equitymaster.comFalseFalseSHARDA MOTOR |
|
Price History |
Price | Rs | 1,364.8 | | % ch | % | -0.1 |
Mkt Cap | Rs m | 40,578 | | No. of
shares | m | 29.73 |
Vol | '000 | 4.0 | | % ch week | % | 13.7 |
P/E | X | 15.0 | | % ch 1-mth | % | -2.9 |
P/CF | X | 15.9 | | % ch 12-mth | % | 137.5 |
EPS (TTM) | Rs | 90.7 | | 52 week H/L | Rs | 1,571.0/550.0 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 2,344 | 1,570 | 2,525 | 2,290 | 950 |
Low | Rs | 1,155 | 483 | 535 | 324 | 550 |
Sales per share (Unadj.) | Rs | 1,915.8 | 1,450.4 | 2,918.5 | 758.6 | 908.2 |
Earnings per share (Unadj.) | Rs | 146.1 | 97.1 | 132.1 | 50.2 | 70.1 |
Diluted earnings per share | Rs | 29.2 | 19.4 | 26.4 | 50.2 | 70.1 |
Cash flow per share (Unadj.) | Rs | 214.9 | 164.6 | 206.0 | 63.9 | 85.6 |
Dividends per share (Unadj.) | Rs | 0 | 0 | 2.64 | 8.15 | 17.28 |
Adj. dividends per share | Rs | 0.00 | 0.00 | 0.53 | 8.15 | 17.28 |
Avg Dividend yield | % | 0 | 0 | 0.2 | 0.6 | 2.3 |
Book value per share (Unadj.) | Rs | 797.7 | 612.7 | 724.1 | 192.7 | 254.9 |
Adj. book value per share | Rs | 159.6 | 122.6 | 144.9 | 192.7 | 254.9 |
Shares outstanding (eoy) | m | 5.95 | 5.95 | 5.95 | 29.73 | 29.73 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 0.9 | 0.7 | 0.5 | 1.7 | 0.8 |
Avg P/E ratio | x | 12.0 | 10.6 | 11.6 | 26.0 | 10.7 |
P/CF ratio (eoy) | x | 8.1 | 6.2 | 7.4 | 20.5 | 8.8 |
Price / Book Value ratio | x | 2.2 | 1.7 | 2.1 | 6.8 | 2.9 |
Dividend payout | % | 0 | 0 | 2.0 | 16.2 | 24.7 |
Avg Mkt Cap | Rs m | 10,403 | 6,104 | 9,098 | 38,854 | 22,299 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 858 | 850 | 816 | 924 | 984 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 11,399 | 8,630 | 17,365 | 22,553 | 26,999 |
Other income | Rs m | 210 | 237 | 215 | 295 | 456 |
Total revenues | Rs m | 11,609 | 8,867 | 17,580 | 22,848 | 27,455 |
Gross profit | Rs m | 1,453 | 959 | 1,292 | 2,155 | 2,808 |
Depreciation | Rs m | 410 | 402 | 440 | 407 | 463 |
Interest | Rs m | 0 | 9 | 14 | 15 | 19 |
Profit before tax | Rs m | 1,253 | 785 | 1,053 | 2,029 | 2,782 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 384 | 207 | 267 | 537 | 699 |
Profit after tax | Rs m | 869 | 578 | 786 | 1,492 | 2,083 |
Gross profit margin | % | 12.7 | 11.1 | 7.4 | 9.6 | 10.4 |
Effective tax rate | % | 30.7 | 26.4 | 25.4 | 26.5 | 25.1 |
Net profit margin | % | 7.6 | 6.7 | 4.5 | 6.6 | 7.7 |
BALANCE SHEET DATA |
Current assets | Rs m | 4,659 | 3,971 | 7,546 | 8,710 | 11,199 |
Current liabilities | Rs m | 2,348 | 2,425 | 5,251 | 4,730 | 5,987 |
Net working cap to sales | % | 20.3 | 17.9 | 13.2 | 17.6 | 19.3 |
Current ratio | x | 2.0 | 1.6 | 1.4 | 1.8 | 1.9 |
Inventory Days | Days | 79 | 77 | 11 | 46 | 36 |
Debtors Days | Days | 423 | 495 | 682 | 447 | 448 |
Net fixed assets | Rs m | 3,586 | 3,534 | 2,144 | 3,825 | 4,843 |
Share capital | Rs m | 59 | 59 | 59 | 59 | 59 |
"Free" reserves | Rs m | 4,687 | 3,586 | 4,249 | 5,669 | 7,519 |
Net worth | Rs m | 4,746 | 3,646 | 4,309 | 5,729 | 7,579 |
Long term debt | Rs m | 0 | 0 | 0 | 0 | 0 |
Total assets | Rs m | 8,245 | 7,505 | 9,690 | 12,545 | 16,042 |
Interest coverage | x | 2,726.0 | 85.6 | 74.8 | 138.6 | 146.5 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.4 | 1.1 | 1.8 | 1.8 | 1.7 |
Return on assets | % | 10.5 | 7.8 | 8.3 | 12.0 | 13.1 |
Return on equity | % | 18.3 | 15.8 | 18.2 | 26.0 | 27.5 |
Return on capital | % | 26.4 | 21.8 | 24.8 | 35.7 | 37.0 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0 | 0 | 0 | 0 | 0 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx inflow | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx outflow | Rs m | 0 | 0 | 0 | 0 | 0 |
Net fx | Rs m | 0 | 0 | 0 | 0 | 0 |
CASH FLOW |
From Operations | Rs m | 945 | -637 | 1,481 | 1,918 | -2,003 |
From Investments | Rs m | -416 | 729 | -1,522 | -621 | 1,905 |
From Financial Activity | Rs m | -46 | -10 | -15 | -93 | -266 |
Net Cashflow | Rs m | 484 | 82 | -56 | 1,204 | -361 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 73.2% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 2.1% |
FIIs: | 1.8% |
ADR/GDR: | 0.0% |
Free float: | 26.8% |
Shareholders: | 19,174 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | D-188, Okhala Industrial Area, Phase-i, New Delhi - 110020 |
E-MAIL: | smil@shardamotor.com |
WEB: | www.shardamotor.com |
TELEPHONE: | 011-47334100 |
FAX: | 011-26811676 |
SECTOR: | AUTO ANCILLARIES,FORGINGS |
GROUP: | Private sector |
TR AGENT: | Alankit Assignments Ltd., Alankit House 4 E/2, Jhandewala Extension |
CHM: | Kishan N Parikh |
COMP SEC: | Nitin Vishnoi |
YEAR OF INC: | 1986 |
BSE CODE: | 535602 |
FV (Rs): | 2 |
DIV YIELD (%): | 1.3 |