.0% over last 3 years.
- Earnings include an other income of Rs.390 Cr.
* 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: Capital Goods-Non Electrical Equipment Industry: Engineering
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,490 | 5,081 | 5,304 | 5,145 | 4,483 | 4,465 | 5,973 | 5,731 | 4,791 | 6,128 | 8,090 | 9,323 | 9,575 | |
4,989 | 4,631 | 4,842 | 4,712 | 4,049 | 4,088 | 5,516 | 5,331 | 4,435 | 5,715 | 7,489 | 8,526 | 8,770 | |
Operating Profit | 501 | 450 | 462 | 433 | 434 | 377 | 457 | 401 | 356 | 414 | 601 | 797 | 805 |
OPM % | 9% | 9% | 9% | 8% | 10% | 8% | 8% | 7% | 7% | 7% | 7% | 9% | 8% |
84 | 70 | 73 | 118 | 95 | 115 | 60 | 105 | 54 | 135 | 156 | 307 | 390 | |
Interest | 26 | 39 | 82 | 12 | 10 | 13 | 14 | 15 | 21 | 25 | 38 | 88 | 102 |
Depreciation | 77 | 92 | 134 | 72 | 82 | 82 | 92 | 117 | 115 | 113 | 117 | 148 | 155 |
Profit before tax | 481 | 389 | 319 | 467 | 438 | 397 | 410 | 375 | 275 | 410 | 603 | 869 | 939 |
Tax % | 37% | 44% | 54% | 31% | 36% | 42% | 21% | 43% | 25% | 24% | 25% | 26% | |
304 | 220 | 148 | 282 | 216 | 231 | 325 | 212 | 207 | 312 | 451 | 643 | 693 | |
EPS in Rs | 26.87 | 20.64 | 17.60 | 23.69 | 18.72 | 19.48 | 27.31 | 17.83 | 17.34 | 26.21 | 37.79 | 54.15 | 58.93 |
Dividend Payout % | 26% | 29% | 40% | 24% | 30% | 29% | 24% | 37% | 38% | 32% | 25% | 21% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 9% |
3 Years: | 25% |
TTM: | 14% |
Compounded Profit Growth | |
---|---|
10 Years: | 11% |
5 Years: | 10% |
3 Years: | 34% |
TTM: | 23% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 36% |
3 Years: | 56% |
1 Year: | 71% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 12% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 24 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves | 1,845 | 2,014 | 2,123 | 2,394 | 2,515 | 2,692 | 2,992 | 3,005 | 3,229 | 3,470 | 3,846 | 4,417 |
423 | 761 | 688 | 195 | 136 | 234 | 240 | 230 | 328 | 368 | 831 | 1,277 | |
2,696 | 3,142 | 3,255 | 2,554 | 2,371 | 2,980 | 3,535 | 2,693 | 2,921 | 3,598 | 4,137 | 4,424 | |
Total Liabilities | 4,988 | 5,942 | 6,089 | 5,166 | 5,044 | 5,929 | 6,790 | 5,951 | 6,500 | 7,458 | 8,836 | 10,141 |
873 | 1,527 | 1,431 | 827 | 811 | 973 | 1,312 | 1,283 | 1,242 | 1,195 | 1,248 | 1,906 | |
CWIP | 517 | 54 | 43 | 60 | 141 | 103 | 40 | 56 | 24 | 44 | 434 | 525 |
Investments | 443 | 708 | 822 | 1,050 | 1,083 | 1,472 | 829 | 875 | 234 | 1,477 | 1,626 | 1,765 |
3,154 | 3,654 | 3,793 | 3,228 | 3,009 | 3,381 | 4,609 | 3,737 | 4,999 | 4,742 | 5,528 | 5,945 | |
Total Assets | 4,988 | 5,942 | 6,089 | 5,166 | 5,044 | 5,929 | 6,790 | 5,951 | 6,500 | 7,458 | 8,836 | 10,141 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
87 | 321 | 311 | 253 | 335 | 534 | -115 | 326 | 769 | 325 | 460 | 247 | |
-498 | -382 | 80 | -127 | -99 | -507 | 266 | -140 | -627 | -420 | -664 | -514 | |
35 | 191 | -351 | -112 | -126 | -20 | -65 | -232 | 77 | -21 | 349 | 285 | |
Net Cash Flow | -377 | 130 | 39 | 13 | 110 | 7 | 85 | -47 | 220 | -115 | 144 | 19 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 103 | 105 | 122 | 95 | 84 | 102 | 84 | 88 | 94 | 85 | 80 | 83 |
Inventory Days | 36 | 53 | 55 | 39 | 46 | 57 | 56 | 54 | 58 | 76 | 60 | 53 |
Days Payable | 107 | 119 | 135 | 126 | 162 | 161 | 150 | 114 | 164 | 153 | 118 | 107 |
Cash Conversion Cycle | 31 | 40 | 42 | 7 | -32 | -3 | -10 | 28 | -11 | 8 | 21 | 29 |
Working Capital Days | 3 | 14 | -12 | -2 | -0 | -26 | 8 | 5 | -28 | -26 | -21 | -6 |
ROCE % | 22% | 15% | 14% | 18% | 18% | 15% | 17% | 12% | 10% | 12% | 15% | 17% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Acquisition
1 Oct - Equity infusion in Thermax Engineering Singapore for investment in Thailand.
-
Announcement Under Regulation 30 Of SEBI (LODR), 2015
27 Sep - Company received customs duty order of Rs. 6.81 Cr.
- Closure of Trading Window 26 Sep
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 26 Sep
-
Announcement Under SEBI (LODR) Regulations, 2015
24 Sep - Received assessment order for tax from local authority.
Annual reports
-
Financial Year 2024
from bse
-
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
Concalls
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Aug 2021TranscriptPPT
-
Jun 2021Transcript PPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020TranscriptPPT
-
Jan 2020TranscriptPPT
-
Nov 2019TranscriptPPT
-
Aug 2019TranscriptPPT
-
May 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Nov 2018TranscriptPPT
-
Aug 2018TranscriptPPT
-
May 2018TranscriptPPT
-
Feb 2018TranscriptPPT
-
Nov 2017TranscriptPPT
-
Aug 2017TranscriptPPT
-
May 2017TranscriptPPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Aug 2016TranscriptPPT
-
May 2016TranscriptPPT
-
Jan 2016TranscriptPPT
Energy Segment (71% of revenues) [1]
The company's energy segment comprises Process Heating, Absorption Cooling and Heating, Boiler and Heater and Power (EPC and Solar) businesses and related services. It is among the leaders in vapor absorption cooling and heating systems, with its chillers used worldwide for industrial refrigeration, air conditioning, process cooling and heating.
The company has domain experience in setting up captive power, cogeneration and trigeneration plants on an EPC basis, with an installed base of more than 3,500 MW.