Tamil Nadu Petro Products Ltd

Tamil Nadu Petroproducts is primarily engaged in the manufacturing and sale of petrochemical products viz., Linear Alkyl Benzene (LAB), Caustic Soda, Chlorine and its derivatives at its facilities situated at Manali, Chennai.

  • Market Cap: 303.20 Cr.
  • Current Price: 33.70
  • 52 weeks High / Low 48.00 / 18.55
  • Book Value: 48.36
  • Stock P/E: 4.70
  • Dividend Yield: 2.97 %
  • ROCE: 18.75 %
  • ROE: 14.23 %
  • Sales Growth (3Yrs): 21.13 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.70 times its book value
Company has good consistent profit growth of 28.60% over 5 years
Cons:
Promoter holding is low: 34.54%
Company has a low return on equity of 9.62% for last 3 years.
Contingent liabilities of Rs.125.61 Cr.

Peer comparison Sector: FMCG // Industry: Detergents / Intermediates

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
250 261 236 292 259 274 335 304 333 343 340 281
228 242 214 270 234 256 307 281 310 313 310 257
Operating Profit 22 19 22 22 25 18 28 23 23 30 30 24
OPM % 9% 7% 9% 8% 10% 7% 8% 8% 7% 9% 9% 9%
Other Income 27 4 3 7 3 4 1 1 1 1 2 2
Interest 28 2 1 1 7 1 2 2 2 2 2 2
Depreciation 4 6 6 6 5 5 5 5 5 5 5 5
Profit before tax 17 16 18 23 16 15 22 17 17 24 24 18
Tax % 195% 34% 34% 35% 37% 39% 12% 19% 33% 22% 15% 28%
Net Profit -16 10 12 15 10 9 19 14 11 19 21 13
EPS in Rs -1.76 1.15 1.29 1.65 1.11 1.05 2.15 1.57 1.27 2.12 2.32 1.46
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
739 869 831 1,020 1,248 1,281 1,052 950 701 889 1,049 1,245 1,297
725 826 775 955 1,185 1,306 1,056 979 699 825 960 1,153 1,190
Operating Profit 14 43 56 66 64 -25 -4 -29 2 64 89 92 108
OPM % 2% 5% 7% 6% 5% -2% -0% -3% 0% 7% 9% 7% 8%
Other Income 25 17 9 30 12 23 11 -2 69 28 17 6 7
Interest 25 26 22 29 32 32 32 20 15 34 7 7 8
Depreciation 33 33 31 38 37 39 30 21 18 16 22 20 21
Profit before tax -18 2 13 29 6 -73 -56 -71 38 42 77 72 84
Tax % 35% -242% 19% -0% 8% 30% 33% 26% 0% 78% 33% 24%
Net Profit -12 7 11 29 6 -51 -37 -53 38 9 52 54 64
EPS in Rs 0.00 0.73 1.11 3.11 0.58 0.00 0.00 0.00 4.24 1.03 5.75 6.03 7.17
Dividend Payout % -0% 0% 42% 31% 76% -0% -0% -0% 0% 0% 9% 17%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:3.67%
5 Years:3.44%
3 Years:21.13%
TTM:10.72%
Compounded Profit Growth
10 Years:29.75%
5 Years:28.60%
3 Years:69.49%
TTM:22.05%
Stock Price CAGR
10 Years:4.52%
5 Years:18.37%
3 Years:-5.55%
1 Year:-10.61%
Return on Equity
10 Years:-0.59%
5 Years:2.51%
3 Years:9.62%
Last Year:14.23%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
90 90 90 90 90 90 90 90 90 90 90 90 90
Reserves 275 282 287 306 306 256 218 151 189 219 269 319 345
Borrowings 190 151 182 117 166 197 159 102 67 45 36 40 70
248 243 245 246 222 256 215 218 116 166 193 164 166
Total Liabilities 804 766 803 759 784 798 682 560 462 519 589 613 670
411 381 402 368 319 313 288 247 218 216 193 230 224
CWIP 39 9 7 8 36 15 14 18 15 15 37 20 19
Investments 180 180 180 142 138 92 92 79 77 97 100 98 98
174 195 214 241 291 377 288 217 152 191 259 264 329
Total Assets 804 766 803 759 784 798 682 560 462 519 589 613 670

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
46 32 47 45 -2 -41 49 35 31 49 82 72
4 29 -48 62 -4 38 11 43 18 -20 -70 -64
-49 -65 7 -98 7 -6 -71 -76 -50 -29 -12 -8
Net Cash Flow -0 -3 6 9 1 -9 -10 2 -1 -0 -0 -1

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 0% 5% 6% 7% 7% -7% -4% -9% -1% 16% 21% 19%
Debtor Days 26 22 28 30 27 31 27 25 16 28 23 21
Inventory Turnover 9.58 13.85 10.35 10.75 10.74 7.20 5.53 7.89 9.65 13.43 11.88 13.49