Sudar Industries Ltd - Stock Valuation and Financial Performance

Name: Sudar Industries
Brand: Sudar Industries

BSE: 533332 | NSE: SUDAR | Textile | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sudar Industries

Based on:

Data

M-Cap below 100cr DeciZen not available

Sudar Industries stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

2.3 Cr.

52-wk low:

52-wk high:

1.1

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?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sudar Industries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	TTM
ROCE % ⓘ	11.6%	13.8%	11.2%	13.1%	22.4%	15.4%	15.9%	21.2%	23.7%	9.5%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	5.8	7.9	8.7	20.7	52.8	116	195	437	849	895	183
Sales YoY Gr.	-	35.2%	10.2%	138.1%	155.3%	119.1%	68.5%	124.3%	94.4%	5.4%	-
Adj EPS ⓘ	-0	0.5	0.6	1.3	4.5	3.6	9.1	11.1	18	0.2	-46.9
YoY Gr.	-	NA	24.5%	114.8%	242.8%	-19.4%	150.6%	22.4%	62.4%	-99.1%	-
BVPS (₹) ⓘ	2.6	3	10.4	11.7	20.5	51.9	60.4	72.7	90.9	61.2	35
Adj Net Profit ⓘ	0	0.1	0.3	0.6	4.3	6.7	16.8	25	40.6	0.4	-106
Cash Flow from Ops. ⓘ	-0.7	-1.3	0.2	1	-1.2	-53.3	3.5	-41.4	-63	-28.8	-
Debt/CF from Ops. ⓘ	-2.6	-2.6	60.8	16.3	-24.8	-1.2	31.1	-3.9	-3.6	-9.6	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	74.9%	76.2%	66.2%	5.4%
Adj EPS ⓘ	NA	-48.7%	-74%	-99.1%
BVPSⓘ	42.4%	24.5%	0.5%	-32.7%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	TTM
Return on Equity % ⓘ	-1.7	17.5	10.3	10.2	32.4	11.6	16.2	18.1	22	0.2	-97.6
Op. Profit Mgn % ⓘ	5.5	6.1	14.6	14.4	17.1	16.7	18	15.1	11.2	5.8	-39.8
Net Profit Mgn % ⓘ	-0.2	1.3	3.2	2.8	8.1	5.8	8.6	5.7	4.8	0	-57.7
Debt to Equity ⓘ	3.4	5.1	2	3.2	1.5	0.7	1	1	1.1	2	-
Working Cap Days ⓘ	76	123	181	106	108	176	198	180	170	204	17,954
Cash Conv. Cycle ⓘ	65	116	171	100	74	84	117	124	120	156	2,948

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 %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Sudar Industries Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-46.9	0.5
TTM Sales (₹ Cr.)	183	944
BVPS (₹.) ⓘ	35	63.6
Reserves (₹ Cr.) ⓘ	56	121
P/BV ⓘ	0.03	0.02
PE ⓘ	0.00	1.90

From the Market
52 Week Low / High (₹)	1.02 / 1.05
All Time Low / High (₹)	0.89 / 184.15
Market Cap (₹ Cr.)	2.3
Equity (₹ Cr.)	22.5
Face Value (₹)	10
Industry PE ⓘ	26.8

Management X-Ray of Sudar Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

81.48

79.99

96.23

81.55

82.14

97.62

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

Valuation of Sudar Industries

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Sudar Industries

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Sales	5.83	7.88	8.68	20.67	52.76	115.62	194.78	436.79	849.09	894.80
Operating Expenses ⓘ	5.51	7.40	7.41	17.70	43.73	96.27	159.65	370.78	753.67	843.21
Manufacturing Costs	2.97	2.30	1.89	3.40	7.52	0.21	9.58	33.90	39.97	23.81
Material Costs	2.33	4.86	5.09	13.69	35.36	90.43	144.78	322.74	697.34	805.35
Employee Cost	0.09	0.13	0.14	0.43	0.44	0.61	1.38	9.51	10.13	6.79
Other Costs ⓘ	0.12	0.12	0.29	0.17	0.41	5.02	3.90	4.63	6.23	7.26
Operating Profit ⓘ	0.32	0.48	1.27	2.97	9.03	19.35	35.13	66.01	95.42	51.58
Operating Profit Margin (%)	5.5%	6.1%	14.6%	14.4%	17.1%	16.7%	18.0%	15.1%	11.2%	5.8%
Other Income ⓘ	0	0.06	0	0.02	0.11	0.01	0.26	3.23	6.89	0.13
Interest ⓘ	0.19	0.24	0.65	1.60	1.64	5.10	10.34	19.79	28.50	39.70
Depreciation ⓘ	0.10	0.10	0.25	0.49	1.06	3.20	3.43	11.59	13.01	11.49
Exceptional Items ⓘ	0	0	0	0	0	0	-1.60	-0.03	0	0
Profit Before Tax ⓘ	0.04	0.20	0.37	0.90	6.44	11.06	20.02	37.83	60.80	0.52
Tax ⓘ	0.05	0.10	0.09	0.31	2.20	4.34	4.31	12.28	19.73	0.16
Profit After Tax	-0.01	0.11	0.28	0.59	4.25	6.72	15.71	25.56	41.07	0.36
PAT Margin (%)	-0.2%	1.3%	3.2%	2.8%	8.1%	5.8%	8.1%	5.9%	4.8%	0.0%
Adjusted EPS (₹)	0.0	0.5	0.6	1.3	4.5	3.6	8.5	11.4	18.3	0.2
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Equity and Liabilities
Shareholders Fund	0.55	0.65	4.68	5.27	19.38	96.34	112.05	163.61	204.68	137.78
Share Capital ⓘ	0.43	0.43	0.90	0.90	9.46	18.55	18.55	22.50	22.50	22.50
Reserves ⓘ	0.12	0.22	3.78	4.37	9.92	77.79	93.50	141.10	182.18	115.28
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	1.85	3.31	9.57	16.96	29.09	65.68	108.36	139.62	213.66	264.38
Long Term Debt	1.85	3.31	9.57	16.96	29.09	42.31	40.67	31.80	29.99	13.90
Short Term Debt	0	0	0	0	0	23.37	67.70	107.82	183.67	250.49
Trade Payables	0	0	0	0	7.98	4.81	16.55	88.99	83.21	97
Others Liabilities ⓘ	0.09	0.24	0.69	2.62	2.28	0.41	-0.81	35.74	91.89	114.28
Total Liabilities ⓘ	2.49	4.20	14.94	24.84	58.73	167.24	236.15	427.95	593.44	613.45
Fixed Assets
Gross Block	1.01	1.01	5.12	5.12	28.63	30.55	89.76	133.25	134.16	134.75
Accumulated Depreciation	0.28	0.39	0.64	1.13	2.19	5.27	8.67	20.22	33.16	44.65
Net Fixed Assetsⓘ	0.73	0.63	4.48	3.99	26.44	25.28	81.09	113.03	101.01	90.10
CWIP ⓘ	0	0	5.41	13.60	1.20	23.44	13.93	0.04	0.26	0
Investmentsⓘ	0.01	0.01	0.01	0.24	3.48	2.94	2.31	2.21	5.36	5.74
Inventories	0.67	1.36	1.57	1.78	2.98	10.84	12.07	67.59	120.04	153.58
Trade Receivables	0.91	2.07	3.14	4.84	20.94	33.01	95.21	237.26	321.75	356.71
Cash Equivalents	0.01	0	0.01	0.02	3.31	28.20	14.96	5.36	0.79	2.81
Others Assetsⓘ	0.16	0.12	0.33	0.38	0.37	43.52	16.58	2.46	44.23	4.51
Total Assets ⓘ	2.49	4.20	14.94	24.84	58.73	167.24	236.15	427.95	593.44	613.45

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Cash Flow From Operating Activity ⓘ	-0.72	-1.29	0.16	1.04	-1.17	-53.31	3.49	-41.39	-63.02	-28.78
PBT ⓘ	0.04	0.20	0.37	0.90	6.30	11.32	15.71	25.56	41.07	0.36
Adjustment ⓘ	0.29	0.28	0.90	2.09	2.67	7.78	18.08	43.66	61.23	-15.82
Changes in Working Capital ⓘ	-1.03	-1.72	-1.02	-1.85	-9.83	-557.12	-30.3	-110.61	-165.33	-13.33
Tax Paid ⓘ	-0.01	-0.05	-0.09	-0.09	-0.31	484.71	0	0	0	0
Cash Flow From Investing Activity ⓘ	0.06	0.06	-9.52	-8.42	-14.35	-47.95	-49.07	-29.49	-4.49	-0.70
Capex	0	0	-4.11	0	-11.11	-24.24	-49.70	-29.60	-1.13	-0.32
Net Investments	0.06	0	0	-0.23	-3.24	0	0.63	0.10	-3.16	-0.37
Others ⓘ	0	0.06	-5.41	-8.19	0	-23.71	0	0	-0.20	0
Cash Flow From Financing Activityⓘ	0.67	1.22	9.37	7.38	18.82	101.99	32.35	61.29	62.89	31.50
Net Proceeds from Shares ⓘ	0	0	3.75	1.59	9.93	69.98	0	26	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	1.53	10.94	-1.81	-16.10
Interest Paid ⓘ	-0.19	-0.24	-0.65	-1.60	-1.61	-4.58	-10.34	-19.79	-28.50	-39.70
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0.86	1.45	6.26	7.39	10.51	36.59	41.16	44.14	93.20	87.30
Net Cash Flow ⓘ	0.01	-0.01	0.01	0.01	3.30	0.72	-13.24	-9.60	-4.62	2.02

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Ratios
ROE (%)	-1.69	17.52	10.34	11.82	34.47	11.63	15.09	18.55	22.32	0.21
ROCE (%)	11.55	13.77	11.16	13.13	22.35	15.37	15.88	21.21	23.74	9.53
Asset Turnover Ratio	2.87	2.36	0.91	1.04	1.26	1.02	0.97	1.32	1.66	1.48
PAT to CFO Conversion(x)	N/A	-11.73	0.57	1.76	-0.28	-7.93	0.22	-1.62	-1.53	-79.94
Working Capital Days
Receivable Days	39	69	110	70	89	85	120	139	120	138
Inventory Days	27	47	62	30	16	22	21	33	40	56
Payable Days	2	0	0	0	41	26	27	60	45	41

Sudar Industries Ltd Stock News

Sudar Industries Ltd FAQs

What is the share price of Sudar Industries?

Company share prices are keep on changing according to the market conditions. The closing price of Sudar Industries on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Sudar Industries?

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-Jan-1970 05:30 the market cap of Sudar Industries stood at ₹2.30.

What is the P/E ratio of Sudar Industries?

The latest P/E ratio of Sudar Industries as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Sudar Industries?

The latest P/B ratio of Sudar Industries as of 01-Jan-1970 05:30 is 0.03.

What is the 52-week high and low of Sudar Industries?

The 52-week high of Sudar Industries is ₹1.05 and the 52-week low is ₹1.02.

What is the TTM revenue of Sudar Industries?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sudar Industries is ₹182.9 ( Cr.) .

About Sudar Industries Ltd

Sudar Garments Limited was promoted by Murugan Muthiah Thevar , and he has been associated with the apparel manufacturing business since 1992. Initially, he had commenced business of manufacturing of readymade garments on job work basis for the exporters through a proprietary concern named â€˜Sudar Garmentsâ€™. Over a period of time due to expansion of the customer base, increase in demand for readymade garments, and to gain advantage of having all the outsourced activity under one umbrella, restructuring of the business was carried out. The company has its own manufacturing setup at Khalapur Taluka, Raigad District, Maharashtra with a built-up area of about, 29,626.30 sq. mtr., having a combined capacity of producing 1,66,667 pieces of shirts, dress, pants tops, skirts, and denims per month.

Business profile:

The company is engaged in the manufacturing of garments for men wear, women wear and kids wear. Until 2006-07, the company had a small manufacturing set up, having 150 sewing machines and other supporting machines, under which each and every worker undertook independently the manufacturing of a garment. In order to bring efficiency into manufacturing, we undertook an expansion plan in the year 2007- 08 and our capacity was enhanced to 5 lacs garments by installing 150 sewing machines along with few specialized supporting machines. During the year 2008-09, its capacity was enhanced to 8 lacs garments by installing 180 sewing machines and during the year 2009-10, its capacity further enhanced to 20 lacs garments by installing 116 sewing machines along with other balancing automatic specialized machines.

The company specializes in shirts, trousers and wide range of other apparel. The company functions as an integrated apparel manufacturer with the capability of designing and manufacturing involving cutting, body stitching, washing, ironing and finishing. The company manufacturing unit caters to the requirement of whole sellers as well as own branded products through retail distribution network such as malls and multi branded outlets. The company is presently manufactures under its own brand name â€œGlory to Gloryâ€ and will be launching shortly two more brands namely â€˜St. Paulâ€™ and â€˜Majestyâ€™. We have selling agents in South India for our existing brand â€˜Glory to Gloryâ€™ and are rapidly consolidating its network.