Tinplate Company of India Ltd
About
[
edit
]
Tinplate Company of India is engaged in business of Tinplate Manufacturing.
[
add key points
]
- 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.
Peer comparison
Sector: Non Ferrous Metals Industry: Mining / Minerals / Metals
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 |
Documents
Add documentRecent announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 18 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 9 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 8 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 21 Jan
View all
Annual reports
- 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 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse