Thermax Ltd

Thermax Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Thermax Ltd

₹ 4,368 1.57%
26 Apr - close price
thermaxindia.com BSE: 500411 NSE : THERMAX
About

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]

Key Points

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.

Website BSE NSE
  • Market Cap ₹ 51,977 Cr.
  • Current Price ₹ 4,368
  • High / Low ₹ 4,980 / 2,192
  • Stock P/E 95.3
  • Book Value ₹ 335
  • Dividend Yield 0.23 %
  • ROCE 15.1 %
  • ROE 12.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 31.9%

Cons

  • Stock is trading at 13.0 times its book value
  • Company has a low return on equity of 9.86% over last 3 years.
  • Earnings include an other income of Rs.311 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1,411 1,575 1,052 1,469 1,615 1,992 1,654 2,075 2,049 2,311 1,933 2,302 2,324
1,263 1,435 989 1,359 1,502 1,857 1,559 1,935 1,888 2,111 1,801 2,098 2,137
Operating Profit 148 140 63 110 113 135 96 140 161 200 132 204 187
OPM % 10% 9% 6% 7% 7% 7% 6% 7% 8% 9% 7% 9% 8%
0 36 25 37 29 36 21 40 42 58 2 66 185
Interest 6 6 5 5 5 10 7 8 9 14 13 20 27
Depreciation 29 29 27 27 29 29 29 30 29 29 29 33 36
Profit before tax 113 140 56 114 108 132 81 142 165 214 91 217 309
Tax % 26% 24% 25% 23% 26% 22% 28% 23% 23% 27% 34% 27% 23%
83 107 42 88 79 103 59 109 126 156 60 159 237
EPS in Rs 6.99 9.01 3.56 7.38 6.67 8.61 4.95 9.16 10.59 13.09 4.94 13.24 20.00
Raw PDF
Upcoming result date: 10 May 2024

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
6,087 5,490 5,081 5,304 5,145 4,483 4,465 5,973 5,731 4,791 6,128 8,090 8,871
5,492 4,989 4,631 4,842 4,712 4,049 4,088 5,516 5,331 4,435 5,715 7,489 8,147
Operating Profit 595 501 450 462 433 434 377 457 401 356 414 601 723
OPM % 10% 9% 9% 9% 8% 10% 8% 8% 7% 7% 7% 7% 8%
90 84 70 73 118 95 115 60 105 54 135 156 311
Interest 22 26 39 82 12 10 13 14 15 21 25 38 74
Depreciation 66 77 92 134 72 82 82 92 117 115 113 117 128
Profit before tax 596 481 389 319 467 438 397 410 375 275 410 603 832
Tax % 34% 37% 44% 54% 31% 36% 42% 21% 43% 25% 24% 25%
392 304 220 148 282 216 231 325 212 207 312 451 612
EPS in Rs 33.86 26.87 20.64 17.60 23.69 18.72 19.48 27.31 17.83 17.34 26.21 37.79 51.27
Dividend Payout % 21% 26% 29% 40% 24% 30% 29% 24% 37% 38% 32% 25%
Compounded Sales Growth
10 Years: 4%
5 Years: 13%
3 Years: 12%
TTM: 14%
Compounded Profit Growth
10 Years: 4%
5 Years: 14%
3 Years: 29%
TTM: 37%
Stock Price CAGR
10 Years: 20%
5 Years: 35%
3 Years: 44%
1 Year: 94%
Return on Equity
10 Years: 10%
5 Years: 10%
3 Years: 10%
Last Year: 12%

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 24 24 24 24 23 23 23 23 23 23 23 23 23
Reserves 1,606 1,845 2,014 2,123 2,394 2,515 2,692 2,992 3,005 3,229 3,470 3,846 3,966
273 423 761 688 195 136 234 240 230 328 368 831 1,074
2,771 2,696 3,142 3,255 2,554 2,371 2,980 3,535 2,693 2,921 3,598 4,137 4,251
Total Liabilities 4,673 4,988 5,942 6,089 5,166 5,044 5,929 6,790 5,951 6,500 7,458 8,836 9,313
844 873 1,527 1,431 827 811 973 1,312 1,283 1,242 1,195 1,248 1,899
CWIP 247 517 54 43 60 141 103 40 56 24 44 434 264
Investments 240 443 708 822 1,050 1,083 1,472 829 875 234 1,477 1,626 1,723
3,343 3,154 3,654 3,793 3,228 3,009 3,381 4,609 3,737 4,999 4,742 5,528 5,427
Total Assets 4,673 4,988 5,942 6,089 5,166 5,044 5,929 6,790 5,951 6,500 7,458 8,836 9,313

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
261 87 321 311 253 335 534 -115 326 769 325 460
-234 -498 -382 80 -127 -99 -507 266 -140 -627 -420 -664
-18 35 191 -351 -112 -126 -20 -65 -232 77 -21 349
Net Cash Flow 10 -377 130 39 13 110 7 85 -47 220 -115 144

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 82 103 105 122 95 84 102 84 88 94 85 80
Inventory Days 72 36 53 55 39 46 57 56 54 58 76 60
Days Payable 92 107 119 135 126 162 161 150 114 164 153 118
Cash Conversion Cycle 62 31 40 42 7 -32 -3 -10 28 -11 8 21
Working Capital Days -6 3 14 -12 -2 -0 -26 8 5 -28 -26 -21
ROCE % 35% 22% 15% 14% 18% 18% 15% 17% 12% 10% 12% 15%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
61.98% 61.98% 61.98% 61.98% 61.98% 61.99% 61.99% 61.99% 61.99% 61.99% 61.99% 61.99%
12.73% 12.35% 12.28% 11.84% 11.93% 12.35% 12.27% 12.29% 12.35% 12.54% 12.01% 12.24%
14.45% 15.00% 15.02% 15.68% 15.77% 15.34% 15.35% 15.63% 15.50% 15.46% 15.86% 15.82%
5.35% 5.18% 5.23% 5.01% 4.83% 4.84% 4.90% 4.59% 4.67% 4.54% 4.66% 4.48%
5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.48% 5.48% 5.48%
No. of Shareholders 32,51532,01534,08834,44036,25537,91039,94336,10339,81535,61639,54740,819

* 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

Announcements

Annual reports

Credit ratings

Concalls