Yokogawa India Ltd - Stock Valuation and Financial Performance

BSE: 517216 | NSE: YOKOGAWA | Engineering - Industrial Equipments | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Yokogawa India

M-Cap below 100cr DeciZen not available

Yokogawa India stock performance -

mw4me loader
P/E Ratio (SA):
8.45
Market Cap:
415.6 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Yokogawa India:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 24.6%26.7%27.1%43.9%41.1%35.3%44.9%9%6.9%26%-
Value Creation
Index
0.80.90.92.11.91.52.2-0.4-0.50.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6756566267248568409251,0521,2271,3171,317
Sales YoY Gr.--2.9%-4.5%15.6%18.2%-1.9%10.1%13.7%16.6%7.3%-
Adj EPS 30.633.33154.461.259.589.634.71.357.956.2
YoY Gr.-9.1%-7%75.4%12.5%-2.8%50.6%-61.3%-96.4%4494.4%-
BVPS (₹) 166.6186.2199.6220.1243.9284.8338.9336.6315.9374.389.8
Adj Net
Profit
26.729.227.147.653.552.178.430.41.149.249
Cash Flow from Ops. 53241.131.36.88031.775.870.4-13.2-
Debt/CF from Ops. 0.200000000.1-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.7%9%12.5%7.3%
Adj EPS 7.4%-1.1%-13.5%4494.4%
BVPS9.4%8.9%3.4%18.5%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
19.118.916.125.926.422.528.710.30.416.824.2
Op. Profit
Mgn %
6.77.67.69.510.81012.26.72.66.99.6
Net Profit
Mgn %
44.54.36.66.36.28.52.90.13.73.7
Debt to
Equity
0000000000-
Working Cap
Days
1711801621712222712722913113040
Cash Conv.
Cycle
53667670573073-12-150

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Yokogawa India Ltd.

Standalone Consolidated
TTM EPS (₹) 56.2 -
TTM Sales (₹ Cr.) 1,317 -
BVPS (₹.) 89.8 -
Reserves (₹ Cr.) 70 -
P/BV 5.29 -
PE 8.45 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 23.00 / 565.90
Market Cap (₹ Cr.) 416
Equity (₹ Cr.) 8.8
Face Value (₹) 10
Industry PE 59.3

Management X-Ray of Yokogawa India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Yokogawa India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales675.01655.53626.36724.29855.92840.04925.141,052.201,226.871,316.50
Operating Expenses 636.31608.65578.82656.35764.85756.47812.37981.951,195.721,225.91
Manufacturing Costs10.739.607.1712.4914.9416.5118.754.805.546.15
Material Costs457.91412.19352.11414.09483.50460.89482.71568.10726.07857.54
Employee Cost 95.80109.31118.55137.01152.06166.83178.24180.96222.37223.12
Other Costs 71.8777.54100.9992.75114.35112.25132.68228.08241.73139.09
Operating Profit 38.6946.8847.5467.9591.0783.57112.7670.2631.1590.59
Operating Profit Margin (%) 5.7%7.2%7.6%9.4%10.6%9.9%12.2%6.7%2.5%6.9%
Other Income 1.180.825.1325.853.909.3719.5413.553.355.13
Interest 1.221.651.351.973.562.292.852.565.4815.02
Depreciation 5.396.316.9513.2411.5911.229.818.5414.7117.46
Exceptional Items 0000000-48.7800
Profit Before Tax 33.2639.7544.3678.5979.8279.43119.6423.9314.3163.25
Tax 10.8512.3615.2230.8727.0927.8641.3526.2513.3114.06
Profit After Tax 22.4127.3929.1447.7252.7351.5778.30-2.32149.19
PAT Margin (%) 3.3%4.2%4.7%6.6%6.2%6.1%8.5%-0.2%0.1%3.7%
Adjusted EPS (₹)25.631.333.354.560.358.989.5-2.71.257.8
Dividend Payout Ratio (%)39%32%51%51%50%51%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 145.78162.94174.67192.57213.45249.19296.58294.56268.67318.34
Share Capital 8.758.758.758.758.758.758.758.758.518.51
Reserves 137.03154.19165.92183.82204.70240.44287.83285.81260.16309.83
Minority Interest0000000000
Debt0.91000000000
Long Term Debt0000000000
Short Term Debt0.91000000000
Trade Payables123.2878.0864.5389.96160.91159.09195.49313.02456.76468.47
Others Liabilities 172.73132135.69318.52339.46348.35357.04507.91664.11457.35
Total Liabilities 442.70373.02374.90601.05713.82756.63849.101,115.501,389.531,244.17

Fixed Assets

Gross Block107.22114.74121.35101.76115.2565.8975.3378.89109.15114.93
Accumulated Depreciation49.8655.4062.1344.4255.4710.5719.7027.0735.6352.76
Net Fixed Assets57.3559.3459.2157.3459.7955.3255.6351.8273.5262.16
CWIP 0.01001.330.074.390.220.603.4114.66
Investments 0000000000
Inventories40.5934.0733.5435.5242.5032.7124.0433.1451.3947.42
Trade Receivables214.31211.36179.87228.39288.93192.70246.26390.88378.46492.13
Cash Equivalents 2.391640.2943.5410.5452.1052.56126.52161.68128.23
Others Assets128.0652.2561.99234.93311.99419.40470.39512.55721.08499.57
Total Assets 442.70373.02374.90601.05713.82756.63849.101,115.501,389.531,244.17

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity 531.9541.1031.296.788031.6875.7870.37-13.16
PBT 33.2639.7544.3678.5979.8279.43119.6423.9314.3163.25
Adjustment 6.906.926.3014.3712.957.6211.2174.9576.657.34
Changes in Working Capital -21.672.3219.5-35.24-60.7328.17-48.3520.86-6.11-40.83
Tax Paid -13.49-17.04-29.06-26.43-25.25-35.23-50.82-46.27-33.99-22.35
Cash Flow From Investing Activity -3.89-7.69-5.89-9.96-9.23-41.0610.2123.36-49.8627.74
Capex -4.77-8.27-7.51-12.93-10.78-14.04-5.89-5.23-8.20-15.63
Net Investments 0000000000
Others 0.880.571.622.971.55-27.0216.1128.58-41.6643.37
Cash Flow From Financing Activity -9.26-11.08-10.24-17.40-29.94-31.74-31.590-29.94-9.60
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid -8.75-8.75-8.75-14.88-24.50-26.39-26.25000
Others -0.51-2.33-1.49-2.53-5.44-5.34-5.340-29.94-9.60
Net Cash Flow -8.1513.1824.973.92-32.387.2110.3099.14-9.434.98
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)16.0517.7517.2625.9925.9722.2928.69-0.780.3516.76
ROCE (%)24.6126.7427.0843.8741.0735.3344.898.966.9325.99
Asset Turnover Ratio1.771.671.721.521.331.181.161.070.981
PAT to CFO Conversion(x)0.221.171.410.660.131.550.4N/A70.37-0.27
Working Capital Days
Receivable Days10611411110110810186111114121
Inventory Days18201917161611101314
Payable Days9089746894124130161193197

Yokogawa India Ltd Stock News

Yokogawa India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Yokogawa India on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Yokogawa India stood at ₹415.6.
The latest P/E ratio of Yokogawa India as of 01-Jan-1970 05:30 is 8.45.
The latest P/B ratio of Yokogawa India as of 01-Jan-1970 05:30 is 5.29.
The 52-week high of Yokogawa India is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Yokogawa India is ₹1,317 ( Cr.) .

About Yokogawa India Ltd

Yokogawa India was established in 1987 to provide process automation systems and products. Today, the company is positioned as a comprehensive solutions provider of Enterprise Technology Solutions (ETS).

It has created the state-of-the-art global engineering centre and manufacturing centre in Bangalore.

The company has a strong marketing and service network across India. It also possesses breadth of competencies to meet the technological requirement of the Indian process industry.

Yokogawa India excels in turnkey project execution in Process Automation and Enterprise Integration with core competencies in:

  • Design and Engineering of Process Control Systems
  • Implementation of Extended Enterprise Applications
  • Web enabling & Enterprise Application Integration
  • Manufacturing Execution Systems Software Development
  • Project Execution & Management of Process Control systems

The company has received ISO 9001 certification for its quality management.

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.