Sahyadri Industries Ltd - Stock Valuation and Financial Performance

BSE: 532841 | NSE: SAHYADRI | Cement & Construction Materials | Small Cap

Sahyadri Industries Share Price

312.55 -7.55 -2.36%
as on 26-Dec'24 15:40

DeciZen - make an informed investing decision on Sahyadri Industries

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

Sahyadri Industries stock performance -

mw4me loader
P/E Ratio (SA):
16.01
Market Cap:
350.4 Cr.
52-wk low:
300
52-wk high:
466

Is Sahyadri Industries Ltd an attractive stock to invest in?

1. Is Sahyadri Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Sahyadri Industries Ltd is a average quality company.

2. Is Sahyadri Industries Ltd undervalued or overvalued?

The key valuation ratios of Sahyadri Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Sahyadri Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Sahyadri Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Sahyadri Industries:

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.
Sahyadri Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 9.2%0.8%9%21.3%24.6%14.9%31.2%26.4%14.4%10%-
Value Creation
Index
-0.3-1.0-0.40.50.80.11.20.90.0-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 438363258270297284472542594634607
Sales YoY Gr.--17.1%-28.9%4.6%9.8%-4.2%66.1%14.9%9.5%6.8%-
Adj EPS 7.2-10.63.224.131.927.864.664.732.622.720
YoY Gr.--248.1%NA644.4%32.3%-13%132.8%0.1%-49.5%-30.4%-
BVPS (₹) 119.4107.8111.1136.8170.1193.5256.4277.7306.2328.8341
Adj Net
Profit
6.8-10.13.123.130.526.561.861.835.724.922
Cash Flow from Ops. 24.76155.625.257.530.349.610.516.757.8-
Debt/CF from Ops. 7.42.523.80.820.97.67.42-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.2%16.4%10.4%6.8%
Adj EPS 13.7%-6.6%-29.4%-30.4%
BVPS11.9%14.1%8.7%7.4%
Share Price 14.7% 23.7% -16% -22.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
6-9.3319.520.815.328.722.511.27.26
Op. Profit
Mgn %
8.88.616.224.123.316.319.618.513.610.59.9
Net Profit
Mgn %
1.6-2.81.28.510.39.313.111.463.93.6
Debt to
Equity
1.61.51.10.70.30.30.20.30.40.30
Working Cap
Days
138165167152155172131154183188109
Cash Conv.
Cycle
717161759096648511412455

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 10.35%

Return on Equity has declined versus last 3 years average to 6.00%

Net Profit has been subdued in last 3 years -29.42%

Sales growth is not so good in last 4 quarters at -3.40%

Latest Financials - Sahyadri Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 20 -
TTM Sales (₹ Cr.) 607 -
BVPS (₹.) 341 -
Reserves (₹ Cr.) 362 -
P/BV 0.94 -
PE 16.01 -
From the Market
52 Week Low / High (₹) 300.00 / 465.95
All Time Low / High (₹) 19.85 / 885.00
Market Cap (₹ Cr.) 350
Equity (₹ Cr.) 11
Face Value (₹) 10
Industry PE 50.7

Management X-Ray of Sahyadri Industries:

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 Sahyadri Industries

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
Sales438363258270297284472542594634
Operating Expenses 399333216206228238380442513568
Manufacturing Costs42392831384358678183
Material Costs263215147133140148240277319370
Employee Cost 25251719212330333841
Other Costs 69532523292452667675
Operating Profit 383042646946921008166
Operating Profit Margin (%) 8.8%8.3%16.2%23.9%23.3%16.3%19.5%18.5%13.6%10.5%
Other Income 1131126444
Interest 152117129555911
Depreciation 13292321181414152424
Exceptional Items 0003200000
Profit Before Tax 11-19436452879855235
Tax 4-81111321723149
Profit After Tax 7-11324322762623726
PAT Margin (%) 1.6%-3.0%1.2%9.0%10.8%9.4%13.1%11.4%6.2%4.2%
Adjusted EPS (₹)7.4-11.43.125.533.427.864.556.533.924.1
Dividend Payout Ratio (%)20%0%0%0%3%9%8%11%12%4%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 114103106131163185245304335360
Share Capital 10101010101010111111
Reserves 1059497121153175236293324349
Minority Interest0000000000
Debt16413198884759879121105
Long Term Debt6793824140391244333
Short Term Debt973817477207567772
Trade Payables57512828243451445139
Others Liabilities 94775843413075415055
Total Liabilities 429362291290274308379469557560

Fixed Assets

Gross Block307377206203205207216232297332
Accumulated Depreciation1431712343627689104127151
Net Fixed Assets165205183159143131127128169181
CWIP 64101224543642
Investments 000003148211112
Inventories1228744707076113174227238
Trade Receivables43373437323940433532
Cash Equivalents 2224234466
Others Assets34292818252643447148
Total Assets 429362291290274308379469557560

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 25615625573050111758
PBT 11-19436452879855235
Adjustment 28493631261916193235
Changes in Working Capital -123015-33-5-9-25-71-49-2
Tax Paid -20-1-8-9-7-20-22-18-11
Cash Flow From Investing Activity -38-9-15-2-34-30-33-45-34
Capex -39-70-1-2-2-11-65-47-42
Net Investments 00000-32-1426112
Others 1-2-2701-56-86
Cash Flow From Financing Activity 9-53-54-28-572-192229-22
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1000000000
Interest Paid -14-20-16-11-8-5-5-5-9-11
Dividend Paid -1-2000-4-1-6-6-2
Others 22-31-38-17-4912-133344-8
Net Cash Flow -4002-2-11012
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)6.27-10.032.8620.621.7415.2928.6822.5111.617.58
ROCE (%)9.20.779.0221.324.5614.8531.1726.4214.389.96
Asset Turnover Ratio1.170.980.870.951.050.981.371.281.161.14
PAT to CFO Conversion(x)3.57N/A18.671.041.781.110.810.180.462.23
Working Capital Days
Receivable Days30384646424530282419
Inventory Days8098847586947397123134
Payable Days57919777677164635444

Sahyadri Industries Ltd Stock News

Sahyadri Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sahyadri Industries on 26-Dec-2024 15:40 is ₹312.6.
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 26-Dec-2024 15:40 the market cap of Sahyadri Industries stood at ₹350.4.
The latest P/E ratio of Sahyadri Industries as of 26-Dec-2024 15:40 is 16.01.
The latest P/B ratio of Sahyadri Industries as of 26-Dec-2024 15:40 is 0.94.
The 52-week high of Sahyadri Industries is ₹465.9 and the 52-week low is ₹300.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sahyadri Industries is ₹607.1 ( Cr.) .

About Sahyadri Industries Ltd

Sahyadri Industries is a well known group in Building Material Industry based at Pune. The group founded by Late L. B. Patel, who ventured into the trade to timber and building materials, sensing the Urban and Rural needs for developing shelters to people of all income groups way back in 1947. Excellence speaks through commitment. They at Swastik, are commited to value added sales. They give high quality products to their big list of satisfied Customers.

The company works under two divisions

Swastik Roofing Systems- Swastik’s range of industrial products include fibre cement corrugated roofing sheets required for industrial sheds, air extractors, roof lights, water tanks and roofing accessories.

Swastik Cemply Boards - Swastik's range of residential products include cemply boards for doors, sign boards, kitchen cabinets, bedroom cabinets, meter boards and computer tables.

Both the units of Swastik put together have got a capacity of over 10 million sq. metres per annum at present. Swastik group is professionally managed by Experienced and highly qualified Executives supported by an online computerized Management Information System. Swastik sheets reach their customers through well-planned marketing strategy. It covers many states, i.e. from Rajasthan to Kerala of India through a network of company depots and over 1000 stockists.

Product range of the company:

Swastik manufacture corrugated sheets required for roofing purpose and also the various accessories required for roofing purpose. Thus Swastik has the entire range of roofing systems, irrespective of the type of construction and place where it is required and whatever be the climatic conditions.

  • Corrugated sheets
  • Accessories
  • Air Extractors
  • Roof Lights
  • Water Tanks
  • Gutters
  • Cemply Doors
  • Cemply Boards

Clientele:

Government:

  • Food Corporation of India
  • Indian Oil Corporation
  • Hindustan Petroleum Corporation
  • Central Railway
  • Southern Railway
  • South Central Railway
  • Western Railway
  • Maharashtra State Road Transport Corporation

Industrial:

  • Japfa Oberoi India Ltd.
  • Alfa Laval
  • Mahindra and Mahindra
  • Raasi Cements
  • Rashtriya Chemicals & Fertilisers
  • Bharat Forge
  • Jindal Aluminium Ltd
  • Venkateshwara Hatcheries Ltd.

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.