Past 10 year’s financial track record analysis by Moneyworks4me indicates that Smiths & Founders (India) Ltd is a below average quality company.
The key valuation ratios of Smiths & Founders (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Smiths & Founders (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -6.9% | -4.4% | -0.6% | 2.4% | -11.7% | -11.9% | 18.9% | 30.2% | 9.6% | 14.7% | - |
| Value Creation Index ⓘ | -1.5 | -1.3 | -1.0 | -0.8 | -1.8 | -1.9 | 0.4 | 1.2 | -0.3 | 0.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 6.5 | 7.8 | 7.5 | 8.8 | 10.2 | 8.1 | 8.8 | 11 | 10.5 | 11.7 | 13 |
| Sales YoY Gr. | - | 19.6% | -3.6% | 17.1% | 15.1% | -20.5% | 9.2% | 25.1% | -5.2% | 11.5% | - |
| Adj EPS ⓘ | -0.2 | -0.2 | -0.1 | -0 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | 225% | -84.6% | 200% | - |
| BVPS (₹) ⓘ | 0.5 | 0.3 | 0.5 | 0.5 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.4 |
| Adj Net Profit ⓘ | -1.8 | -2.1 | -0.7 | -0.1 | -1.1 | -1.1 | 0.4 | 1.3 | 0.2 | 0.6 | 1 |
| Cash Flow from Ops. ⓘ | -1 | 0.3 | -1.8 | -0.2 | -0.3 | -0.4 | 0 | 2.3 | 0.4 | 1.2 | - |
| Debt/CF from Ops. ⓘ | -8.2 | 6.1 | -1.3 | -12.4 | -14.5 | -11.7 | -129.2 | 1.2 | 7.7 | 1.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 6.6% | 2.8% | 9.8% | 11.5% | ||||
| Adj EPS ⓘ | NA | NA | 14.5% | 200% | ||||
| BVPSⓘ | -2.6% | 15.5% | 38.3% | 19.4% | ||||
| Share Price | 2.6% | 92.3% | 7.6% | 68.7% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -17.6 | -22.7 | -12.5 | -1.6 | -23.7 | -31 | 12.2 | 30.5 | 2.1 | 3.1 | 24.7 |
| Op. Profit Mgn % ⓘ | -9.3 | -11.7 | -6.2 | 4.9 | -5 | -4.6 | 10.4 | 16.1 | 7.5 | 8.8 | 11 |
| Net Profit Mgn % ⓘ | -27.8 | -27 | -9.1 | -0.9 | -10.5 | -13.2 | 4.5 | 11.7 | 2.3 | 4.9 | 8 |
| Debt to Equity ⓘ | 1.7 | 0.6 | 0.4 | 0.4 | 2.1 | 6.1 | 3.2 | 1 | 0.9 | 0.6 | 0.1 |
| Working Cap Days ⓘ | 130 | 109 | 101 | 113 | 112 | 136 | 143 | 119 | 127 | 127 | 24 |
| Cash Conv. Cycle ⓘ | 61 | 43 | 51 | 80 | 83 | 110 | 120 | 104 | 112 | 113 | 19 |
Return on Equity has increased versus last 3 years average to 24.70%
Net Profit is growing at healthy rate in last 3 years 14.47%
Debt to equity has declined versus last 3 years average to 0.59
Sales growth is good in last 4 quarters at 18.85%
Sales growth has been subdued in last 3 years 9.75%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.1 | - |
| TTM Sales (₹ Cr.) | 12.8 | - |
| BVPS (₹.) ⓘ | 0.4 | - |
| Reserves (₹ Cr.) ⓘ | -6 | - |
| P/BV ⓘ | 18.71 | - |
| PE ⓘ | 80.32 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 3.76 / 10.03 |
| All Time Low / High (₹) | 0.01 / 21.33 |
| Market Cap (₹ Cr.) | 83.1 |
| Equity (₹ Cr.) | 10.2 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 37.5 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6.54 | 7.82 | 7.54 | 8.83 | 10.16 | 8.08 | 8.82 | 11.03 | 10.46 | 11.66 |
| Operating Expenses ⓘ | 7.15 | 8.73 | 8.03 | 8.40 | 10.67 | 8.45 | 7.90 | 9.26 | 9.67 | 10.63 |
| Manufacturing Costs | 1.30 | 1.92 | 2.06 | 2.24 | 3.04 | 1.99 | 1.83 | 2.18 | 1.98 | 2.02 |
| Material Costs | 2.72 | 3.38 | 2.83 | 2.96 | 4.17 | 3.36 | 3.35 | 3.97 | 4.41 | 5.28 |
| Employee Cost | 1.61 | 1.80 | 1.74 | 1.95 | 2.16 | 2.22 | 1.99 | 2.43 | 2.55 | 2.56 |
| Other Costs ⓘ | 1.51 | 1.63 | 1.40 | 1.25 | 1.30 | 0.87 | 0.73 | 0.67 | 0.73 | 0.78 |
| Operating Profit ⓘ | -0.61 | -0.91 | -0.49 | 0.43 | -0.51 | -0.37 | 0.92 | 1.77 | 0.79 | 1.03 |
| Operating Profit Margin (%) | -9.3% | -11.7% | -6.5% | 4.9% | -5.0% | -4.5% | 10.4% | 16.1% | 7.5% | 8.8% |
| Other Income ⓘ | 0.09 | 0.86 | 0.70 | 0.01 | 0.05 | 0.03 | 0.44 | 0.27 | 0.01 | 0.11 |
| Interest ⓘ | 0.89 | 0.98 | 0.19 | 0.26 | 0.29 | 0.40 | 0.43 | 0.35 | 0.32 | 0.26 |
| Depreciation ⓘ | 0.39 | 0.35 | 0.24 | 0.26 | 0.29 | 0.32 | 0.25 | 0.24 | 0.24 | 0.24 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | -1.81 | -1.38 | -0.23 | -0.08 | -1.05 | -1.06 | 0.68 | 1.45 | 0.24 | 0.63 |
| Tax ⓘ | 0 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -1.81 | -1.52 | -0.23 | -0.08 | -1.05 | -1.06 | 0.68 | 1.45 | 0.24 | 0.63 |
| PAT Margin (%) | -27.6% | -19.4% | -3.1% | -0.9% | -10.3% | -13.2% | 7.7% | 13.1% | 2.3% | 5.4% |
| Adjusted EPS (₹) | -0.2 | -0.2 | 0.0 | 0.0 | -0.1 | -0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 12.80 | 5.81 | 5.16 | 5.08 | 3.97 | 2.92 | 3.55 | 4.91 | 18.27 | 18.94 |
| Share Capital ⓘ | 10.20 | 10.20 | 10.20 | 10.20 | 10.20 | 10.20 | 10.20 | 10.20 | 10.20 | 10.20 |
| Reserves ⓘ | 2.60 | -4.39 | -5.04 | -5.12 | -6.23 | -7.28 | -6.65 | -5.29 | 8.07 | 8.74 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 7.70 | 1.77 | 2.15 | 2 | 3.60 | 4.50 | 4.49 | 2.60 | 2.91 | 2.25 |
| Long Term Debt | 1.25 | 0.81 | 0.69 | 1.39 | 1.19 | 2.63 | 2.72 | 2.60 | 2.05 | 1.66 |
| Short Term Debt | 6.44 | 0.95 | 1.46 | 0.61 | 2.41 | 1.88 | 1.77 | 0 | 0.86 | 0.58 |
| Trade Payables | 0.83 | 1.38 | 0.27 | 0.79 | 0.17 | 0.20 | 0.11 | 0.11 | 0.16 | 0.09 |
| Others Liabilities ⓘ | 0.98 | 0.98 | 0.98 | 1.41 | 1.66 | 1.60 | 1.58 | 1.47 | 1.48 | 1.66 |
| Total Liabilities ⓘ | 22.30 | 9.95 | 8.55 | 9.28 | 9.40 | 9.22 | 9.72 | 9.08 | 22.81 | 22.94 |
Fixed Assets | ||||||||||
| Gross Block | 24.46 | 12.19 | 10.70 | 10.99 | 11.57 | 11.73 | 10.88 | 10.96 | 24.28 | 24.15 |
| Accumulated Depreciation | 5.10 | 4.90 | 4.85 | 5.12 | 5.29 | 5.56 | 5.07 | 5.28 | 5.53 | 5.30 |
| Net Fixed Assetsⓘ | 19.36 | 7.29 | 5.85 | 5.87 | 6.28 | 6.17 | 5.81 | 5.67 | 18.76 | 18.85 |
| CWIP ⓘ | 0 | 0.05 | 0 | 0.03 | 0.06 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 1.43 | 0.98 | 1.02 | 1.96 | 1.66 | 1.68 | 1.87 | 2.36 | 2.58 | 1.96 |
| Trade Receivables | 1.07 | 0.98 | 1.14 | 0.99 | 0.94 | 0.99 | 1.63 | 0.64 | 1.16 | 1.80 |
| Cash Equivalents | 0.01 | 0.29 | 0.34 | 0.13 | 0.06 | 0.01 | 0.01 | 0.08 | 0.04 | 0.02 |
| Others Assetsⓘ | 0.43 | 0.36 | 0.21 | 0.29 | 0.39 | 0.38 | 0.39 | 0.33 | 0.28 | 0.31 |
| Total Assets ⓘ | 22.30 | 9.95 | 8.55 | 9.28 | 9.40 | 9.22 | 9.72 | 9.08 | 22.81 | 22.94 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -0.98 | 0.31 | -1.80 | -0.18 | -0.27 | -0.40 | -0.04 | 2.28 | 0.38 | 1.17 |
| PBT ⓘ | -1.81 | -1.38 | -0.23 | -0.08 | -1.05 | -1.06 | 0.68 | 1.45 | 0.24 | 0.62 |
| Adjustment ⓘ | 1.11 | 0.48 | -0.22 | 0.50 | 0.55 | 0.71 | 0.26 | 0.31 | 0.56 | 0.49 |
| Changes in Working Capital ⓘ | -0.28 | 1.28 | -1.28 | -0.59 | 0.28 | -0.05 | -0.98 | 0.52 | -0.42 | 0.05 |
| Tax Paid ⓘ | 0 | -0.07 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | 0.05 | 7.05 | 1.64 | -0.34 | -0.75 | -0.16 | 0.47 | 0.08 | -0.21 | -0.27 |
| Capex | 0.03 | 7.04 | 1.47 | -0.31 | -0.73 | -0.15 | 0.44 | 0.07 | -0.22 | -0.30 |
| Net Investments | 0 | 0 | 0.15 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -0.02 | 0.02 | 0.01 | 0.01 | 0.04 |
| Cash Flow From Financing Activityⓘ | 0.89 | -7.08 | 0.22 | -0.30 | -0.41 | 0.60 | -0.33 | -0.51 | -0.22 | -0.92 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -0.88 | -0.96 | -0.19 | -0.24 | -0.28 | -0.39 | -0.42 | -0.34 | -0.31 | -0.26 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 1.77 | -6.12 | 0.40 | -0.06 | -0.13 | 0.99 | 0.09 | -0.16 | 0.10 | -0.67 |
| Net Cash Flow ⓘ | -0.03 | 0.28 | 0.05 | -0.81 | -1.43 | 0.03 | 0.10 | 1.85 | -0.05 | -0.02 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -127.91 | -37.99 | -5.5 | -1.6 | -30.43 | -81.99 | 60.66 | 66.48 | 8.07 | 18.26 |
| ROCE (%) | -6.91 | -4.44 | -0.62 | 2.41 | -11.65 | -11.9 | 18.92 | 30.18 | 9.57 | 14.7 |
| Asset Turnover Ratio | 0.39 | 0.54 | 0.91 | 1.02 | 1.09 | 0.87 | 0.94 | 1.17 | 0.66 | 0.51 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | N/A | -0.06 | 1.57 | 1.58 | 1.86 | Working Capital Days |
| Receivable Days | 38 | 43 | 46 | 43 | 35 | 43 | 54 | 38 | 31 | 46 |
| Inventory Days | 69 | 50 | 43 | 60 | 65 | 75 | 73 | 70 | 86 | 71 |
| Payable Days | 115 | 119 | 106 | 65 | 42 | 20 | 17 | 10 | 11 | 9 |
Shimoga Technologies Limited, established in 1982, is a Listed Public Limited Company. The shares of the company are listed on the Bombay Stock Exchange. The registered office of the company is located at Bangalore. The company is having two manufacturing units. Unit-I at Shimoga and unit-II at Tiptur. Unit-I is a well, equipped forging Unit while the Unit-II is an expansion project for enhancing its capacity.
The company is engaged in manufacturing small, precision and intricate steel forgings.The quality system procedures of the company confirms to ISO -9002 standards.
The company has exposure to automobile, agriculture, mining, power transmission and general engineering industries.the company has plans to expand its exposure to other industries such as railways, textile, chemical, cement and steel both on original equipment manufacturers end as well as replacement market end.
The company has been exporting its products and the quality system procedures of the company confirms to international standards.
The company has, well established customer clientele. Presently market leaders like, Telco, Leyland, Widia, Rane-Madras, etc are mainly consuming its products.The current market trend is to buy fully finished products so as to directly use them in the assembly lines.Keeping in view the changing market scenerio the company proposes to establish in house machining facility and supply fully finished components to the customers.
Shimoga Technologies is fully equipped to manufacture good quality steel forgings. A well planned inward store to receive and stock all the raw materials and consumables, a well equipped laboratory to test the incoming materials, two billet shearing presses, a battery of power hacksaws, a well equipped forge shop with three drop hammers of 500 kg, 750 kg and 1000 kg capacity, three trimming presses of 100 tonnes and 150 tonnes capacity, three coining presses of 200 tonnes and 300 tonnes capacity, a state-of-the-art heat treatment shop with three heat treatment furnaces, a modern tool room equipped with lathes, drilling machines, shaper, electric discharge machine, engraving machine and pneumatic grinders, a well equipped fettling and shot blasting section consisting of a battery of bench grinders and flexible shaft grinders and three shot blasting machines, a vigilent inspection and quality assurance wing equipped with precision instruments and gauges to ensure product quality, a computerised drawing and design section, an automated office section are all in place to ensure customer service of established standards.
Product range of the company includes:
Achievements/ recognition:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
