WEBSITE BSE:531380 NSE : CENTENIAL SU 18 May, 12:50
Market Cap ₹38 Cr.
Stock P/E 34.0
P/B 1.3
Current Price ₹103.8
Book Value ₹ 82.6
Face Value 10
52W High ₹160
Dividend Yield 0%
52W Low ₹ 60.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 8 | 12 | 12 | 12 | 13 | 13 | 13 | 14 | 13 | 12 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 8 | 12 | 12 | 12 | 13 | 13 | 13 | 14 | 13 | 12 |
Total Expenditure | 7 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 11 |
Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.2 | 0.7 | 0.6 | 0.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.8 |
#(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 | 54 | 51 | 52 | 51 | 53 | 53 | 56 | 56 | 37 | 44 | 53 | 52 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 54 | 51 | 52 | 51 | 53 | 53 | 56 | 56 | 37 | 44 | 53 | 52 |
Total Expenditure | 49 | 46 | 47 | 47 | 48 | 48 | 51 | 50 | 32 | 40 | 48 | 47 |
Operating Profit | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 4 |
Interest | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 3 | 3 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 0 |
Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 |
Profit After Tax | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 4.3 | 4.9 | 5.2 | 4.3 | 4.7 | 4.2 | 5.5 | 3.6 | 2.6 | 1.7 | 2.4 | 3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 20% | -2% | 0% | -0% |
Operating Profit CAGR | 0% | -6% | 0% | 0% |
PAT CAGR | 0% | 0% | -13% | -7% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 63% | 24% | 17% | 8% |
ROE Average | 3% | 3% | 4% | 7% |
ROCE Average | 8% | 8% | 11% | 12% |
#(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 | 17 | 19 | 21 | 23 | 24 | 26 | 28 | 29 | 30 | 30 | 31 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Other Non-Current Liabilities | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 9 | 8 | 7 | 6 |
Total Current Liabilities | 26 | 27 | 31 | 27 | 28 | 26 | 26 | 31 | 32 | 24 | 29 |
Total Liabilities | 48 | 50 | 55 | 53 | 56 | 55 | 57 | 69 | 70 | 61 | 66 |
Fixed Assets | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 10 | 9 | 8 | 6 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
Total Current Assets | 43 | 45 | 51 | 49 | 52 | 51 | 52 | 58 | 61 | 53 | 59 |
Total Assets | 48 | 50 | 55 | 53 | 56 | 55 | 57 | 69 | 70 | 61 | 66 |
#(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 | 1 | 3 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
Cash Flow from Operating Activities | 1 | -0 | 0 | -2 | -0 | 2 | 2 | 2 | 2 | 5 | 1 |
Cash Flow from Investing Activities | -1 | -0 | -0 | -0 | -2 | -1 | -1 | -1 | -1 | -0 | -0 |
Cash Flow from Financing Activities | 2 | -1 | 1 | 1 | 2 | -1 | -1 | -0 | -1 | -5 | -1 |
Net Cash Inflow / Outflow | 2 | -2 | 1 | -1 | -0 | 0 | -1 | 0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 3 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 |
# | 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) | 4.31 | 4.91 | 5.25 | 4.28 | 4.71 | 4.23 | 5.53 | 3.55 | 2.64 | 1.72 | 2.43 |
CEPS(Rs) | 5.89 | 6.52 | 7.53 | 6.13 | 6.32 | 5.87 | 7.43 | 7.81 | 6.89 | 5.9 | 5.99 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 43.01 | 47.92 | 53.29 | 57.57 | 62.28 | 66.51 | 72.03 | 73.55 | 76.19 | 77.91 | 80.33 |
Core EBITDA Margin(%) | 8.11 | 8.51 | 9.05 | 8.69 | 9.08 | 8.46 | 9.44 | 10.65 | 13.83 | 10.09 | 8.36 |
EBIT Margin(%) | 7.59 | 7.52 | 8.28 | 7.48 | 8.17 | 7.44 | 8.44 | 8.02 | 9.88 | 6.76 | 6.13 |
Pre Tax Margin(%) | 4.53 | 5.02 | 5.27 | 4.35 | 4.82 | 4.58 | 5.07 | 3.87 | 4.14 | 2.42 | 2.78 |
PAT Margin (%) | 2.75 | 3.32 | 3.48 | 2.87 | 3.25 | 2.92 | 3.6 | 2.33 | 2.6 | 1.41 | 1.68 |
Cash Profit Margin (%) | 3.76 | 4.41 | 4.99 | 4.11 | 4.36 | 4.06 | 4.84 | 5.12 | 6.8 | 4.85 | 4.15 |
ROA(%) | 3.47 | 3.66 | 3.64 | 2.89 | 3.17 | 2.77 | 3.6 | 2.06 | 1.38 | 0.95 | 1.39 |
ROE(%) | 10.56 | 10.8 | 10.37 | 7.72 | 7.86 | 6.56 | 7.98 | 4.88 | 3.52 | 2.23 | 3.07 |
ROCE(%) | 15.38 | 13.36 | 14.22 | 11.74 | 14.02 | 14.84 | 16.75 | 12.64 | 8.65 | 7.27 | 8.02 |
Receivable days | 109.39 | 127.86 | 127.54 | 128.23 | 129.93 | 128.11 | 126.33 | 144.58 | 226.09 | 172.23 | 139.05 |
Inventory Days | 102.65 | 114.83 | 135.98 | 153.42 | 183.5 | 208.31 | 196.63 | 203.52 | 338.14 | 281.38 | 240.91 |
Payable days | 199.43 | 270.35 | 249.01 | 221.97 | 136.29 | 138.3 | 125.05 | 156.01 | 406.55 | 177.73 | 189.11 |
PER(x) | 4.64 | 9.6 | 9.91 | 15.85 | 15.64 | 19.4 | 8.94 | 9.8 | 16.22 | 35.34 | 25.4 |
Price/Book(x) | 0.47 | 0.98 | 0.98 | 1.18 | 1.18 | 1.23 | 0.69 | 0.47 | 0.56 | 0.78 | 0.77 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.31 | 0.54 | 0.57 | 0.71 | 0.52 | 0.57 | 0.34 | 0.44 | 0.77 | 0.7 | 0.61 |
EV/Core EBITDA(x) | 3.42 | 5.89 | 5.44 | 7.74 | 5.56 | 6.64 | 3.48 | 4.11 | 5.49 | 6.89 | 7.08 |
Net Sales Growth(%) | 3.06 | -5.7 | 1.49 | -0.6 | 2.7 | -0.18 | 6.27 | -0.79 | -33.59 | 20.29 | 18.52 |
EBIT Growth(%) | 8.36 | -6.53 | 12.34 | -10.6 | 6.01 | -9.05 | 20.47 | -5.68 | -18.21 | -17.74 | 7.59 |
PAT Growth(%) | 4.29 | 13.82 | 6.91 | -18.5 | 10.13 | -10.28 | 30.76 | -35.74 | -25.78 | -34.8 | 41.27 |
EPS Growth(%) | 4.29 | 13.82 | 6.91 | -18.5 | 10.13 | -10.28 | 30.76 | -35.74 | -25.78 | -34.8 | 41.27 |
Debt/Equity(x) | 0.72 | 0.59 | 0.58 | 0.58 | 0.05 | 0.05 | 0.04 | 0.44 | 0.46 | 0.31 | 0.32 |
Current Ratio(x) | 1.62 | 1.68 | 1.65 | 1.83 | 1.83 | 1.94 | 2 | 1.87 | 1.92 | 2.2 | 2.04 |
Quick Ratio(x) | 1.04 | 0.98 | 0.93 | 0.94 | 0.78 | 0.78 | 0.86 | 0.83 | 0.77 | 0.87 | 0.76 |
Interest Cover(x) | 2.48 | 3.01 | 2.75 | 2.39 | 2.44 | 2.59 | 2.5 | 1.93 | 1.72 | 1.56 | 1.83 |
Total Debt/Mcap(x) | 1.73 | 0.66 | 0.65 | 0.53 | 0.04 | 0.04 | 0.07 | 1 | 0.86 | 0.42 | 0.44 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 44.78 | 44.78 | 44.78 | 44.78 | 44.78 | 45.48 | 46.89 | 46.89 | 46.89 | 46.89 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 55.22 | 55.22 | 55.22 | 55.22 | 55.22 | 54.52 | 53.11 | 53.11 | 53.11 | 53.11 |
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 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
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 |
---|
You May Also Know About