Tinplate Company of India Ltd

About [ edit ]

Tinplate Company of India is engaged in business of Tinplate Manufacturing.

  • Market Cap 1,836 Cr.
  • Current Price 175
  • High / Low 192 / 55.6
  • Stock P/E 26.6
  • Book Value 72.4
  • Dividend Yield 0.57 %
  • ROCE 15.1 %
  • ROE 12.7 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 25.27%

Cons

  • Company has a low return on equity of 10.80% for last 3 years.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
695 569 658 630 728 561 538 534 472 380 531 615
637 543 643 591 674 535 509 493 418 374 500 561
Operating Profit 58 25 15 39 54 26 30 41 55 6 32 54
OPM % 8% 4% 2% 6% 7% 5% 6% 8% 12% 2% 6% 9%
Other Income 3 6 12 5 6 7 5 5 7 4 5 7
Interest 1 1 2 2 1 1 1 2 6 2 2 1
Depreciation 16 16 16 16 17 16 15 15 15 15 15 15
Profit before tax 45 14 9 27 42 16 19 29 40 -7 20 44
Tax % 37% 35% 38% 42% 34% 44% 34% -58% 32% -2% 20% 26%
Net Profit 28 9 5 16 28 9 13 46 27 -7 16 33
EPS in Rs 2.72 0.90 0.51 1.48 2.64 0.84 1.21 4.44 2.59 -0.66 1.54 3.14
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
649 771 794 627 877 1,059 911 836 830 1,919 2,584 2,106 1,999
553 646 710 553 765 911 787 669 739 1,755 2,451 1,954 1,853
Operating Profit 96 125 84 74 112 148 124 167 91 164 133 151 146
OPM % 15% 16% 11% 12% 13% 14% 14% 20% 11% 9% 5% 7% 7%
Other Income 20 31 18 19 21 25 27 18 19 16 29 24 24
Interest 25 21 14 17 25 21 12 6 3 3 7 10 11
Depreciation 28 34 36 48 58 61 71 73 66 62 64 61 61
Profit before tax 63 102 51 28 50 91 68 106 41 115 92 104 97
Tax % 44% 34% 30% 41% 43% 31% 34% 36% 32% 37% 37% 9%
Net Profit 35 67 36 17 28 63 45 68 28 73 58 95 69
EPS in Rs 4.83 9.33 4.98 1.58 2.70 6.00 4.26 6.48 2.66 6.99 5.54 9.08 6.61
Dividend Payout % 10% 16% 24% 54% 37% 27% 38% 31% 60% 29% 36% 11%
Compounded Sales Growth
10 Years:11%
5 Years:18%
3 Years:36%
TTM:-15%
Compounded Profit Growth
10 Years:3%
5 Years:16%
3 Years:50%
TTM:-28%
Stock Price CAGR
10 Years:11%
5 Years:22%
3 Years:-9%
1 Year:44%
Return on Equity
10 Years:8%
5 Years:10%
3 Years:11%
Last Year:13%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
141 184 184 217 207 151 105 105 105 105 105 105 105
Reserves 46 237 247 389 395 429 444 518 517 572 606 656 654
Borrowings 272 207 320 135 156 91 45 0 0 0 0 14 13
298 384 344 325 342 321 277 244 251 431 465 424 410
Total Liabilities 645 900 983 953 998 946 871 867 874 1,107 1,176 1,198 1,181
434 405 464 753 762 723 680 628 604 567 563 578 560
CWIP 27 251 270 36 12 26 17 43 24 43 42 23 19
Investments 0 18 0 0 0 0 0 5 38 51 97 93 69
184 227 249 164 223 196 173 190 208 446 474 503 533
Total Assets 645 900 983 953 998 946 871 867 874 1,107 1,176 1,198 1,181

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
47 169 34 114 84 199 170 114 91 108 124 53
-70 -243 -115 -64 -50 -35 -35 -36 -57 -51 -104 -32
30 83 66 -52 -34 -164 -134 -75 -28 -23 -32 -33
Net Cash Flow 7 9 -15 -1 0 -1 1 3 5 34 -12 -12

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 21% 23% 10% 6% 10% 16% 13% 18% 7% 18% 14% 15%
Debtor Days 17 12 14 24 35 20 14 22 36 19 18 12
Inventory Turnover 13.28 9.03 9.72 6.54 7.77 8.57 6.31 4.23 5.42 10.65 10.11 5.78

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.96 74.96 74.96 74.96 74.96 74.96 74.96 74.96 74.96 74.96 74.96 74.96
2.34 1.22 1.14 1.09 1.11 1.13 1.03 1.05 1.14 0.93 0.79 0.89
0.16 0.02 0.12 0.10 0.18 0.23 0.23 0.11 0.12 0.18 0.01 0.00
0.00 0.00 0.00 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
22.54 23.80 23.78 23.83 23.73 23.67 23.76 23.86 23.76 23.91 24.23 24.13

Documents

Add document