Shreyans Industries Ltd - Stock Valuation and Financial Performance

BSE: 516016 | NSE: SHREYANIND | Paper & Paper Products | Small Cap

Shreyans Inds Share Price

245.30 0.55 0.22%
as on 23-Dec'24 12:33

DeciZen - make an informed investing decision on Shreyans Inds

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

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Shreyans Industries stock performance -

mw4me loader
P/E Ratio (SA):
5.75
Market Cap:
338.4 Cr.
52-wk low:
165.1
52-wk high:
347.2

Is Shreyans Industries Ltd an attractive stock to invest in?

1. Is Shreyans Industries Ltd a good quality company?

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

2. Is Shreyans Industries Ltd undervalued or overvalued?

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

3. Is Shreyans Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Shreyans 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 Shreyans Inds:

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.
Shreyans Industries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 15.5%11.7%27.9%28.1%35.7%14.8%5.3%6%31.3%31.4%-
Value Creation
Index
0.1-0.21.01.01.60.1-0.6-0.61.21.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 368389420464574540366584866699608
Sales YoY Gr.-6%7.8%10.4%23.8%-5.9%-32.2%59.5%48.1%-19.2%-
Adj EPS 5.16.72221.831.6275.65.353.162.442.5
YoY Gr.-30.5%230.3%-1.3%45.1%-14.4%-79.4%-5.6%909.3%17.5%-
BVPS (₹) 66.571.390.6111.8143.4156.3163.6167.7218.4277288.8
Adj Net
Profit
7.19.230.530.143.637.47.77.373.486.259
Cash Flow from Ops. 30.118.954.333.349.65314.419.590.478.3-
Debt/CF from Ops. 1.52.90.81.40.61.14.43.10.50.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.4%4%24%-19.2%
Adj EPS 32.1%14.6%123.7%17.5%
BVPS17.2%14.1%19.2%26.9%
Share Price 22.4% 17.1% 35% -6.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
89.727.221.524.7183.53.227.525.215
Op. Profit
Mgn %
6.16.213.612.314101.51.712.7149.5
Net Profit
Mgn %
1.92.47.36.57.66.92.11.28.512.39.7
Debt to
Equity
0.50.60.30.30.20.30.30.30.10.10
Working Cap
Days
90878585839513570415196
Cash Conv.
Cycle
262213141616221071557

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 24.03%

Net Profit is growing at healthy rate in last 3 years 123.73%

Return on Equity has declined versus last 3 years average to 15.00%

Sales growth is not so good in last 4 quarters at -25.40%

Latest Financials - Shreyans Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 42.5 -
TTM Sales (₹ Cr.) 608 -
BVPS (₹.) 288.8 -
Reserves (₹ Cr.) 385 -
P/BV 0.85 -
PE 5.75 -
From the Market
52 Week Low / High (₹) 165.05 / 347.20
All Time Low / High (₹) 1.55 / 347.20
Market Cap (₹ Cr.) 338
Equity (₹ Cr.) 13.8
Face Value (₹) 10
Industry PE 11.5

Management X-Ray of Shreyans Inds:

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 Shreyans Inds

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
Sales367389420464574540366584866699
Operating Expenses 346367363408494499361574759602
Manufacturing Costs1031069211314113095154211195
Material Costs191206213228269261181318429304
Employee Cost 38414550566252637274
Other Costs 13141318274633404629
Operating Profit 22235756804251010798
Operating Profit Margin (%) 6.0%5.9%13.5%12.0%14.0%7.7%1.5%1.7%12.3%14.0%
Other Income 6155662120635
Interest 7666655554
Depreciation 778991111131314
Exceptional Items 00-90000000
Profit Before Tax 14113946703391294115
Tax 421415241122027
Profit After Tax 109253147329107387
PAT Margin (%) 2.7%2.2%6.0%6.7%8.2%5.9%2.4%1.7%8.5%12.5%
Adjusted EPS (₹)7.16.318.222.634.023.16.47.253.163.2
Dividend Payout Ratio (%)17%19%8%8%15%13%47%28%9%8%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 9299125155198216226232302383
Share Capital 14141414141414141414
Reserves 7885111141184202212218288369
Minority Interest0000000000
Debt39503538275151503724
Long Term Debt92218211429272043
Short Term Debt30281717132125303321
Trade Payables38393545454743705045
Others Liabilities 71911001091171211308093109
Total Liabilities 240279295347387435451431482560

Fixed Assets

Gross Block241261156185200209262278285302
Accumulated Depreciation119124817263647597083
Net Fixed Assets122138148169175173215219215219
CWIP 6937342169512
Investments 18184346677285102158224
Inventories31262934424339515052
Trade Receivables28352540392826323729
Cash Equivalents 5434356566
Others Assets29484447597364141217
Total Assets 240279295347387435451431482560

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 30195433505314209078
PBT 14113946703391294115
Adjustment 8129121021-4-119-16
Changes in Working Capital 11-316-13-81099-61
Tax Paid -3-1-10-11-22-100-1-16-21
Cash Flow From Investing Activity -18-24-34-32-27-62-16-6-63-59
Capex -23-26-11-35-9-48-21-8-6-26
Net Investments 30-18-1-17-1361-57-35
Others 12-45-1-1-1101
Cash Flow From Financing Activity -115-21-2-2391-14-28-19
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 114-45-11164-9-223
Interest Paid -6-5-5-5-5-3-5-5-5-3
Dividend Paid -2-2-2-2-3-130-4-3-7
Others -4-2-110-48252-13
Net Cash Flow 0-100000000
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)11.069.122.4522.2926.6215.433.974.3527.5325.53
ROCE (%)15.4711.7427.9128.1435.714.85.3631.2731.42
Asset Turnover Ratio1.621.591.561.461.561.320.831.331.91.34
PAT to CFO Conversion(x)32.112.161.061.061.661.5621.230.9
Working Capital Days
Receivable Days33282425252327181517
Inventory Days31252324242941282127
Payable Days68565764616491655157

Shreyans Industries Ltd Stock News

Shreyans Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shreyans Inds on 23-Dec-2024 12:33 is ₹245.3.
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 23-Dec-2024 12:33 the market cap of Shreyans Inds stood at ₹338.4.
The latest P/E ratio of Shreyans Inds as of 23-Dec-2024 12:33 is 5.75.
The latest P/B ratio of Shreyans Inds as of 23-Dec-2024 12:33 is 0.85.
The 52-week high of Shreyans Inds is ₹347.2 and the 52-week low is ₹165.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shreyans Inds is ₹608.2 ( Cr.) .

About Shreyans Industries Ltd

Adhinath Textiles (ATL) was incorporated in 1979 by the Oswal Group of Ludhiana. It manufactures synthetic and wool-blended hosiery and knitting yarns which are marketed under the Adinath brand name. The company also diversified into the hosiery segment and manufactured polyester wool, pure wool and polyester viscose yarns suitable for worsted suitings. Manufacturing plant of the company is located at Village Bholapur, Chandigarh Road, Ludhiana. ATL has branches in New Delhi and Mumbai.

As the net worth and working capital of the company become negative, it has been referred to the BIFR.

Products

  • Acrylic Fiber
  • Polyester Fiber
  • Nylon Fiber
  • Cationic Dyes
  • Dispersed Dyes

 

Group Companies

  • Shreyans Papers
  • Shree Rishabh paper
  • Adinath Textiles Limited

Shreyans Industries Limited is one of the leading industrial groups of North India promoted by the well known OSWAL family of Ludhiana. It is a multi unit group with interests in Paper and Textiles. The company has an annual turnover of $50 million. Shreyans Group has over 1100 employees.

Milestones

  • 1979 - The company was incorporated on 16th January, at Jullundar (Punjab).
  • 1979 - The company's object is to manufacture all kinds of yarn and fibres and wool tops.
  • 1979 - The company was promoted by Oswals of Ludhiana (promoters of Vardhaman Spinning and General Mills Ltd., and Mahavi Spinning Mills Ltd.) with the object of setting up a worsted spinning plant.
  • 1979 - The company's synthetics and wool-blended hosiery and knitting yarns were marketed under the brand name ADHINATH.
  • 1984 - The company was issued a license for 1,200 spindles.  The company proposed to set up a combing project as it held an industrial license for the manufacture of 7,72,600 kgs. of wool tops per annum.  Also, an application was made for a license for 9 power looms.
  • 1984 - All shares taken up by promoters, directors etc.
  • 1985 - The company formulated a modernisation balancing scheme costing Rs.158.25 lakhs under which it proposed to replace the obsolete machines by new indigenous and imported equipments.
  • 1986 - The modernization balancing scheme could not be implemented. However, it was proposed to revise the scheme to increase the top making capacity of the unit by 33% to reduce the company's dependence on outside carding process.
  • 1987 - The company received a letter of intent for setting up 6,000 Nos. worsted spindles.
  • 1987 - The vompany proposed to manufacture factory qualities of hand knitting yarn and better quality of hosiery yarns.
  • 1987 - A detailed scheme was submitted to PSIDC involving a capital outlay of Rs 96 lakhs.
  • 1988 - 4,400 spindles were installed and commissioned.  The balance 1,600 spindles were expected to be in operation by the end of the first quarter of 1990.
  • 1988 - The company obtained a license for the setting up of a spinning project for the manufacture of cotton and synthetic yarns with a capacity of 25,000 spindles.
  • 1988 - 7,20,000 No. of equity shares issued at a prem. of Rs.5 per share out of which the following shares were reserved for pref. allotment: (i) 36,000 shares to employees (including Indian working directors)/workers of the company (only 22,800 shares take up); (ii) 14,400 shares to promoters of the company (all were taken up) and (iii) 2,50,000 shares to non-resident Indians on repatriation basis (all were taken up). The balance 4,19,600 shares along with 13,200 shares not taken up by employees, were offered for public subscription during October.  Addition 1,08,000 shares were allotted to retain oversubscription (2,200 shares to promoters, 37,500 shares to non-resident Indians on repatriation basis and 68,300 shares to the public).
  • 1989 - During July, the company issued 3,31,200 - 14% secured fully convertible debentures of the face value of Rs 250 each out of which 1,30,800 debentures were offered on Rights basis to the existing equity shareholders. 
  • 1992 - The company ventured into new business of manufacturing twisted yarn.
  • 1994 - The company proposed to come out of the hosiery segment of acrylic yarn market by diversifying into products like polyester wool, pure wool and polyester viscose yarns suitable for worsted suitings.
  • 1994 - 35,00,000 No. of equity shares allotted to promoters on private placement basis.
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.