20 Microns

₹188.4 1.3 | 0.7%

WEBSITE BSE:533022 NSE : 20 MICRONS 18 May, 12:50

Market Cap ₹665 Cr.

Stock P/E 11.9

P/B 1.9

Current Price ₹188.4

Book Value ₹ 100

Face Value 5

52W High ₹200

Dividend Yield 0.66%

52W Low ₹ 83

Edit Ratio

20 Microns Research see more...

Overview Inc. Year: 1987Industry: Mining & Minerals

20 Microns Ltd is engaged in production and buying and selling of commercial minerals. The Company's primary merchandise/services consist of minerals/clay. The Company operates inside the commercial enterprise segment of Micronized Minerals. Its micronized mineral segment consists of products, along with Calcined Clay/Calcined Kaolin, China Clay/Kaolin, Natural Redoxide, Natural Silica, Natural Mica, Natural Baryte, Natural Ground Calcium Carbonate, Natural Talc, and Nepheline Synite/Feldspar. Its products also encompass speciality chemical substances which consist of White Pigment Opacifier, Synthetic Aluminium Silicate, High Performance Opacifier, Flash Calcined Clay/Kaolin, Flatting/Matting Amourphous Alumino-Silicate, Speciality Matting Silica, Synthetic Barium Sulphate-Blancfixe, Inorganic Water base Thickeners, Organoclay Solvent base Thickener, Sub Micron Calcium Carbonat, High Aspect Ratio sub-micron Talc, Sub-Microns Hydrous Clay/Kaolin, Flame Retardant & smoke suppressant, Polyethylene Wax and Ultrafine Natural Silica.

20 Microns Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

20 Microns Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	161	172	186	188	155	173	191	200	175	212
Other Income	2	1	1	1	1	0	1	2	0	1
Total Income	163	173	187	189	156	174	192	201	175	213
Total Expenditure	139	150	161	164	138	153	164	170	153	186
Operating Profit	23	23	26	24	18	21	27	32	23	28
Interest	4	4	4	5	4	4	4	4	4	5
Depreciation	3	4	3	3	3	4	3	3	4	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	-2	0	0
Profit Before Tax	16	15	18	16	10	13	20	22	15	19
Provision for Tax	4	4	4	4	3	4	5	6	4	6
Profit After Tax	12	11	13	12	7	9	15	16	11	14
Adjustments	-0	-0	-0	-0	0	-0	-0	0	-0	0
Profit After Adjustments	12	11	13	12	7	9	15	16	11	14
Adjusted Earnings Per Share	3.3	3	3.8	3.4	2.1	2.6	4.2	4.5	3.3	3.9

20 Microns Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	314	329	358	360	394	427	480	529	484	613	702	778
Other Income	4	4	4	4	2	2	2	3	3	2	3	4
Total Income	317	333	362	363	396	430	482	532	486	615	705	781
Total Expenditure	275	299	328	313	339	367	411	463	425	534	616	673
Operating Profit	42	34	34	50	57	62	71	69	61	82	89	110
Interest	18	24	27	25	24	22	22	22	25	20	18	17
Depreciation	8	11	11	10	10	10	10	13	14	14	14	14
Exceptional Income / Expenses	-9	-1	0	0	0	-2	0	0	0	0	0	-2
Profit Before Tax	8	-2	-3	15	23	28	38	35	22	48	57	76
Provision for Tax	3	0	-0	3	7	9	13	10	-1	13	15	21
Profit After Tax	5	-2	-2	11	16	19	25	24	23	35	42	56
Adjustments	0	0	-0	-0	-0	-0	-0	-0	-0	-0	-0	0
Profit After Adjustments	5	-2	-3	11	16	19	25	24	23	35	42	56
Adjusted Earnings Per Share	1.5	-0.7	-0.7	3.1	4.5	5.3	7.1	6.8	6.5	9.8	11.9	15.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	15%	10%	10%	8%
Operating Profit CAGR	9%	9%	7%	8%
PAT CAGR	20%	21%	17%	24%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	127%	49%	39%	19%
ROE Average	15%	14%	14%	11%
ROCE Average	20%	18%	19%	16%

20 Microns Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	69	74	71	87	125	143	167	188	214	251	294
Minority's Interest	0	0	0	1	1	1	1	1	1	1	1
Borrowings	73	64	82	72	64	58	46	39	24	28	19
Other Non-Current Liabilities	15	15	14	15	21	24	29	34	26	28	30
Total Current Liabilities	145	183	174	170	167	171	192	193	204	215	192
Total Liabilities	302	337	342	345	378	398	435	455	468	524	535
Fixed Assets	152	158	151	151	177	185	195	201	203	207	213
Other Non-Current Assets	23	29	24	21	28	25	23	27	20	33	35
Total Current Assets	128	150	166	173	173	188	217	227	246	283	287
Total Assets	302	337	342	345	378	398	435	455	468	524	535

20 Microns Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	5	3	4	10	4	7	5	7	7	4	13
Cash Flow from Operating Activities	45	37	30	25	44	61	53	45	52	35	63
Cash Flow from Investing Activities	-39	-21	-4	-6	-9	-18	-19	-16	-9	-23	-18
Cash Flow from Financing Activities	-7	-14	-21	-26	-34	-44	-33	-30	-45	-4	-38
Net Cash Inflow / Outflow	-1	1	6	-6	2	-1	2	-1	-2	9	8
Closing Cash & Cash Equivalent	3	4	10	4	7	5	7	6	4	13	20

20 Microns Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	1.51	-0.68	-0.74	3.11	4.49	5.34	7.08	6.83	6.51	9.8	11.85
CEPS(Rs)	4.17	2.54	2.38	6.03	7.41	8.29	10.06	10.4	10.44	13.72	15.8
DPS(Rs)	0.5	0	0	0	0	0.75	0	0.6	0	0	0.75
Book NAV/Share(Rs)	21.84	21.91	21.01	24.75	35.36	40.65	47.46	53.22	60.78	71.27	83.2
Core EBITDA Margin(%)	11.93	8.84	8.05	12.32	13.52	13.87	14.36	12.42	12.05	12.94	12.21
EBIT Margin(%)	7.84	6.41	6.4	10.6	11.47	11.68	12.58	10.57	9.73	11.06	10.68
Pre Tax Margin(%)	2.35	-0.56	-0.79	3.87	5.64	6.5	8.02	6.51	4.48	7.76	8.15
PAT Margin (%)	1.47	-0.68	-0.67	2.95	3.89	4.39	5.22	4.55	4.74	5.66	5.98
Cash Profit Margin (%)	4.07	2.51	2.16	5.68	6.38	6.78	7.4	6.91	7.59	7.89	7.94
ROA(%)	1.65	-0.72	-0.73	3.22	4.4	4.88	6.02	5.44	4.98	7	7.93
ROE(%)	7.84	-3.22	-3.43	13.97	15.01	14.11	16.11	13.61	11.44	14.91	15.4
ROCE(%)	11.29	9.04	9.79	16.33	17.92	18.39	21.54	18.91	15.16	19.75	19.54
Receivable days	59.29	59.24	52.93	51.4	51.6	53.44	51.78	52.16	64.77	56.6	51.38
Inventory Days	56.38	57.9	62.15	66.26	61.38	59.14	59.3	62.35	74.58	68.26	63.47
Payable days	71.84	92.02	117.62	135.97	107.02	105.14	102.41	100.83	130.26	110.2	88.91
PER(x)	20.57	0	0	8.9	7.82	9.15	5.39	3.76	5.41	7.55	6.26
Price/Book(x)	1.42	1.43	1.71	1.12	0.99	1.2	0.8	0.48	0.58	1.04	0.89
Dividend Yield(%)	1.61	0	0	0	0	1.54	0	2.33	0	0	1.01
EV/Net Sales(x)	0.82	0.83	0.75	0.7	0.67	0.69	0.51	0.38	0.45	0.59	0.48
EV/Core EBITDA(x)	6.06	8.05	7.8	5.04	4.59	4.73	3.43	2.94	3.53	4.47	3.77
Net Sales Growth(%)	3.76	4.95	8.78	0.41	9.6	8.38	12.31	10.35	-8.65	26.82	14.43
EBIT Growth(%)	-18.81	-13.88	8.7	66.9	18.31	7.26	19.74	-7.08	-15.85	43.81	10.44
PAT Growth(%)	-56.74	-148.29	-7.94	544.33	43.95	18.88	32.29	-3.45	-4.82	50.92	20.83
EPS Growth(%)	-60.81	-145.16	-8.56	520.89	44.15	18.91	32.63	-3.46	-4.75	50.56	20.92
Debt/Equity(x)	2.38	2.38	2.32	1.87	1.2	0.91	0.71	0.63	0.47	0.48	0.35
Current Ratio(x)	0.88	0.82	0.95	1.02	1.04	1.1	1.13	1.18	1.21	1.32	1.49
Quick Ratio(x)	0.55	0.49	0.58	0.61	0.63	0.68	0.7	0.67	0.71	0.72	0.89
Interest Cover(x)	1.43	0.92	0.89	1.58	1.97	2.25	2.76	2.6	1.86	3.35	4.22
Total Debt/Mcap(x)	1.68	1.67	1.35	1.67	1.2	0.76	0.88	1.31	0.81	0.46	0.39

20 Microns Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	44.83	44.83	44.83	44.83	44.83	44.83	44.83	44.95	44.95	44.95
FII	0.46	1.07	0.7	1.02	0.73	0.93	0.72	0.72	0.72	0.73
DII	0	0	0	0.13	0.13	0	0	0	0	0
Public	54.71	54.1	54.47	54.02	54.31	54.24	54.45	54.33	54.33	54.32
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.58	1.58	1.58	1.58	1.58	1.58	1.58	1.59	1.59	1.59
FII	0.02	0.04	0.02	0.04	0.03	0.03	0.03	0.03	0.03	0.03
DII	0	0	0	0	0	0	0	0	0	0
Public	1.93	1.91	1.92	1.91	1.92	1.91	1.92	1.92	1.92	1.92
Others	0	0	0	0	0	0	0	0	0	0
Total	3.53	3.53	3.53	3.53	3.53	3.53	3.53	3.53	3.53	3.53

Pros

Debtor days have improved from 110.2 to 88.91days.
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 44.95%.
Company has a low return on equity of 14% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

20 Microns News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 295/-

Assam Carbon Products

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

20 Microns

Add Watchlist

20 Microns Research see more...

Overview Inc. Year: 1987Industry: Mining & Minerals

20 Microns Share Price

Alert Data

Quarterly Price

Peer Comparison

20 Microns Quarterly Results

20 Microns Profit & Loss

Growth Rates

20 Microns Balance Sheet

20 Microns Cash Flow

20 Microns Ratios

20 Microns Shareholding Pattern

20 Microns News

Top Unlisted Companies & InstaBuy Companies

Assam Carbon Products

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!