SRS Ltd - Stock Valuation and Financial Performance

BSE: 533569 | NSE: SRSLTD | Retailing | Small Cap

SRS Share Price

0.35 0.00 0.00%
as on 01-Nov'19 17:53

DeciZen - make an informed investing decision on SRS

M-Cap below 100cr DeciZen not available

SRS stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
4.2 Cr.
52-wk low:
0.2
52-wk high:
0.2

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?

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

3. Is a good buy now?

No data found

10 Year X-Ray of SRS:

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'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 14.4%15.6%13%8.7%9%11%7.8%-14.3%-217.1%0%-
Value Creation
Index
0.00.1-0.1-0.4-0.4-0.2-0.5-2.0NANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,3082,0412,2672,8893,4393,8253,73211211488.789
Sales YoY Gr.-56.1%11.1%27.4%19.1%11.2%-2.4%-97%1.4%-21.9%-
Adj EPS 1.31.81.61.11.61.30.6-5.8-52.4-1.8-1.9
YoY Gr.-37.7%-8.4%-34.2%46.3%-19.6%-55.1%-1114%NANA-
BVPS (₹) 13.315.119.219.821.322.623.117.4-35.1-37-45
Adj Net
Profit
27.137.345.630.14435.415.8-161-1,459-48.9-54
Cash Flow from Ops. -95.6-60.7-185-172283-73.3-27-1906.44.5-
Debt/CF from Ops. -1.7-4.7-2-3.81.7-8.2-26.1-4.7141.4203.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -25.8%-51.9%-71.3%-21.9%
Adj EPS -203.4%-202.1%-245.3%NA
BVPS-212.1%-211.7%-217%NA
Share Price -30.5% 13% 22.6% 84.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
10.912.610.85.67.75.82.5-28.6590.84.94.7
Op. Profit
Mgn %
5.24.54.93.33.33.53.2-163.4-1228.311.910.6
Net Profit
Mgn %
2.11.8211.30.90.4-143.7-1284.4-55.1-60.9
Debt to
Equity
0.60.90.71.20.811.11.8-0.9-0.9-
Working Cap
Days
6059871021121171384,8082,31611836
Cash Conv.
Cycle
364978948175882,9221,660-131-1,282

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 %

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

Latest Financials - SRS Ltd.

Standalone Consolidated
TTM EPS (₹) -1.9 -2.2
TTM Sales (₹ Cr.) 88.7 109
BVPS (₹.) -45 -45.3
Reserves (₹ Cr.) -1,533 -1,542
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.19 / 0.19
All Time Low / High (₹) 0.19 / 30.70
Market Cap (₹ Cr.) 4.2
Equity (₹ Cr.) 278.6
Face Value (₹) 10
Industry PE 97.3

Management X-Ray of SRS:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *38.5543.6843.6843.6843.6843.6843.6843.6843.6843.68
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of SRS

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales1,307.752,040.832,267.382,888.793,439.383,824.843,731.51112113.6188.70
Operating Expenses 1,240.961,949.342,159.632,795.313,329.903,690.183,614.10294.961,511.8385.57
Manufacturing Costs15.0412.6513.6215.2517.9119.7620.8410.309.146.70
Material Costs1,177.201,866.382,053.512,670.733,197.283,538.443,438.528.517.404.87
Employee Cost 11.3417.8020.9926.5029.3133.8037.1315.3414.9110.82
Other Costs 37.3852.5171.5182.8385.4198.19117.60260.811,480.3763.17
Operating Profit 66.7991.48107.7593.48109.48134.66117.42-182.96-1,398.223.13
Operating Profit Margin (%) 5.1%4.5%4.8%3.2%3.2%3.5%3.1%-163.0%-1,230.7%3.5%
Other Income 0.361.823.3711.538.4513.141.362.640.983.11
Interest 16.7125.2539.5349.6553.1377.9180.9212.4011.0753.16
Depreciation 8.491213.1013.0414.2020.8818.9014.1611.529.60
Exceptional Items 0000000000
Profit Before Tax 41.9556.0558.5042.3250.594918.96-206.87-1,419.83-56.52
Tax 16.0118.9213.999.657.8410.193.18-46.3841.23-2.51
Profit After Tax 25.9437.1344.5132.6742.7538.8115.78-160.49-1,461.05-54.01
PAT Margin (%) 2.0%1.8%2.0%1.1%1.2%1.0%0.4%-143.0%-1,286.0%-60.9%
Adjusted EPS (₹)1.21.81.61.21.51.40.6-5.8-52.5-1.9
Dividend Payout Ratio (%)0%0%31%43%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund 277.18314.32533.92550.30593.05628.40643.98483.47-977.41-1,031.67
Share Capital 104.29104.29139.29139.29139.29139.29278.58278.58278.58278.58
Reserves 172.89210.02394.63411.01453.76489.11365.39204.89-1,255.99-1,310.25
Minority Interest0000000000
Debt162.29266.38303.81612.04489.96598.51699.08879.14902.11909.99
Long Term Debt162.2946.0566.2128.1619.2624.9720.4155.350.220
Short Term Debt0220.34237.60583.88470.71573.54678.67823.79901.89909.99
Trade Payables21.5926.337.6414.72439.55343.28453.21211.1424.9523.68
Others Liabilities 35.9554.35134.83102.8546.5046.0642.9979.21256.49290.31
Total Liabilities 497.01661.38980.201,279.911,569.061,616.251,839.261,652.96206.14192.32

Fixed Assets

Gross Block206.90261.11271.32273.59311.97323.67328.74311.23243.66208.56
Accumulated Depreciation19.8931.2542.9053.726490.03108.30111.1894.9483.88
Net Fixed Assets187.01229.86228.42219.87247.97233.64220.44200.05148.72124.68
CWIP 27.951.897.5720.213.270.251.051.8200
Investments 0.050.3901.501.552.7319.3226.6726.7726.77
Inventories123.40102.36169.97297.37267.58357.85550.78208.220.480.50
Trade Receivables99.98267.19460.27584.01861.28885.70807.851,178.112.874.57
Cash Equivalents 18.4030.3358.06105.50137.4496.6263.858.273.4210.75
Others Assets40.2129.3655.9151.4549.9739.46175.9729.8223.8925.05
Total Assets 497.01661.38980.201,279.911,569.061,616.251,839.261,652.96206.14192.32

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity -95.59-60.65-184.54-172.26282.79-73.31-26.95-190.206.424.49
PBT 41.9556.0558.5042.3250.594918.96-14.59-32.92-56.52
Adjustment 29.8736.2057.6355.2660.8785.66111.79-176.76366.9973.50
Changes in Working Capital -158.11-140.69-290.64-251.64181.45-197.42-148.81.71-327.65-12.49
Tax Paid -9.29-12.21-10.02-18.20-10.12-10.54-8.89-0.5700
Cash Flow From Investing Activity 91.98-27.18-30.39-8.73-23.73-9.51-26.79-2.291.033.01
Capex 10.81-28.04-33.09-9.75-23.68-8.35-7.961.760.212.90
Net Investments 000.02-1.50-0.05-0.912.160.0600
Others 81.170.862.682.530-0.25-21-4.110.820.11
Cash Flow From Financing Activity 19.4399.81242.66228.42-227.1242.0120.96136.90-12.29-0.66
Net Proceeds from Shares 22.0802030000000
Net Proceeds from Borrowing -34.86-18.2071.71-64.87-51.556.355.99-0.30-0.31-0.12
Interest Paid -18.02-24.06-38.86-48.52-46.10-67.18-79.53-27.58-6.31-0.64
Dividend Paid 000-16.18-16.2900000
Others 50.23142.086.82357.99-113.18102.8494.50164.78-5.670.10
Net Cash Flow 15.8211.9827.7347.4431.94-40.81-32.78-55.58-4.856.84
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)10.5612.5610.56.037.486.362.48-28.47N/AN/A
ROCE (%)14.415.6212.978.689.0410.967.75-14.33N/AN/A
Asset Turnover Ratio2.93.522.762.562.412.42.160.060.120.45
PAT to CFO Conversion(x)-3.69-1.63-4.15-5.276.61-1.89-1.71N/AN/AN/A
Working Capital Days
Receivable Days183359667783833,2361,89515
Inventory Days212022303030441,2373352
Payable Days353226404205,8211,822

SRS Ltd Stock News

SRS Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of SRS on 01-Nov-2019 17:53 is ₹0.35.
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-Nov-2019 17:53 the market cap of SRS stood at ₹4.18.
The latest P/E ratio of SRS as of 01-Nov-2019 17:53 is 0.00.
The latest P/B ratio of SRS as of 01-Nov-2019 17:53 is 0.00.
The 52-week high of SRS is ₹0.19 and the 52-week low is ₹0.19.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of SRS is ₹88.70 ( Cr.) .

About SRS Ltd

SRS is a diversified company with a business portfolio comprising of Cinema Exhibition, Food & Beverages, Retail and Manufacturing and Retailing of Jewellery. The company was incorporated on August 29, 2000 with the objective of trading in FMCG Goods and it later entered into other business segments. The major four business verticals of the company enable it to profitably exploit the business synergies, as well as smoothen out seasonal business fluctuations. The four business verticals of the Company area Cinema Exhibition, Food & Beverages Retail and Manufacturing and Retailing of Jewellery.

Cinema Exhibition: SRS Cinemas is the cinema exhibition brand under which the company operates a chain of cinemas spread across six cities. This includes 11 properties at strategic locations having 30 screens and 7,608 seats. SRS brand is a well recognized film exhibition brand in North India.

In the food & beverages segment, the company operates a chain of food courts, fine dining restaurants and banquets across several cities. The food courts are run under the SRS 7dayz brand and currently, the company operates 11 food courts across North and Central India. The fine dining restaurants are operated under the brand Punjabi Haandi and currently the company operates three Fine Dining Restaurants that are located at Faridabad, Gorakhpur and Ludhiana. All these outlets are strategically located at high footfalls areas such as malls and high street markets to ensure higher visibility and walk-ins.

The company operates a chain of retail stores under the brand name of SRS Value Bazaar that offer FMCG products including food and groceries, apparels, cosmetics / home care /personal care products, crockery, appliances, accessories, etc. SRS Fashion Wear is the other brand under which the company retails multi-brand apparels. The company has 23 retail stores in North India with a total floor space of more that 0.132 mn. sq. ft. Apart from this, the company is also active player in the cash & carry business.

In its jewellery business the company procures jewellery from its 100% subsidiary having manufacturing facility at Patparganj, New Delhi and through third parties. In this division, the company is into whole-selling and retailing of jewellery. It sells a wide range of gold and diamond jewellery under the brand name of SRS Jewells. The product portfolio includes gold coins, necklaces, rings, pendants, bracelets, earrings, bangles etc.

Subsidiary Company

The Company has one Wholly Owned subsidiary

SRS Jewells Limited: The company was originally incorporated vide Certificate of Incorporation dated March 19, 2009 under the name ‘SRS Bullions & Jewellers Limited’. It was issued the certificate for commencement of business on March 31, 2009. The name of SRS Jewells was subsequently changed to its present name vide fresh Certificate of Incorporation dated March 31, 2010. SRS Jewells is involved in the business of manufacturing, trading, importing, exporting buying, selling, giving on hire, distributing, exchanging, converting, altering, processing, assessing centre, testing, designing, repairing, evaluation, laboratories, appraisal certifiers, valuers of all types of precious & semi precious stones, bullions, gemstones, silver, gold, platinum, diamonds, ornaments, jewellery and other works of art etc.

Milestones

  • 2000: Incorporated as SRS Commercial Co. Ltd. with the objective of trading in FMCG goods
  • 2002: Acquired the 3 acre plot from HUDA and started the construction of the Mall and multiplex
  • 2004: On 22nd October 2004 the company opened SRS Mall – Faridabad; On the same day, the Company launched its 1 Food Court under the brand name of “SRS 7 dayz” at SRS Mall and Launched its first 3-screen Cinema on November 12, 2004 at SRS Mall under a management fee / franchise model with PVR Limited
  • 2006: The company opened its first Retail outlet under the brand name of “SRS Value Bazaar” atSRS Mall, Faridabad on January 1, 2006
  • 2007: Started its Wholesale and Cash & Carry Business
  • 2008: Opened its first Jewellery Store under the brand name of “SRS Jewells” at SRS Mall,Faridabad: Opened its first Fashion Wear store at Crown Interior Mall, Faridabad and started Private Labels in FMCG and Apparels
  • 2009: Started the packaged snack food business; Opened its fine dining restaurant in the brand name of “Punjabi Haandi” at sector-12 Faridabad and Started wholesale jewellery business
  • 2010: SRS Jewells Limited, a 100% subsidiary was incorporated and jewellery manufacturingstarted at Patparganj, Delhi 
  • 2011: Started export of jewellery from the unit set up at Noida SEZ
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.