BSE: 504960 | NSE: | Engineering - Construction | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Stewarts & Lloyds Of India Ltd is a below average quality company.
No data found
No data found
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 27.1% | 19.4% | 14.8% | 4.3% | -10.4% | 13.2% | 3.6% | -199.9% | 0% | 0% | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 124 | 111 | 95.4 | 61.5 | 20.8 | 25.8 | 36.8 | 29.5 | 13.1 | 4.3 | 6 |
| Sales YoY Gr. | - | -10.5% | -14.1% | -35.5% | -66.2% | 24.3% | 42.7% | -19.9% | -55.7% | -66.7% | - |
| Adj EPS ⓘ | 11.8 | 12.3 | 5.5 | -6.2 | -31.3 | -25.1 | -21.4 | -149.5 | -3.1 | -101 | -3.7 |
| YoY Gr. | - | 4.3% | -55% | -212.9% | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 64.6 | 73 | 77.1 | 71.1 | 39.9 | 41.8 | 30.9 | -117.5 | -120.7 | -221.8 | -226.3 |
| Adj Net Profit ⓘ | 3.5 | 3.7 | 1.7 | -1.9 | -9.4 | -7.5 | -6.4 | -44.8 | -0.9 | -30.3 | -1 |
| Cash Flow from Ops. ⓘ | -11.5 | 2.5 | -0.3 | -4.4 | 6.9 | -10.5 | 0.8 | -0.6 | 36.5 | -0.3 | - |
| Debt/CF from Ops. ⓘ | -1.3 | 6.3 | -63.7 | -6.5 | 3.8 | -2.8 | 35.3 | -58 | 0 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -31.1% | -26.9% | -51% | -66.7% | ||||
| Adj EPS ⓘ | -227% | NA | NA | NA | ||||
| BVPSⓘ | -214.7% | -240.9% | -293% | NA | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 19.5 | 17.8 | 7.3 | -8.4 | -56.3 | -61.4 | -58.7 | 345.1 | 2.6 | 59 | 1.6 |
| Op. Profit Mgn % ⓘ | 6.2 | 7 | 6.4 | 2.6 | -18.7 | -22.3 | -6.8 | -130.6 | -20.2 | -719.8 | -46.9 |
| Net Profit Mgn % ⓘ | 2.8 | 3.3 | 1.7 | -3 | -45.2 | -29.2 | -17.4 | -152.1 | -7.1 | -697.6 | -19.6 |
| Debt to Equity ⓘ | 0.8 | 0.7 | 0.9 | 1.4 | 2.2 | 2.3 | 3.2 | -1 | 0 | 0 | - |
| Working Cap Days ⓘ | 181 | 281 | 412 | 640 | 1,654 | 1,274 | 857 | 914 | 1,645 | 3,708 | 69 |
| Cash Conv. Cycle ⓘ | 5 | -14 | -28 | -5 | 464 | 439 | 268 | 222 | 60 | 87 | -1,325 |
Sales growth is good in last 4 quarters at 11.62%
Return on Equity has declined versus last 3 years average to 1.60%
Sales growth has been subdued in last 3 years -50.97%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -3.7 | - |
| TTM Sales (₹ Cr.) | 5.6 | - |
| BVPS (₹.) ⓘ | -226.3 | - |
| Reserves (₹ Cr.) ⓘ | -71 | - |
| P/BV ⓘ | -0.05 | - |
| PE ⓘ | 0.00 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 10.29 / 11.37 |
| All Time Low / High (₹) | 3.00 / 372.65 |
| Market Cap (₹ Cr.) | 3.4 |
| Equity (₹ Cr.) | 3 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 35.9 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 124.07 | 111.05 | 95.37 | 61.51 | 20.77 | 25.81 | 36.82 | 29.48 | 13.05 | 4.34 |
| Operating Expenses ⓘ | 116.32 | 103.29 | 89.26 | 59.90 | 24.64 | 31.56 | 39.34 | 67.98 | 15.69 | 35.62 |
| Manufacturing Costs | 74.30 | 69.08 | 55.44 | 31.92 | 13.10 | 19.38 | 28.50 | 33.46 | 10.62 | 5.53 |
| Material Costs | 22.30 | 18.99 | 12.86 | 5.85 | 1.71 | -0.53 | 0.71 | 0.75 | 0.76 | 0.03 |
| Employee Cost | 8.56 | 9.36 | 8.84 | 8.77 | 6.53 | 6.16 | 4.40 | 3.37 | 2.68 | 1.88 |
| Other Costs ⓘ | 11.16 | 5.86 | 12.12 | 13.36 | 3.31 | 6.55 | 5.73 | 30.40 | 1.63 | 28.18 |
| Operating Profit ⓘ | 7.75 | 7.77 | 6.12 | 1.61 | -3.87 | -5.75 | -2.52 | -38.49 | -2.64 | -31.27 |
| Operating Profit Margin (%) | 6.2% | 7.0% | 6.4% | 2.6% | -18.6% | -22.3% | -6.8% | -130.0% | -20.2% | -719.0% |
| Other Income ⓘ | 0.17 | 0.13 | 0.70 | 1.07 | 0.01 | 11.67 | 4.55 | 0.70 | 3.94 | 2 |
| Interest ⓘ | 0.94 | 1.69 | 2.98 | 4.08 | 4.71 | 5.12 | 4.92 | 6 | 1.53 | 0.03 |
| Depreciation ⓘ | 0.92 | 0.88 | 0.81 | 0.69 | 0.72 | 0.65 | 0.58 | 0.53 | 0.70 | 0.21 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 6.06 | 5.32 | 3.02 | -2.09 | -9.29 | 0.15 | -3.47 | -44.33 | -0.92 | -29.51 |
| Tax ⓘ | 2.49 | 1.64 | 1.27 | -0.25 | 0.11 | -0.42 | -0.18 | 0.18 | 0 | 0.79 |
| Profit After Tax | 3.57 | 3.68 | 1.75 | -1.85 | -9.39 | 0.57 | -3.29 | -44.51 | -0.92 | -30.31 |
| PAT Margin (%) | 2.9% | 3.3% | 1.8% | -3.0% | -45.2% | 2.2% | -8.9% | -151.0% | -7.1% | -697.0% |
| Adjusted EPS (₹) | 11.9 | 12.3 | 5.8 | -6.2 | -31.3 | 1.9 | -11.0 | -148.0 | -3.1 | -101.0 |
| Dividend Payout Ratio (%) | 25% | 24% | 26% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 19.37 | 22 | 23.22 | 21.37 | 11.98 | 12.55 | 9.26 | -35.24 | -36.22 | -66.52 |
| Share Capital ⓘ | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves ⓘ | 16.37 | 19 | 20.22 | 18.37 | 8.98 | 9.55 | 6.26 | -38.24 | -39.22 | -69.52 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 15.23 | 15.85 | 20.17 | 28.77 | 26.19 | 29.11 | 29.32 | 35 | 0 | 0 |
| Long Term Debt | 15.23 | 15.85 | 20.17 | 28.77 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 0 | 0 | 0 | 0 | 26.19 | 29.11 | 29.32 | 35 | 0 | 0 |
| Trade Payables | 37.37 | 51.19 | 62.72 | 36.92 | 8.78 | 9.59 | 13.95 | 26.10 | 25.70 | 24.28 |
| Others Liabilities ⓘ | 8.38 | 15.01 | 17.20 | 16.93 | 47.91 | 47.41 | 49.08 | 34.62 | 72.70 | 71.81 |
| Total Liabilities ⓘ | 80.35 | 104.05 | 123.31 | 104 | 94.87 | 98.67 | 101.62 | 60.47 | 62.18 | 29.57 |
Fixed Assets | ||||||||||
| Gross Block | 12.98 | 13.19 | 13.31 | 14 | 13.94 | 12.59 | 12.63 | 10.02 | 10.02 | 10.03 |
| Accumulated Depreciation | 6.96 | 7.81 | 8.54 | 8.99 | 9.55 | 9.57 | 10.13 | 8.32 | 9.07 | 9.28 |
| Net Fixed Assetsⓘ | 6.02 | 5.38 | 4.77 | 5 | 4.39 | 3.02 | 2.50 | 1.70 | 0.96 | 0.75 |
| CWIP ⓘ | 0.41 | 0.41 | 0.50 | 0 | 0 | 0 | 0.19 | 0.56 | 0.57 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 1.99 | 1.74 | 2.20 | 1.80 | 1.19 | 2.44 | 2.03 | 0.10 | 0.12 | 0.10 |
| Trade Receivables | 37.68 | 50.29 | 69.18 | 53.58 | 38.92 | 40 | 43.75 | 24.71 | 25.58 | 4.14 |
| Cash Equivalents | 0.32 | 0.45 | 0.40 | 0.50 | 0.36 | 0.48 | 1.04 | 0.63 | 0.60 | 0.62 |
| Others Assetsⓘ | 33.92 | 45.77 | 46.26 | 43.11 | 50.01 | 52.73 | 52.11 | 32.78 | 34.37 | 23.96 |
| Total Assets ⓘ | 80.35 | 104.05 | 123.31 | 104 | 94.87 | 98.67 | 101.62 | 60.47 | 62.18 | 29.57 |
| PARTICULARS | Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -11.45 | 2.53 | -0.32 | -4.42 | 6.90 | -10.45 | 0.83 | -0.60 | 36.51 | -0.25 |
| PBT ⓘ | 6.06 | 5.32 | 3.02 | -2.09 | -9.29 | 0.15 | -3.47 | -44.33 | -0.92 | -29.51 |
| Adjustment ⓘ | 1.74 | 1.92 | 3.38 | 4.68 | 4.75 | -5.54 | 0.79 | 31.78 | -1.70 | 25.08 |
| Changes in Working Capital ⓘ | -16.88 | -2.35 | -3.95 | -7.29 | 12.72 | -3.73 | 4.38 | 12.76 | 39.51 | 4.35 |
| Tax Paid ⓘ | -2.38 | -2.36 | -2.76 | 0.28 | -1.28 | -1.34 | -0.87 | -0.82 | -0.38 | -0.17 |
| Cash Flow From Investing Activity ⓘ | -1.60 | -0.34 | -0.23 | -0.23 | -0.10 | 12.40 | 4.27 | 0.38 | -0.01 | 0.30 |
| Capex | -1.64 | -0.40 | -0.27 | -0.39 | -0.11 | 12.30 | 4.17 | 0.38 | -0.01 | 0.30 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.04 | 0.05 | 0.04 | 0.15 | 0.01 | 0.10 | 0.10 | 0 | 0 | 0.01 |
| Cash Flow From Financing Activityⓘ | 13.01 | -2.06 | 0.50 | 4.76 | -6.95 | -1.83 | -4.54 | -0.19 | -36.53 | -0.03 |
| 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 ⓘ | -0.94 | -1.63 | -2.77 | -3.32 | -4.36 | -4.74 | -4.75 | -5.85 | -1.53 | -0.02 |
| Dividend Paid ⓘ | -1.02 | -1.05 | -1.05 | -0.53 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
| Others ⓘ | 14.97 | 0.62 | 4.32 | 8.60 | -2.58 | 2.92 | 0.21 | 5.68 | -35 | 0 |
| Net Cash Flow ⓘ | -0.04 | 0.13 | -0.05 | 0.10 | -0.15 | 0.12 | 0.55 | -0.40 | -0.03 | 0.02 |
| PARTICULARS | Mar'07 | Mar'08 | Mar'09 | Mar'10 | Mar'11 | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 19.73 | 17.83 | 7.77 | -8.3 | -56.42 | 4.67 | -30.17 | N/A | N/A | N/A |
| ROCE (%) | 27.07 | 19.39 | 14.82 | 4.27 | -10.37 | 13.21 | 3.61 | N/A | N/A | N/A |
| Asset Turnover Ratio | 1.83 | 1.21 | 0.84 | 0.54 | 0.21 | 0.27 | 0.41 | 0.38 | 0.21 | 0.09 |
| PAT to CFO Conversion(x) | -3.21 | 0.69 | -0.18 | N/A | N/A | -18.33 | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 114 | 144 | 229 | 364 | 811 | 542 | 372 | 403 | 703 | 1,248 |
| Inventory Days | 6 | 6 | 8 | 12 | 26 | 25 | 20 | 12 | 3 | 9 |
| Payable Days | 551 | 851 | 1,616 | 3,108 | 4,877 | -6,323 | 6,015 | 9,762 | 0 | 0 |
Stewarts & Lloyds of India Ltd was Incorporated and promoted by Stewarts & Lloyds, UK in 1937. The Company diversified into design, manufacture, fabrication, supply and erection of pipe work as early as 1947. The company went public in 1965.
Over the years, it became the principal pipe work engineering company to the emerging core sector of Indian industries. From a pipe work engineering, the company diversified to a multi-discipline construction company for Fluid handling and Allied systems serving a host of core industries.
Its engineering capabilities derive strength from its own ISO certified Design & Engineering Wing and a Manufacturing Unit having approval from Regulatory Bodies. S&L’s unrivaled experience in piping system enabled it to grow into a EPC company for multi disciplined construction projects in Hydrocarbon, Metal, Power, Fertiliser and other sectors.
To broaden and strengthen engineering and construction capabilities with the focused aim of expanding further into high potential areas like refineries, oil and gas exploration and production, petrochemical, power and steel sectors in India and abroad. Indian Oiltanking successfully acquired the majority holding in Stewarts & Lloyds of India Ltd from Tata Steel in 1992.
Indian Oil Tanking Limited (IOT Infrastructure and Energy Services Limited) acquired the company from TATA STEEL in 2004 and it is now a subsidiary of IOT Infrastructure and Energy Services Limited. Headquartered in Kolkata, the company has work centers in various places of India
Services offered by the company:
Design & Project Engineering
Mechanical
Fabricated Products
Project Engineering & Construction Services
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
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
