equitymaster.comFalseFalseSYMPHONY |
|
Price History |
Price | Rs | 851.2 | | % ch | % | 1.1 |
Mkt Cap | Rs m | 58,696 | | No. of
shares | m | 68.96 |
Vol | '000 | 5.3 | | % ch week | % | 2.6 |
P/E | X | 50.6 | | % ch 1-mth | % | -6.7 |
P/CF | X | 41.2 | | % ch 12-mth | % | -21.5 |
EPS (TTM) | Rs | 16.8 | | 52 week H/L | Rs | 1,101.6/820.1 |
(As on Mar 28, 2024 03:31:00 PM) |
|
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 | 1,945 | 1,575 | 1,530 | 1,368 | 1,219 |
Low | Rs | 812 | 690 | 763 | 890 | 821 |
Sales per share (Unadj.) | Rs | 120.6 | 157.6 | 128.6 | 148.5 | 169.7 |
Earnings per share (Unadj.) | Rs | 13.1 | 26.0 | 15.3 | 17.3 | 16.6 |
Diluted earnings per share | Rs | 13.3 | 26.4 | 15.6 | 17.5 | 16.8 |
Cash flow per share (Unadj.) | Rs | 14.5 | 29.0 | 18.4 | 20.7 | 20.3 |
Dividends per share (Unadj.) | Rs | 4.50 | 23.00 | 5.00 | 9.00 | 5.00 |
Adj. dividends per share | Rs | 4.57 | 23.33 | 5.07 | 9.13 | 5.07 |
Avg Dividend yield | % | 0.3 | 2.0 | 0.4 | 0.8 | 0.5 |
Book value per share (Unadj.) | Rs | 95.2 | 91.4 | 108.5 | 120.0 | 125.9 |
Adj. book value per share | Rs | 96.6 | 92.7 | 110.1 | 121.7 | 127.7 |
Shares outstanding (eoy) | m | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 11.4 | 7.2 | 8.9 | 7.6 | 6.0 |
Avg P/E ratio | x | 105.3 | 43.6 | 74.7 | 65.3 | 61.6 |
P/CF ratio (eoy) | x | 95.1 | 39.0 | 62.3 | 54.5 | 50.1 |
Price / Book Value ratio | x | 14.5 | 12.4 | 10.6 | 9.4 | 8.1 |
Dividend payout | % | 34.4 | 88.5 | 32.6 | 52.1 | 30.2 |
Avg Mkt Cap | Rs m | 96,432 | 79,226 | 80,202 | 78,981 | 71,354 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 1,031 | 1,126 | 1,031 | 1,159 | 1,240 |
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 | 8,436 | 11,026 | 8,998 | 10,391 | 11,876 |
Other income | Rs m | 389 | 547 | 314 | 399 | 502 |
Total revenues | Rs m | 8,825 | 11,574 | 9,312 | 10,790 | 12,378 |
Gross profit | Rs m | 1,089 | 2,095 | 1,336 | 1,621 | 1,398 |
Depreciation | Rs m | 99 | 212 | 214 | 242 | 265 |
Interest | Rs m | 78 | 126 | 124 | 104 | 116 |
Profit before tax | Rs m | 1,302 | 2,305 | 1,311 | 1,675 | 1,519 |
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 | 386 | 487 | 238 | 467 | 361 |
Profit after tax | Rs m | 916 | 1,818 | 1,074 | 1,209 | 1,159 |
Gross profit margin | % | 12.9 | 19.0 | 14.8 | 15.6 | 11.8 |
Effective tax rate | % | 29.7 | 21.1 | 18.1 | 27.9 | 23.7 |
Net profit margin | % | 10.9 | 16.5 | 11.9 | 11.6 | 9.8 |
BALANCE SHEET DATA |
Current assets | Rs m | 6,511 | 6,795 | 7,248 | 8,674 | 7,737 |
Current liabilities | Rs m | 3,042 | 3,586 | 3,059 | 3,954 | 4,519 |
Net working cap to sales | % | 41.1 | 29.1 | 46.6 | 45.4 | 27.1 |
Current ratio | x | 2.1 | 1.9 | 2.4 | 2.2 | 1.7 |
Inventory Days | Days | 202 | 138 | 198 | 176 | 162 |
Debtors Days | Days | 5 | 4 | 7 | 7 | 4 |
Net fixed assets | Rs m | 4,374 | 4,382 | 5,181 | 5,255 | 6,622 |
Share capital | Rs m | 140 | 140 | 140 | 140 | 140 |
"Free" reserves | Rs m | 6,521 | 6,252 | 7,452 | 8,255 | 8,669 |
Net worth | Rs m | 6,661 | 6,392 | 7,592 | 8,395 | 8,809 |
Long term debt | Rs m | 1,236 | 715 | 1,397 | 1,130 | 827 |
Total assets | Rs m | 10,909 | 11,177 | 12,429 | 13,929 | 14,359 |
Interest coverage | x | 17.7 | 19.3 | 11.6 | 17.2 | 14.1 |
Debt to equity ratio | x | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 |
Sales to assets ratio | x | 0.8 | 1.0 | 0.7 | 0.7 | 0.8 |
Return on assets | % | 9.1 | 17.4 | 9.6 | 9.4 | 8.9 |
Return on equity | % | 13.7 | 28.4 | 14.1 | 14.4 | 13.2 |
Return on capital | % | 17.5 | 34.2 | 16.0 | 18.7 | 17.0 |
Exports to sales | % | 6.3 | 5.8 | 6.5 | 12.5 | 8.7 |
Imports to sales | % | 4.1 | 4.9 | 4.1 | 4.6 | 3.9 |
Exports (fob) | Rs m | 535 | 640 | 581 | 1,295 | 1,034 |
Imports (cif) | Rs m | 343 | 543 | 373 | 475 | 469 |
Fx inflow | Rs m | 535 | 640 | 581 | 1,295 | 1,034 |
Fx outflow | Rs m | 343 | 543 | 373 | 475 | 469 |
Net fx | Rs m | 192 | 97 | 208 | 820 | 566 |
CASH FLOW |
From Operations | Rs m | 1,396 | 1,569 | 887 | 568 | 1,251 |
From Investments | Rs m | -2,500 | 781 | -534 | 63 | -114 |
From Financial Activity | Rs m | 1,178 | -2,406 | -213 | -338 | -1,237 |
Net Cashflow | Rs m | 73 | -56 | 140 | 294 | -103 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 73.4% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 14.4% |
FIIs: | 3.4% |
ADR/GDR: | 0.0% |
Free float: | 26.6% |
Shareholders: | 67,660 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Symphony House, Third Floor F P-12 T P-50, Off S. G. Highway Bodakdev, Ahmedabad - 380059 |
E-MAIL: | investors@symphonylimited.com |
WEB: | www.symphonylimited.com |
TELEPHONE: | 079 66211111 |
FAX: | 079 66211140 |
SECTOR: | CONSUMER DURABLES |
GROUP: | Private sector |
TR AGENT: | Bigshare Services Pvt Ltd, Office No S6-2 6th Floor Pinnacle Business Park, Next to Ahura Centre Mahakali Caves Road, Andheri (E) |
AUDITOR: | Shah & Dalal |
CHM: | Achal Bakeri |
COMP SEC: | Mayur Barvadiya |
YEAR OF INC: | 1988 |
BSE CODE: | 517385 |
FV (Rs): | 2 |
DIV YIELD (%): | 0.6 |