Thermax Ltd

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

Thermax Ltd

₹ 5,193 5.59%
04 Oct - close price
thermaxglobal.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 ₹ 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
Edit ratios

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
1,052 1,469 1,615 1,992 1,654 2,075 2,049 2,311 1,933 2,302 2,324 2,764 2,184
989 1,359 1,502 1,857 1,559 1,935 1,888 2,111 1,801 2,098 2,137 2,491 2,044
Operating Profit 63 110 113 135 96 140 161 200 132 204 187 273 141
OPM % 6% 7% 7% 7% 6% 7% 8% 9% 7% 9% 8% 10% 6%
25 37 29 36 21 40 42 58 2 66 185 55 84
Interest 5 5 5 10 7 8 9 14 13 20 27 28 27
Depreciation 27 27 29 29 29 30 29 29 29 33 36 50 36
Profit before tax 56 114 108 132 81 142 165 214 91 217 309 251 161
Tax % 25% 23% 26% 22% 28% 23% 23% 27% 34% 27% 23% 25% 32%
42 88 79 103 59 109 126 156 60 159 237 188 109
EPS in Rs 3.56 7.38 6.67 8.61 4.95 9.16 10.59 13.09 4.94 13.24 20.00 15.97 9.72
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
61.98% 61.98% 61.98% 61.98% 61.99% 61.99% 61.99% 61.99% 61.99% 61.99% 61.99% 61.99%
12.35% 12.28% 11.84% 11.93% 12.35% 12.27% 12.29% 12.35% 12.54% 12.01% 12.24% 15.15%
15.00% 15.02% 15.68% 15.77% 15.34% 15.35% 15.63% 15.50% 15.46% 15.86% 15.82% 12.88%
5.18% 5.23% 5.01% 4.83% 4.84% 4.90% 4.59% 4.67% 4.54% 4.66% 4.48% 4.50%
5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.49% 5.48% 5.48% 5.48% 5.48%
No. of Shareholders 32,01534,08834,44036,25537,91039,94336,10339,81535,61639,54740,81948,966

* 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