BSE: 506003 | NSE: | Aluminium & Aluminium Products | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Sudal Industries Ltd is a average quality company.
The key valuation ratios of Sudal Industries 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 Sudal Industries 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'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 13.4% | 3.2% | -1.7% | 19% | 18.3% | 119% | 0% | 0% | 0% | 0% | - |
| Value Creation Index ⓘ | -0.1 | -0.8 | -1.1 | 0.4 | NA | NA | NA | NA | NA | NA | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 76.4 | 80.8 | 69.7 | 84.1 | 106 | 124 | 92 | 81.8 | 129 | 160 | 138 |
| Sales YoY Gr. | - | 5.8% | -13.7% | 20.7% | 25.4% | 17.6% | -25.9% | -11.1% | 57.7% | 24% | - |
| Adj EPS ⓘ | 0.6 | -11.4 | -8.6 | -9.5 | -14.9 | -16.5 | -33.9 | -17.8 | -16.5 | -32.7 | 4.1 |
| YoY Gr. | - | -1906.4% | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 32.9 | 21 | 11.7 | 2.3 | -12.7 | -27.8 | -66.5 | -85.3 | -94.5 | -139.7 | 25.9 |
| Adj Net Profit ⓘ | 0.4 | -8.4 | -6.3 | -7 | -11 | -12.1 | -25 | -13.1 | -12.2 | -24.1 | 3 |
| Cash Flow from Ops. ⓘ | -5.8 | -10 | 7.1 | 5.7 | 5.5 | 3.2 | 0.8 | 1.4 | 5.4 | 4.2 | - |
| Debt/CF from Ops. ⓘ | -5.3 | -5.2 | 4.2 | 3.2 | 3.3 | 6 | 28.7 | 19.8 | 5.2 | 7.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 8.6% | 8.7% | 20.2% | 24% | ||||
| Adj EPS ⓘ | -255.1% | NA | NA | NA | ||||
| BVPSⓘ | -217.4% | NA | NA | NA | ||||
| Share Price | 13.4% | 44.4% | 115.6% | 265.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 1.5 | -36.4 | -42.7 | -89.1 | 1012.4 | 99.9 | 78 | 24.7 | 18.8 | 27.9 | -7.1 |
| Op. Profit Mgn % ⓘ | 10.1 | 4.1 | 0.4 | 8.9 | 5.4 | 4.6 | -3.5 | 8.9 | 7.7 | 1.8 | 7 |
| Net Profit Mgn % ⓘ | 0.5 | -10.4 | -9.1 | -8.4 | -10.4 | -9.8 | -27.1 | -16.1 | -9.5 | -15.1 | 2.5 |
| Debt to Equity ⓘ | 1.4 | 3.4 | 3.4 | 10.9 | -2 | -0.9 | -0.5 | -0.4 | -0.4 | -0.3 | 0.8 |
| Working Cap Days ⓘ | 204 | 221 | 253 | 148 | 80 | 69 | 87 | 96 | 71 | 61 | 28 |
| Cash Conv. Cycle ⓘ | 142 | 156 | 198 | 118 | 50 | 33 | 33 | 26 | 25 | 25 | 2 |
Sales growth is growing at healthy rate in last 3 years 20.22%
Return on Equity is Poor
Net Profit has been subdued in last 3 years 0.00%
Sales growth is not so good in last 4 quarters at -9.82%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 4.1 | - |
| TTM Sales (₹ Cr.) | 138 | - |
| BVPS (₹.) ⓘ | 25.9 | - |
| Reserves (₹ Cr.) ⓘ | 13 | - |
| P/BV ⓘ | 2.13 | - |
| PE ⓘ | 13.60 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 15.09 / 68.00 |
| All Time Low / High (₹) | 1.00 / 68.00 |
| Market Cap (₹ Cr.) | 46.2 |
| Equity (₹ Cr.) | 8.4 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 15.2 |
| Pledged * | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 | 82.28 | 82.28 | 82.28 | 82.28 | 82.28 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 76.35 | 80.75 | 69.71 | 84.13 | 105.53 | 124.13 | 92.01 | 81.76 | 128.94 | 159.85 |
| Operating Expenses ⓘ | 68.63 | 77.44 | 69.42 | 76.61 | 99.80 | 118.97 | 96.97 | 75.53 | 119.90 | 167.72 |
| Manufacturing Costs | 8.34 | 8.31 | 6.98 | 7.37 | 9.04 | 11.54 | 11.82 | 9.67 | 11.93 | 18.62 |
| Material Costs | 53.25 | 62.57 | 56.08 | 62.61 | 83.96 | 99.60 | 76.45 | 58.81 | 98.92 | 128.69 |
| Employee Cost | 3.93 | 3.79 | 3.48 | 4.11 | 3.65 | 4.12 | 3.62 | 3.47 | 4.25 | 4.76 |
| Other Costs ⓘ | 3.12 | 2.78 | 2.87 | 2.51 | 3.16 | 3.71 | 5.08 | 3.58 | 4.80 | 15.64 |
| Operating Profit ⓘ | 7.72 | 3.31 | 0.29 | 7.52 | 5.73 | 5.16 | -4.95 | 6.23 | 9.04 | -7.86 |
| Operating Profit Margin (%) | 10.1% | 4.1% | 0.4% | 8.9% | 5.4% | 4.2% | -5.4% | 7.6% | 7.0% | -4.9% |
| Other Income ⓘ | 0.03 | 0 | 0.02 | 0 | 0 | 2.42 | 0 | 0.47 | 0.22 | 3.19 |
| Interest ⓘ | 5.15 | 10.24 | 11.77 | 12.56 | 13.52 | 14.96 | 15.51 | 17.39 | 20.72 | 23.83 |
| Depreciation ⓘ | 1.68 | 1.43 | 1.22 | 1.99 | 3.07 | 3.06 | 3.03 | 2.91 | 2.76 | 2.39 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | -3.42 | 0 | 4.61 | -2.48 |
| Profit Before Tax ⓘ | 0.92 | -8.35 | -12.69 | -7.03 | -10.86 | -10.44 | -26.91 | -13.61 | -9.61 | -33.38 |
| Tax ⓘ | 0.51 | 0.03 | -6.38 | 0 | 0.11 | 0.72 | 1.68 | 0.22 | 0 | 0 |
| Profit After Tax | 0.41 | -8.38 | -6.31 | -7.03 | -10.97 | -11.15 | -28.58 | -13.83 | -9.61 | -33.38 |
| PAT Margin (%) | 0.5% | -10.4% | -9.1% | -8.4% | -10.4% | -9.0% | -31.1% | -16.9% | -7.5% | -20.9% |
| Adjusted EPS (₹) | 0.6 | -11.4 | -8.6 | -9.5 | -14.9 | -15.1 | -38.8 | -18.8 | -13.0 | -45.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 27.47 | 18.20 | 11.36 | 4.43 | -6.60 | -17.70 | -46.28 | -60.10 | -69.65 | -102.93 |
| Share Capital ⓘ | 6.51 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 | 7.37 |
| Reserves ⓘ | 20.97 | 10.83 | 3.99 | -2.94 | -13.97 | -25.07 | -53.65 | -67.47 | -77.02 | -110.30 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 28.31 | 46.78 | 24.03 | 16.43 | 16.46 | 17.17 | 18.09 | 26.86 | 28 | 33.60 |
| Long Term Debt | 14.74 | 20.78 | 15.22 | 6.03 | 4.15 | 2.31 | 0 | 0 | 0 | 0 |
| Short Term Debt | 13.57 | 26 | 8.81 | 10.40 | 12.30 | 14.86 | 18.09 | 26.86 | 28 | 33.60 |
| Trade Payables | 15.75 | 5.29 | 5.48 | 8.69 | 10.89 | 7.85 | 9.86 | 11 | 9.13 | 9.72 |
| Others Liabilities ⓘ | 14.86 | 18.95 | 40.58 | 52.16 | 56.64 | 72.01 | 84.23 | 88.71 | 103.85 | 121.10 |
| Total Liabilities ⓘ | 86.39 | 89.21 | 81.45 | 81.71 | 77.39 | 79.33 | 65.90 | 66.47 | 71.32 | 61.49 |
Fixed Assets | ||||||||||
| Gross Block | 68.88 | 69.10 | 69.10 | 55.84 | 59.99 | 60.44 | 55.44 | 54.81 | 54.51 | 39.06 |
| Accumulated Depreciation | 36.78 | 41.57 | 42.70 | 1.99 | 5.06 | 8.05 | 10.50 | 12.94 | 14.76 | 6.81 |
| Net Fixed Assetsⓘ | 32.10 | 27.53 | 26.40 | 53.84 | 54.93 | 52.38 | 44.94 | 41.87 | 39.74 | 32.25 |
| CWIP ⓘ | 2.08 | 2.36 | 2.33 | 2.33 | 0 | 0 | 0 | 0 | 2.14 | 0.61 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 24.97 | 36.95 | 34.99 | 8.21 | 8.20 | 8.48 | 8.49 | 11.38 | 11.79 | 10.32 |
| Trade Receivables | 18.54 | 10.10 | 9.11 | 11.62 | 9.58 | 9.90 | 6.93 | 7.83 | 8.82 | 10.32 |
| Cash Equivalents | 0.14 | 1.72 | 1.82 | 0.17 | 0.23 | 2.38 | 1.49 | 1.04 | 2.61 | 2.12 |
| Others Assetsⓘ | 8.56 | 10.55 | 6.79 | 5.53 | 4.45 | 6.19 | 4.04 | 4.35 | 6.21 | 5.86 |
| Total Assets ⓘ | 86.39 | 89.21 | 81.45 | 81.71 | 77.39 | 79.33 | 65.90 | 66.47 | 71.32 | 61.49 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -5.83 | -9.99 | 7.14 | 5.68 | 5.50 | 3.15 | 0.77 | 1.36 | 5.40 | 4.23 |
| PBT ⓘ | 0.92 | -8.35 | -12.69 | -6.92 | -10.86 | -10.44 | -25.16 | -13.60 | -9.61 | -33.38 |
| Adjustment ⓘ | 6.83 | 11.66 | 12.99 | 13.71 | 16.59 | 18.55 | 20.30 | 21.31 | 19.68 | 38.80 |
| Changes in Working Capital ⓘ | -13.6 | -13.18 | 7.08 | -0.94 | 0.03 | -4.9 | 5.66 | -6.3 | -4.6 | -1.19 |
| Tax Paid ⓘ | 0.02 | -0.12 | -0.25 | -0.17 | -0.26 | -0.07 | -0.03 | -0.05 | -0.08 | -0.01 |
| Cash Flow From Investing Activity ⓘ | -1.05 | -0.52 | -0.07 | 0.01 | -1.82 | -1 | -0.76 | -0.85 | -3.69 | -4.32 |
| Capex | -1.05 | -0.52 | -0.07 | 0.01 | -1.82 | -1 | -0.76 | -0.85 | -3.69 | -4.14 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 |
| Cash Flow From Financing Activityⓘ | 6.89 | 12.08 | -6.97 | -7.33 | -3.59 | -0.03 | -0.88 | -0.96 | -0.57 | -0.42 |
| Net Proceeds from Shares ⓘ | 0 | 1.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -5.14 | -10.36 | -7.70 | -5.08 | -1.73 | -1.18 | -0.40 | -0.71 | 0 | -0.42 |
| Dividend Paid ⓘ | -0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 12.79 | 21.22 | 0.73 | -2.25 | -1.86 | 1.15 | -0.47 | -0.25 | -0.57 | 0 |
| Net Cash Flow ⓘ | 0.02 | 1.58 | 0.10 | -1.65 | 0.08 | 2.12 | -0.86 | -0.45 | 1.14 | -0.51 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 1.97 | -45.49 | -52.47 | -136.55 | N/A | N/A | N/A | N/A | N/A | N/A |
| ROCE (%) | 13.36 | 3.15 | -1.74 | 18.99 | N/A | N/A | N/A | N/A | N/A | N/A |
| Asset Turnover Ratio | 1.03 | 1.03 | 0.92 | 1.15 | 1.37 | 1.58 | 1.27 | 1.24 | 1.87 | 2.41 |
| PAT to CFO Conversion(x) | -14.22 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 70 | 58 | 45 | 40 | 36 | 29 | 33 | 33 | 24 | 22 |
| Inventory Days | 97 | 125 | 168 | 84 | 28 | 25 | 34 | 44 | 33 | 25 |
| Payable Days | 32 | 32 | 19 | 8 | 16 | 24 | 42 | 65 | 37 | 27 |
Sudal Industries was incorporated in 1979 with a project to manufacture sophisticated Aluminium Extrusions for a wide range of Industrial End Uses with an installed capacity of 8900 tons Per Annum. The company's plant is located at A-5, M.I.D.C., Ambad Industrial Area, Mumbai-Nashik Highway, Nasik, which is easily accessible from all the major cities of the country.
Sudal's more than 26 years of dedicated service to the customers has enabled it to earn the trust as a reliable extruder of Quality Extrusions, timely supply at economical price.
The plant is equipped with complete sophisticated Aluminium Extrusion production facilities with Schloemann Siemag Extrusion Press of 1650 Tons of U.S.A and a 900 Tons Extrusion Press with all the other allied equipments. It also has its own Billet casting Shop, Die & tool shop and Quality Assurance Lab with Spectrometer of Jarrel Ash, U.S.A. and other testing equipments.
The company already has more than 6000 dies of various extrusion/profiles for different leading industrial users and is regularly adding more dies and alloys according to customers designs and specifications.
Sudal has a team of qualified and experienced engineers and many of them have been trained abroad at Reynolds (Europe) Limited, a world renowned Aluminium Company, as also they are exposed to latest extrusion technology by attending Extrusion Technology Seminars organised by Aluminium Extrusion Council, U.S.A.
Dedicated to exceed customers' expectation and devoted to customers' delight, Sudal’s business strategy is service, quality and customer relationship management (CRM).The group has experience of 3 decades and is recognised as a preferred supplier of quality extrusions.
Product manufactured by the company:
Sudal Industries Limited produces a comprehensive range of Aluminium Extrusions of custom made shapes which find applications in different areas:
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
