Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Suditi Industries Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 15.70 | 0.26 | -- | -- |
| Op profit growth | 13.60 | 24.60 | -- | -- |
| EBIT growth | 18 | 23.50 | -- | -- |
| Net profit growth | 50.30 | 62.90 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 9.05 | 9.21 | 7.41 | -- |
| EBIT margin | 7.72 | 7.57 | 6.15 | -- |
| Net profit margin | 3.07 | 2.36 | 1.45 | -- |
| RoCE | 13.20 | 12.80 | -- | -- |
| RoNW | 2.59 | 1.90 | -- | -- |
| RoA | 1.31 | 1 | -- | -- |
| Per share ratios () | ||||
| EPS | 1.90 | 1.26 | 0.74 | -- |
| Dividend per share | 0.20 | -- | 0.70 | -- |
| Cash EPS | 0.96 | 0.17 | (0.30) | -- |
| Book value per share | 19.30 | 17.40 | 16 | -- |
| Valuation ratios | ||||
| P/E | 31.70 | 52.80 | 31.60 | -- |
| P/CEPS | 62.50 | 387 | (85) | -- |
| P/B | 3.13 | 3.83 | 1.47 | -- |
| EV/EBIDTA | 14 | 15.90 | 8.55 | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | 26.90 | -- |
| Tax payout | (32) | (43) | (47) | -- |
| Liquidity ratios | ||||
| Debtor days | 110 | 104 | -- | -- |
| Inventory days | 123 | 114 | -- | -- |
| Creditor days | (76) | (65) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (2.40) | (2.20) | (1.80) | -- |
| Net debt / equity | 1.02 | 0.89 | 0.87 | -- |
| Net debt / op. profit | 3.50 | 3.13 | 3.48 | -- |
| Cost breakup () | ||||
| Material costs | (54) | (49) | (32) | -- |
| Employee costs | (9.20) | (10) | (9.10) | -- |
| Other costs | (28) | (31) | (52) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Revenue | 104 | 89.70 | 89.50 | -- |
| yoy growth (%) | 15.70 | 0.26 | -- | -- |
| Raw materials | (56) | (44) | (28) | -- |
| As % of sales | 53.80 | 49 | 31.70 | -- |
| Employee costs | (9.50) | (9.40) | (8.10) | -- |
| As % of sales | 9.18 | 10.40 | 9.07 | -- |
| Other costs | (29) | (28) | (46) | -- |
| As % of sales | 28 | 31.40 | 51.80 | -- |
| Operating profit | 9.38 | 8.26 | 6.63 | -- |
| OPM | 9.05 | 9.21 | 7.41 | -- |
| Depreciation | (1.60) | (1.80) | (1.80) | -- |
| Interest expense | (3.30) | (3.10) | (3) | -- |
| Other income | 0.19 | 0.36 | 0.63 | -- |
| Profit before tax | 4.66 | 3.69 | 2.47 | -- |
| Taxes | (1.50) | (1.60) | (1.20) | -- |
| Tax rate | (32) | (43) | (47) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 3.18 | 2.12 | 1.30 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 3.18 | 2.12 | 1.30 | -- |
| yoy growth (%) | 50.30 | 62.90 | -- | -- |
| NPM | 3.07 | 2.36 | 1.45 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Profit before tax | 4.66 | 3.69 | 2.47 | -- |
| Depreciation | (1.60) | (1.80) | (1.80) | -- |
| Tax paid | (1.50) | (1.60) | (1.20) | -- |
| Working capital | 12.80 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 14.40 | 0.29 | -- | -- |
| Capital expenditure | 2.13 | -- | -- | -- |
| Free cash flow | 16.60 | 0.29 | -- | -- |
| Equity raised | 22.40 | 22.60 | -- | -- |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | 9.92 | -- | -- | -- |
| Dividends paid | -- | -- | 0.29 | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 48.90 | 22.90 | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 17 | 16.80 | 16.80 | 16.70 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 19.30 | 15.50 | 12.40 | 9.96 |
| Net worth | 36.30 | 32.30 | 29.10 | 26.60 |
| Minority interest | ||||
| Debt | 42.80 | 33.30 | 26.30 | 23.40 |
| Deferred tax liabilities (net) | 0.02 | -- | 0.05 | 0.09 |
| Total liabilities | 79.10 | 65.60 | 55.50 | 50.20 |
| Fixed assets | 11 | 12.40 | 11 | 12 |
| Intangible assets | ||||
| Investments | 0.01 | 0.02 | 0.02 | 0.02 |
| Deferred tax asset (net) | 0.19 | 0.22 | 0.18 | 0.22 |
| Net working capital | 67.30 | 52.60 | 43.90 | 37.60 |
| Inventories | 35.10 | 37.10 | 32.80 | 23.30 |
| Inventory Days | -- | 131 | 134 | 94.90 |
| Sundry debtors | 48.30 | 32.60 | 30 | 20.90 |
| Debtor days | -- | 115 | 122 | 85.40 |
| Other current assets | 14.40 | 11.90 | 6.31 | 8.66 |
| Sundry creditors | (22) | (21) | (18) | (11) |
| Creditor days | -- | 74.20 | 74.10 | 44.50 |
| Other current liabilities | (7.90) | (7.90) | (7) | (4.40) |
| Cash | 0.57 | 0.47 | 0.42 | 0.36 |
| Total assets | 79.10 | 65.60 | 55.50 | 50.20 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Sep-2019 | Mar-2019 | Sep-2018 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 55.70 | 54.40 | 57.50 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 55.70 | 54.40 | 57.50 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.18 | 0.21 | 0.28 | -- | -- |
| Total Income | 55.90 | 54.60 | 57.80 | -- | -- |
| Total Expenditure ** | 51.90 | 48.60 | 53 | -- | -- |
| PBIDT | 3.95 | 6.01 | 4.80 | -- | -- |
| Interest | 2.09 | 2.26 | 1.57 | -- | -- |
| PBDT | 1.86 | 3.75 | 3.23 | -- | -- |
| Depreciation | 1.61 | 0.98 | 0.91 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.27 | 0.70 | 1.05 | -- | -- |
| Deferred Tax | (0.10) | (0.10) | 0.10 | -- | -- |
| Reported Profit After Tax | 0.11 | 2.13 | 1.16 | -- | -- |
| Minority Interest After NP | -- | 0.01 | -- | -- | -- |
| Net Profit after Minority Interest | 0.01 | 2.16 | 1.18 | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 0.01 | 2.16 | 1.18 | -- | -- |
| EPS (Unit Curr.) | 0.03 | 1.27 | 0.73 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 17.60 | 17 | 17 | -- | -- |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 7.10 | 11.10 | 8.35 | -- | -- |
| PBDTM(%) | -- | -- | -- | -- | -- |
| PATM(%) | 0.20 | 3.92 | 2.02 | -- | -- |
