Sunil Industries Ltd - Stock Valuation and Financial Performance

BSE: 521232 | NSE: | Textile | Small Cap

Sunil Industries Share Price

75.55 3.55 4.93%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Sunil Industries

M-Cap below 100cr DeciZen not available

Sunil Industries stock performance -

mw4me loader
P/E Ratio (SA):
14.40
Market Cap:
31.8 Cr.
52-wk low:
40.3
52-wk high:
93.7

Is Sunil Industries Ltd an attractive stock to invest in?

1. Is Sunil Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Sunil Industries Ltd is a below average quality company.

2. Is Sunil Industries Ltd undervalued or overvalued?

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

3. Is Sunil Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Sunil Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Sunil Industries:

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.
Sunil Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10.7%10.9%8.4%8.8%7%4.9%5.2%8.9%10.2%9.1%-
Value Creation
Index
-0.2-0.2-0.4-0.4-0.5-0.7-0.6-0.4-0.3-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 20224114315410891.488.6161227180141
Sales YoY Gr.-19.3%-40.5%7.3%-29.5%-15.6%-3%82.3%40.8%-20.8%-
Adj EPS 4.75.83.63.12.51.71.76.48.25.45.3
YoY Gr.-24.8%-39.2%-13.5%-18.2%-32.3%-1.2%283.3%26.9%-33.4%-
BVPS (₹) 68.974.978.58284.686.287.894.5102.6107.9111.6
Adj Net
Profit
22.51.51.31.10.70.72.73.42.32
Cash Flow from Ops. 5.9-14.512.518.1-3.60.29.7-2.2-2.213.1-
Debt/CF from Ops. 4.7-2.92.81.1-8.8134.53.1-19.5-28.84.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.3%10.7%26.7%-20.8%
Adj EPS 1.7%16.7%47.9%-33.4%
BVPS5.1%5%7.1%5.2%
Share Price 13.4% 27.1% 79.8% 69%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
78.14.63.8321.97.18.35.24.8
Op. Profit
Mgn %
3.43.24.845.14.95.65.256.58.4
Net Profit
Mgn %
1110.810.80.81.71.51.31.6
Debt to
Equity
11.31.10.60.90.80.81.11.51.20.1
Working Cap
Days
7792187139176238252151128170217
Cash Conv.
Cycle
56611239412416214482749735

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 26.70%

Net Profit is growing at healthy rate in last 3 years 47.94%

Return on Equity has declined versus last 3 years average to 4.80%

Debt to equity has increased versus last 3 years average to 1.19

Sales growth is not so good in last 4 quarters at 9.02%

Latest Financials - Sunil Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 5.3 -
TTM Sales (₹ Cr.) 141 -
BVPS (₹.) 111.6 -
Reserves (₹ Cr.) 43 -
P/BV 0.68 -
PE 14.40 -
From the Market
52 Week Low / High (₹) 40.29 / 93.71
All Time Low / High (₹) 0.50 / 93.71
Market Cap (₹ Cr.) 31.8
Equity (₹ Cr.) 4.2
Face Value (₹) 10
Industry PE 26.8

Management X-Ray of Sunil Industries:

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 Sunil Industries

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
Sales201.74240.58143.14153.55108.2491.3988.61161.49227.40180.21
Operating Expenses 194.89232.99136.24147.38102.7886.9383.62153.13215.95168.60
Manufacturing Costs23.9927.3720.2218.0514.4517.1522.1530.0130.2426.76
Material Costs164.56199.36110.07123.3483.0461.6453.42102.80164.43116.46
Employee Cost 1.591.651.882.301.932.182.162.723.633.86
Other Costs 4.754.624.063.693.365.965.8917.6017.6521.51
Operating Profit 6.857.586.916.175.464.464.998.3611.4411.61
Operating Profit Margin (%) 3.4%3.2%4.8%4.0%5.0%4.9%5.6%5.2%5.0%6.4%
Other Income 0.470.620.400.470.240.200.120.200.380.19
Interest 2.993.143.723.092.952.132.442.584.785.64
Depreciation 1.171.181.461.311.441.461.641.882.102.41
Exceptional Items 000000-0.03-0.0200
Profit Before Tax 3.173.882.142.241.321.071.014.084.943.75
Tax 1.171.360.590.790.240.360.301.371.501.51
Profit After Tax 22.521.541.451.070.710.712.713.442.24
PAT Margin (%) 1.0%1.0%1.1%0.9%1.0%0.8%0.8%1.7%1.5%1.2%
Adjusted EPS (₹)4.86.03.73.52.61.71.76.58.25.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 28.9131.4332.9734.4235.5136.2036.8839.6943.0745.32
Share Capital 4.204.204.204.204.204.204.204.204.204.20
Reserves 24.7127.2328.7730.2231.313232.6835.4938.8741.12
Minority Interest0000000000
Debt26.7940.7433.8219.1330.6727.5229.0741.8962.1352.84
Long Term Debt14.3710.5917.073.282.603.182.352.793.041.83
Short Term Debt12.4130.1516.7515.8528.0724.3326.7239.1059.0951.01
Trade Payables6.4920.2415.417.396.3811.1611.4218.7611.7614.12
Others Liabilities 2.893.595.076.266.054.954.695.5310.029.17
Total Liabilities 65.089687.2767.2178.6179.8382.07105.87126.98121.45

Fixed Assets

Gross Block25.4725.8525.0927.9727.9330.1635.1440.9948.9152.67
Accumulated Depreciation11.6012.6410.4211.7213.1014.3415.1916.0618.0920.49
Net Fixed Assets13.8613.2114.6716.2514.8215.8219.9524.9330.8232.18
CWIP 00000001.4200
Investments 0.010.020.020.020.020.020.020.020.160.16
Inventories16.3217.5817.261320.2019.7815.6714.3527.8529.69
Trade Receivables21.6052.4345.0628.1426.3432.4328.0846.7833.8833.58
Cash Equivalents 7.534.553.912.367.860.493.434.3111.475.48
Others Assets5.758.216.347.449.3711.2914.9114.0622.7920.36
Total Assets 65.089687.2767.2178.6179.8382.07105.87126.98121.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 5.86-14.5012.4518.12-3.560.219.67-2.23-2.2213.14
PBT 3.173.882.142.251.321.071.044.104.943.75
Adjustment 3.383.073.893.774.153.4344.486.569.36
Changes in Working Capital 0.26-20.437.0212.57-8.93-3.844.98-10.18-12.110.79
Tax Paid -0.95-1.02-0.59-0.48-0.09-0.44-0.34-0.63-1.61-0.75
Cash Flow From Investing Activity -1.14-0.37-2.59-4.18-1.070.39-5.74-8.20-7.01-3.69
Capex -1.14-0.59-2.84-2.660.02-2.46-5.77-8.31-6.55-3.84
Net Investments 0-0.010-1.76-1.292.68-0.05-0.01-0.81-0.04
Others 00.230.240.230.210.170.080.120.350.19
Cash Flow From Financing Activity -6.5111.89-9.67-16.758.59-5.29-0.8810.6715.72-15.48
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000-13.8211.54-3.161.5513.2520.50-9.84
Interest Paid -2.58-2.39-2.75-2.93-2.95-2.13-2.44-2.58-4.78-5.64
Dividend Paid 0000000000
Others -3.9314.28-6.920000000
Net Cash Flow -1.79-2.980.19-2.813.97-4.693.040.246.50-6.04
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)7.158.354.794.313.061.971.947.088.315.06
ROCE (%)10.7310.878.358.757.044.875.238.8710.239.1
Asset Turnover Ratio3.122.991.561.991.481.151.091.721.951.45
PAT to CFO Conversion(x)2.93-5.758.0812.5-3.330.313.62-0.82-0.655.87
Working Capital Days
Receivable Days37561248792117125856568
Inventory Days29264436568073343458
Payable Days12245934305277543441

Sunil Industries Ltd Stock News

Sunil Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sunil Industries on 21-Nov-2024 16:59 is ₹75.55.
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 21-Nov-2024 16:59 the market cap of Sunil Industries stood at ₹31.75.
The latest P/E ratio of Sunil Industries as of 21-Nov-2024 16:59 is 14.40.
The latest P/B ratio of Sunil Industries as of 21-Nov-2024 16:59 is 0.68.
The 52-week high of Sunil Industries is ₹93.71 and the 52-week low is ₹40.29.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunil Industries is ₹141.4 ( Cr.) .

About Sunil Industries Ltd

No data to display
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.