TIL Ltd - Stock Valuation and Financial Performance

BSE: 505196 | NSE: TIL | Construction Vehicles | Small Cap

TIL Share Price

270.70 -11.10 -3.94%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on TIL

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

TIL stock performance -

mw4me loader
P/E Ratio (SA):
6.75
Market Cap:
1,824.2 Cr.
52-wk low:
94.2
52-wk high:
434.1

Is TIL Ltd an attractive stock to invest in?

1. Is TIL Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that TIL Ltd is a below average quality company.

2. Is TIL Ltd undervalued or overvalued?

The key valuation ratios of TIL Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is TIL Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of TIL Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of TIL:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
TIL Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 2.9%-3.5%38%10%10.6%-1.9%-5.8%-95.5%-36%150%-
Value Creation
Index
-0.8-1.31.7-0.3-0.3-1.1-1.4NANA9.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3223133083904713763126543.866.9178
Sales YoY Gr.--2.7%-1.5%26.4%20.9%-20.3%-16.9%-79.2%-32.6%52.7%-
Adj EPS -8.1-17.9-9.34.17.1-7.7-18.8-114.6-24.124.140.6
YoY Gr.-NANANA72.9%-207.7%NANANANA-
BVPS (₹) 6546.876.980.385.777.458.9-55.9-80.418.211.5
Adj Net
Profit
-29.4-65.1-33.71525.9-27.9-68.2-416-87.642.2270
Cash Flow from Ops. 24.516.5-59.7-81.428.5-43.8-63.2-20.86.7-83.2-
Debt/CF from Ops. 11.919.4-1.1-2.16.7-6.1-5.7-19.259.9-1.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -16%-32.3%-40.2%52.7%
Adj EPS NA27.5%NANA
BVPS-13.2%-26.7%-32.4%NA
Share Price 9.1% 39.4% 86.7% 186.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-11.4-31.1-14.85.38.6-9.4-27.6-7657.835.4-32.4272.9
Op. Profit
Mgn %
9.3-1.69.212.312.10.5-8.5-279.3-126.8-111.3-27.3
Net Profit
Mgn %
-9.2-20.8-10.93.95.5-7.4-21.8-640.4-199.863151.6
Debt to
Equity
1.21.90.20.60.611.7-2-1.44.92.1
Working Cap
Days
4404734383543394505652,0261,8001,129234
Cash Conv.
Cycle
1982191991781802704131,5841,120567-32

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 272.90%

Sales growth is good in last 4 quarters at 545.39%

Sales growth has been subdued in last 3 years -40.17%

Net Profit has been subdued in last 3 years 0.00%

Debt to equity has increased versus last 3 years average to 4.93

Latest Financials - TIL Ltd.

Standalone Consolidated
TTM EPS (₹) 40.6 40.6
TTM Sales (₹ Cr.) 178 178
BVPS (₹.) 11.5 11.5
Reserves (₹ Cr.) 10 10
P/BV 23.75 23.85
PE 6.75 6.75
From the Market
52 Week Low / High (₹) 94.20 / 434.05
All Time Low / High (₹) 2.09 / 434.05
Market Cap (₹ Cr.) 1,824
Equity (₹ Cr.) 66.6
Face Value (₹) 10
Industry PE 31.3

Management X-Ray of TIL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of TIL

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales322313308390471376312654467
Operating Expenses 292320281342414374339247100141
Manufacturing Costs16161316151210856
Material Costs184214189236295224218313146
Employee Cost 57514858717155553731
Other Costs 353830323366561532859
Operating Profit 30-72848572-27-182-57-74
Operating Profit Margin (%) 9.3%-2.1%9.0%12.3%12.0%0.5%-8.7%-280.0%-129.0%-111.0%
Other Income 3211572485112
Interest 45482321273338383727
Depreciation 181311121213121097
Exceptional Items 001310002-2600303
Profit Before Tax -29-661352024-43-70-403-92196
Tax 00163-2-15-313-4-58
Profit After Tax -29-661201727-28-67-416-88254
PAT Margin (%) -8.9%-21.2%38.8%4.4%5.7%-7.4%-21.5%-640.0%-201.0%379.5%
Adjusted EPS (₹)-7.9-18.333.04.77.4-7.7-18.5-114.0-24.3144.9
Dividend Payout Ratio (%)0%0%3%20%7%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 243176279291311281214-203-29232
Share Capital 10101010101010101018
Reserves 233166269281301271204-213-30214
Minority Interest0000000000
Debt24428650173190260344223359157
Long Term Debt502615114111817815289
Short Term Debt194260351731892192264520869
Trade Payables6690798111011871938194
Others Liabilities 1782019722-9-43224016940
Total Liabilities 731753505568602655661353318323

Fixed Assets

Gross Block266298154159160210167176164168
Accumulated Depreciation971021122324347575865
Net Fixed Assets168196143137128167120119106104
CWIP 432221272000
Investments 10010033333311
Inventories189174185208188232217165141127
Trade Receivables9013775121185210239263036
Cash Equivalents 121136554110
Others Assets1401438693803175363845
Total Assets 731753505568602655661353318323

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2516-60-8128-44-63-217-83
PBT -29-661352024-43-72-144-92-107
Adjustment 6261-10435398780854865
Changes in Working Capital -723-61-132-34-87-693952-41
Tax Paid -1-1-30-4-1-1-2-1-20
Cash Flow From Investing Activity -21343-13-16-11056829
Capex -21342-10-13-41140033
Net Investments 00-1-3-32-408-3
Others 00200021600
Cash Flow From Financing Activity -22-17-27585-124553-35-1459
Net Proceeds from Shares 00000000069
Net Proceeds from Borrowing -12-38-28-310488227167
Interest Paid -42-45-22-18-24-30-35-32-14-7
Dividend Paid -200-4-4-20000
Others 3466-22613817306-310-71
Net Cash Flow 008-9000015
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-11.4-32.6653.36.018.87-9.45-27.08N/AN/A0
ROCE (%)2.92-3.4738.0210.0410.55-1.87-5.77N/AN/A150.03
Asset Turnover Ratio0.470.450.530.740.810.60.470.130.130.21
PAT to CFO Conversion(x)N/AN/A-0.5-4.761.04N/AN/AN/AN/A-0.33
Working Capital Days
Receivable Days9012311690119192262743234182
Inventory Days1981971971811532042621,0721,272732
Payable Days1391331631241181851589691,029701

TIL Ltd Stock News

TIL Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of TIL on 21-Nov-2024 16:59 is ₹270.7.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of TIL stood at ₹1,824.2.
The latest P/E ratio of TIL as of 21-Nov-2024 16:59 is 6.75.
The latest P/B ratio of TIL as of 21-Nov-2024 16:59 is 23.75.
The 52-week high of TIL is ₹434.1 and the 52-week low is ₹94.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of TIL is ₹178.1 ( Cr.) .

About TIL Ltd

TIL Limited was incorporated in 1974 as Spundish Engineers Ltd, in 1986 it got its name changed to TIL. Technology, innovation, leadership - These define TIL as an organization, its attitude and philosophy. For over 63 years TIL has been a growth partner to India’s infrastructure sectors and is amongst the country’s leading providers of a wide range of technology intensive equipment for infrastructure development that represent some of the finest in global technology.

In the material handling sector, TIL has always been the market leader. TIL has continuously and successfully anticipated the future needs of the industry and introduced state of the art products - with many firsts in the market. The plant at Kolkata is the only purpose built manufacturing facility in this part of the world. Material handling equipment from TIL are recognized as reliable, productive and efficient and over the years TIL has emerged as the country’s foremost material handling equipment manufacturer and service provider. This is evident from the company’s growth in recent years.

TIL operates through three Strategic Business Groups – Material Handling Solutions, Construction and Mining Solutions, Power Systems Solutions having a well connected network of offices, factories and product support centres in the country and overseas offices in Nepal and Bhutan. TIL has long term technical and strategic alliances with leading Equipment manufacturers in the world- Caterpillar Inc, Manitowoc crane Group, USA Famak S.A, Poland and Paceco Corp, USA.

The mantra at TIL is to consistently provide highest service accuracy and introduce global best practices and innovation to raise the bar on customer satisfaction and deliver beyond customer expectations. We are committed to deliver the “best value proposition” by providing total solutions to all customers. Our passion remains to offer excellence in product support initiatives, prompt customer response and to be the industry benchmark as a Total Solutions Provider.

As a part of product support initiatives TIL has many successes in Customer Support Agreements like MARC, designed for specific customer requirements, the focus is to provide unparallel service.  TIL’s 365 Day Service has been recognized by customers and partners as a path breaking tool in product support service. Through innovation and a strong network TIL provides top rung product support solutions that is available in the country today.

A strong customer focused approach and constant quest for quality and innovation enables TIL to attain and sustain its superior position as a customer- partnering organisation.

TIL launched its 6 Sigma initiative in 2002 and this is a continuous, on going process in the company. Through our 6 Sigma projects, we are already witnessing growth benefits, cost savings, enhanced effectiveness and quality improvements. Our 6 Sigma project, “Speedier Service Support' was awarded the President’s Gold Medal among the Asia Pacific Dealers of Caterpillar.

TIL cranes with over 70% market share in India, enjoy excellent acceptance among all user-sectors in the country. As the first choice, TIL’s cranes are hard at work in India’s priority areas.

The Defence ServicesOil & PetrochemicalsIrrigation & PowerCoal and Metal MinesSteel PlantsPorts and RailwaysEngineering PlantsFertilisers and ChemicalsConstruction and Infrastructure

Solutions being offered by the company:

  • Construction and Mining Solution- The Caterpillar equipment product line, consisting of more than 300 machines, sets the standard for industry - one that is increasingly customer--focused. It plans to remain the leader and continue to help and meet the needs of customers with its equipment, with the best distribution and product support system in any capital goods industry and the continual introduction and updating of products. Machines are-Articulated Trucks, Backhoe Loaders, Cold Planers, Compact Track and Multi Terrain Loaders, Compactors, Feller Bunchers, Forest Machines, Forwarders, Hydraulic Excavators, Knuckleboom Loaders, Material Handlers, Motor Graders, Off-Highway Trucks, Paving Equipment, Paving Products, Pipelayers, Road Reclaimers, Skid Steer Loaders, Track Loaders, Track-Type Tractors, Underground Mining, Wheel Dozers, Wheel Loaders, Wheel Tractor-Scrapers 
  • Power System Solution- For continuous and quality power and for critical standby applications, discerning customers rely on Gensets powered by Caterpillar engines, sold and serviced by TIL, in diesel, gas and heavy fuel configurations. TIL also packages a range of Gensets and undertakes erection and commissioning of all relevant installations. Generator sets offered by TIL incorporate Caterpillar diesel/gas engines. Caterpillar powered gensets from TIL have excellent market acceptance across a wide user base. In a scenario of demand outpacing availability, these gensets provide users with features that are the hallmark of Caterpillar- economy, reliability, and quality power.
  • Material Handling Solution- As a pioneer, TIL has consistently led the market and its manufacturing record represents many ‘firsts’ in India. Pioneering the manufacture of mobile cranes in India, TIL completely changed the landscape of the material handling business. Today, TIL is the source for a comprehensive range of material handling equipment manufactured at its modern, purpose built plant in Kamarhatty, Kolkata. These include Mobile Cranes, Reachstackers, Electric Level Luffing Cranes, Articulated Lorry Loaders, equipment for specialized Defense Applications. Rubber Tyred Gantry Cranes are also planned for manufacture. Manufacturing collaborations are with Grove Worldwide USA (part of Manitowoc Crane Group, USA), Paceco Corp–USA, FAMAK-Poland. With a cutting edge technology and unique, integrated customer support, TIL’s material handling group is lifting India’s core industries to new heights.

Subsidiaries The Company has three subsidiary companies: Myanmar Tractors Limited, TIL Overseas Pte. Limited and Tractors Nepal Private Limited.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.