TVS Holdings Ltd
Sundaram Clayton Ltd was incorporated in Chennai in 1962 and is part of the TVS group, led by Mr. Venu Srinivasan. It is engaged in the business of manufacturing and distributing aluminum die castings. [1] Sundaram Clayton manufactures non-ferrous gravity and pressure die castings.
- Market Cap ₹ 26,158 Cr.
- Current Price ₹ 12,929
- High / Low ₹ 15,137 / 0.00
- Stock P/E 20.5
- Book Value ₹ 2,320
- Dividend Yield 0.72 %
- ROCE 15.2 %
- ROE 30.2 %
- Face Value ₹ 5.00
Pros
- Company has delivered good profit growth of 25.9% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 19.4%
Cons
- Stock is trading at 5.57 times its book value
- Company might be capitalizing the interest cost
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
9,344 | 11,340 | 12,464 | 13,498 | 17,512 | 21,548 | 19,859 | 20,299 | 25,591 | 33,662 | 39,882 | 44,993 | 47,456 | |
8,762 | 10,622 | 11,506 | 12,494 | 15,973 | 19,205 | 17,446 | 17,911 | 22,599 | 29,379 | 34,122 | 38,149 | 40,070 | |
Operating Profit | 582 | 717 | 959 | 1,004 | 1,539 | 2,343 | 2,412 | 2,388 | 2,992 | 4,283 | 5,760 | 6,844 | 7,386 |
OPM % | 6% | 6% | 8% | 7% | 9% | 11% | 12% | 12% | 12% | 13% | 14% | 15% | 16% |
68 | 98 | 102 | 171 | 121 | 28 | -8 | 38 | 22 | 141 | 59 | 70 | 59 | |
Interest | 115 | 99 | 102 | 88 | 372 | 719 | 910 | 929 | 985 | 1,424 | 2,032 | 2,223 | 2,371 |
Depreciation | 214 | 238 | 317 | 377 | 447 | 534 | 649 | 643 | 845 | 986 | 1,011 | 1,067 | 1,162 |
Profit before tax | 320 | 478 | 641 | 710 | 841 | 1,118 | 845 | 854 | 1,184 | 2,013 | 2,776 | 3,624 | 3,912 |
Tax % | 40% | 29% | 26% | 23% | 25% | 33% | 26% | 31% | 30% | 34% | 36% | 34% | |
194 | 345 | 472 | 547 | 629 | 750 | 627 | 592 | 824 | 1,333 | 1,782 | 2,409 | 2,604 | |
EPS in Rs | 69.92 | 105.01 | 144.49 | 163.47 | 167.39 | 213.93 | 166.89 | 160.24 | 218.19 | 321.61 | 396.23 | 576.33 | 635.07 |
Dividend Payout % | 37% | 18% | 28% | 19% | 9% | 17% | 19% | 16% | 20% | 18% | 24% | 16% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 18% |
3 Years: | 21% |
TTM: | 16% |
Compounded Profit Growth | |
---|---|
10 Years: | 20% |
5 Years: | 26% |
3 Years: | 37% |
TTM: | 43% |
Stock Price CAGR | |
---|---|
10 Years: | 24% |
5 Years: | 57% |
3 Years: | 49% |
1 Year: | -8% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 19% |
3 Years: | 23% |
Last Year: | 30% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 1,111 | 1,278 | 1,513 | 1,857 | 2,141 | 2,464 | 2,453 | 2,894 | 5,069 | 3,231 | 2,830 | 4,677 |
1,090 | 1,497 | 1,461 | 1,665 | 7,593 | 10,022 | 12,314 | 12,853 | 16,593 | 25,217 | 26,237 | 32,489 | |
2,345 | 2,740 | 3,233 | 3,785 | 5,016 | 5,674 | 5,835 | 7,551 | 8,662 | 10,665 | 15,453 | 16,718 | |
Total Liabilities | 4,555 | 5,525 | 6,216 | 7,317 | 14,761 | 18,170 | 20,612 | 23,309 | 30,334 | 39,123 | 44,530 | 53,895 |
1,909 | 2,040 | 2,468 | 2,851 | 3,627 | 4,030 | 4,460 | 4,850 | 6,339 | 6,931 | 5,630 | 7,519 | |
CWIP | 57 | 102 | 69 | 101 | 396 | 756 | 1,017 | 1,050 | 560 | 821 | 1,029 | 1,482 |
Investments | 499 | 601 | 1,055 | 1,333 | 607 | 618 | 472 | 673 | 644 | 1,022 | 1,204 | 1,320 |
2,090 | 2,782 | 2,624 | 3,032 | 10,131 | 12,766 | 14,663 | 16,735 | 22,790 | 30,348 | 36,667 | 43,574 | |
Total Assets | 4,555 | 5,525 | 6,216 | 7,317 | 14,761 | 18,170 | 20,612 | 23,309 | 30,334 | 39,123 | 44,530 | 53,895 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
567 | 138 | 1,075 | 838 | 324 | -710 | 458 | 1,215 | -1,548 | -4,111 | -867 | 3,535 | |
-22 | -461 | -715 | -818 | -1,379 | -1,324 | -1,055 | -979 | -1,705 | -1,439 | 961 | -2,857 | |
-474 | 179 | -373 | -61 | 1,198 | 2,085 | 1,795 | 261 | 3,116 | 5,979 | 847 | 1,209 | |
Net Cash Flow | 71 | -144 | -13 | -40 | 143 | 51 | 1,199 | 496 | -137 | 429 | 941 | 1,886 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 20 | 19 | 19 | 23 | 27 | 29 | 29 | 22 | 20 | 16 | 17 | 14 |
Inventory Days | 49 | 58 | 48 | 55 | 44 | 41 | 42 | 46 | 44 | 39 | 60 | 33 |
Days Payable | 67 | 77 | 76 | 83 | 94 | 84 | 96 | 125 | 107 | 92 | 99 | 103 |
Cash Conversion Cycle | 3 | -0 | -8 | -5 | -22 | -14 | -25 | -57 | -44 | -37 | -22 | -57 |
Working Capital Days | -10 | -7 | -17 | -22 | -36 | -1 | -28 | 71 | -40 | -22 | -32 | -38 |
ROCE % | 15% | 18% | 20% | 19% | 16% | 15% | 12% | 11% | 11% | 12% | 15% | 15% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 22 Aug
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 22 Aug
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
22 Aug - 63rd AGM on 22 Aug 2025 adopted FY2024-25 financials; reappointed Sudarshan Venu, R Gopalan; appointed secretarial auditors.
-
Board Meeting Outcome for Outcome Of The Board Meeting
31 Jul - Q1 FY26 results approved; Rs.250 Cr NCDs issuance approved for fund raising.
-
Outcome Of The Board Meeting
31 Jul - TVS Holdings Q1 FY26 results approved; Rs. 250 Cr NCDs issuance approved for fund raising.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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 2012
from bse
-
Financial Year 2011
from nse
Brand Reputation
TVS Holdings Limited (Formerly known as Sundaram Clayton Limited) is one of the largest auto components manufacturing and distribution groups in India. TVSH is a leading supplier of aluminum die castings to the automotive and non-automotive sectors. [1]