TVS Srichakra Ltd
TVSSC belongs to the TVS group of companies. The company is a leading manufacturer of 2W tyres in India and caters to both OEMs and aftermarket segments, and also manufactures OHT for the domestic and export markets. The company has two manufacturing plants, one each in Madurai in Tamil Nadu and Rudrapur in Uttarakhand.[1]
- Market Cap ₹ 2,985 Cr.
- Current Price ₹ 3,897
- High / Low ₹ 5,097 / 2,504
- Stock P/E 29.6
- Book Value ₹ 1,405
- Dividend Yield 0.80 %
- ROCE 8.58 %
- ROE 7.32 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 32.2%
- Debtor days have improved from 34.4 to 24.6 days.
Cons
- Stock is trading at 2.83 times its book value
- The company has delivered a poor sales growth of 5.89% over past five years.
- Company has a low return on equity of 6.99% over last 3 years.
* 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,403 | 1,476 | 1,671 | 1,896 | 1,925 | 1,960 | 2,152 | 2,382 | 2,052 | 1,876 | 2,462 | 2,865 | 2,698 | |
1,278 | 1,391 | 1,549 | 1,689 | 1,601 | 1,676 | 1,899 | 2,121 | 1,837 | 1,651 | 2,298 | 2,645 | 2,438 | |
Operating Profit | 125 | 85 | 122 | 207 | 324 | 284 | 253 | 261 | 215 | 225 | 164 | 220 | 260 |
OPM % | 9% | 6% | 7% | 11% | 17% | 14% | 12% | 11% | 10% | 12% | 7% | 8% | 10% |
6 | 44 | 1 | 4 | 23 | 10 | 15 | 11 | 9 | 5 | 3 | 2 | 10 | |
Interest | 55 | 57 | 44 | 32 | 17 | 22 | 31 | 36 | 37 | 32 | 33 | 43 | 41 |
Depreciation | 21 | 24 | 24 | 40 | 42 | 56 | 68 | 83 | 98 | 101 | 77 | 88 | 96 |
Profit before tax | 55 | 47 | 56 | 140 | 287 | 217 | 169 | 153 | 90 | 96 | 57 | 91 | 133 |
Tax % | 27% | 25% | 15% | 26% | 31% | 28% | 31% | 33% | 6% | 25% | 27% | 23% | |
40 | 36 | 47 | 104 | 197 | 155 | 118 | 103 | 84 | 73 | 42 | 70 | 100 | |
EPS in Rs | 51.91 | 46.60 | 61.97 | 135.55 | 257.21 | 202.86 | 153.60 | 134.74 | 110.25 | 95.02 | 54.29 | 91.58 | 130.41 |
Dividend Payout % | 26% | 16% | 26% | 25% | 23% | 25% | 26% | 30% | 18% | 32% | 30% | 35% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 6% |
3 Years: | 12% |
TTM: | -6% |
Compounded Profit Growth | |
---|---|
10 Years: | 18% |
5 Years: | -9% |
3 Years: | -4% |
TTM: | 61% |
Stock Price CAGR | |
---|---|
10 Years: | 29% |
5 Years: | 13% |
3 Years: | 31% |
1 Year: | 59% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 9% |
3 Years: | 7% |
Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves | 134 | 163 | 196 | 269 | 411 | 567 | 647 | 735 | 754 | 833 | 977 | 1,033 | 1,068 |
339 | 233 | 304 | 205 | 145 | 315 | 312 | 413 | 336 | 198 | 598 | 637 | 683 | |
312 | 415 | 331 | 319 | 412 | 515 | 475 | 644 | 511 | 578 | 766 | 732 | 568 | |
Total Liabilities | 793 | 819 | 839 | 800 | 975 | 1,405 | 1,441 | 1,800 | 1,609 | 1,617 | 2,350 | 2,409 | 2,326 |
177 | 185 | 229 | 267 | 359 | 506 | 595 | 622 | 647 | 627 | 670 | 866 | 941 | |
CWIP | 22 | 31 | 20 | 18 | 44 | 63 | 26 | 34 | 48 | 63 | 224 | 140 | 145 |
Investments | 20 | 19 | 19 | 32 | 45 | 47 | 68 | 107 | 109 | 163 | 320 | 320 | 320 |
575 | 583 | 570 | 483 | 527 | 789 | 752 | 1,037 | 806 | 765 | 1,136 | 1,083 | 921 | |
Total Assets | 793 | 819 | 839 | 800 | 975 | 1,405 | 1,441 | 1,800 | 1,609 | 1,617 | 2,350 | 2,409 | 2,326 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
92 | 192 | 15 | 242 | 375 | 63 | 186 | 83 | 298 | 349 | -40 | 217 | |
-98 | 42 | -70 | -95 | -200 | -213 | -102 | -114 | -136 | -139 | -305 | -202 | |
7 | -195 | 19 | -145 | -171 | 149 | -79 | 32 | -168 | -208 | 347 | -12 | |
Net Cash Flow | 0 | 39 | -37 | 1 | 3 | -2 | 5 | 1 | -6 | 1 | 2 | 3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 49 | 46 | 58 | 32 | 33 | 38 | 41 | 50 | 35 | 45 | 33 | 25 |
Inventory Days | 116 | 91 | 68 | 68 | 73 | 138 | 95 | 123 | 136 | 151 | 201 | 162 |
Days Payable | 94 | 115 | 71 | 44 | 40 | 67 | 50 | 82 | 70 | 103 | 103 | 85 |
Cash Conversion Cycle | 71 | 23 | 55 | 57 | 66 | 109 | 86 | 90 | 101 | 93 | 132 | 102 |
Working Capital Days | 55 | 27 | 35 | 19 | 22 | 52 | 48 | 60 | 53 | 47 | 72 | 46 |
ROCE % | 26% | 15% | 22% | 35% | 55% | 33% | 22% | 18% | 11% | 12% | 7% | 9% |
Documents
Announcements
- Closure of Trading Window 20h
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
1d - Press release regarding a comprehensive brand focussing on the superior grip of Eurogrip tyres.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 13 Mar
Annual reports
-
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 nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Aug 2022TranscriptNotesPPT
Business Segment
The company’s product portfolio includes tyres for 2/3-wheeler, Industrial Pneumatic, Farm and Implement, Skid-steer, Multi-purpose, etc. [1]