Century Extrusions

₹19.4 0.9 | 5%

WEBSITE BSE:500083 NSE : CENTURY EXT 18 May, 12:50

Market Cap ₹155 Cr.

Stock P/E 19.5

P/B 2.2

Current Price ₹19.4

Book Value ₹ 9

Face Value 1

52W High ₹32.4

Dividend Yield 0%

52W Low ₹ 9.4

Edit Ratio

Century Extrusions Research see more...

Overview Inc. Year: 1988Industry: Aluminium & Aluminium Products

Century Extrusions Limited (CEL) is an India-based company that manufactures and supplies aluminium extrusion products and transmission and distribution line hardware. CEL was established in 1988 by Late Shri M. P. Jhunjhunwala, a first generation entrepreneur. It has a production facility near Kharagpur with an annual capacity of 15,000 metric tons. CEL’s major clients include ONGC, OIL, IOCL, BPCL, HPCL, RIL, Essar Oil, Cairn India, GAIL, and various automobile companies. CEL’s promotors hold 49.22% of the total shareholding of the company, out of which 66.47% is pledged . CEL’s management team is led by Sridhar Kamineni, the Managing Director . CEL’s board of directors consists of eight members, including four independent directors and four executive directors . The Chairman of the board is K Suryanarayana, one of the promotors of the company.

Century Extrusions Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Century Extrusions Quarterly Results

#(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	66	73	84	99	96	96	100	92	96	95
Other Income	0	0	0	0	0	-0	0	0	0	0
Total Income	66	73	84	99	96	96	100	92	96	96
Total Expenditure	62	69	80	93	90	91	95	86	90	90
Operating Profit	5	5	4	6	6	5	5	6	6	6
Interest	2	2	2	2	2	2	2	2	2	2
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	2	2	3	3	2	2	3	3	3
Provision for Tax	0	1	1	1	1	0	0	1	1	1
Profit After Tax	1	2	1	3	2	2	2	2	2	2
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	2	1	3	2	2	2	2	2	2
Adjusted Earnings Per Share	0.1	0.2	0.1	0.3	0.3	0.2	0.2	0.3	0.3	0.2

Century Extrusions 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	178	190	174	168	181	236	255	231	187	322	372	383
Other Income	4	3	4	2	2	3	1	2	0	1	0	0
Total Income	182	193	178	170	182	239	256	232	188	323	372	384
Total Expenditure	170	183	166	159	171	224	239	215	172	304	350	361
Operating Profit	12	10	12	11	12	14	17	17	16	20	22	23
Interest	8	8	7	7	7	6	7	7	7	8	9	8
Depreciation	4	4	3	3	3	4	4	5	5	3	3	4
Exceptional Income / Expenses	0	-0	0	-0	-0	0	-0	0	0	0	-1	0
Profit Before Tax	-0	-3	1	1	1	4	6	5	3	9	9	11
Provision for Tax	-0	-2	-0	-0	0	1	2	2	1	2	3	3
Profit After Tax	-0	-1	1	1	1	4	4	4	2	6	6	8
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-1	1	1	1	4	4	4	2	6	6	8
Adjusted Earnings Per Share	-0	-0.1	0.2	0.1	0.2	0.5	0.5	0.5	0.3	0.8	0.7	1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	17%	10%	8%
Operating Profit CAGR	10%	9%	9%	6%
PAT CAGR	0%	14%	8%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	92%	43%	29%	32%
ROE Average	10%	8%	8%	5%
ROCE Average	16%	15%	14%	12%

Century Extrusions 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	36	36	37	38	39	43	47	50	53	59	65
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	7	3	2	3	4	3	7	6	6	13	7
Other Non-Current Liabilities	3	2	1	1	0	0	1	3	2	2	0
Total Current Liabilities	54	55	52	48	56	57	70	52	55	63	60
Total Liabilities	101	95	92	90	99	103	124	112	116	137	133
Fixed Assets	42	38	37	33	30	28	24	28	28	27	25
Other Non-Current Assets	8	8	7	9	7	8	16	14	8	7	7
Total Current Assets	52	50	48	48	63	67	83	70	80	102	101
Total Assets	101	95	92	90	99	103	124	112	116	137	133

Century Extrusions 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	0	1	1	1	3	2	3	4	2	11	3
Cash Flow from Operating Activities	3	11	10	5	3	5	-3	21	22	-8	14
Cash Flow from Investing Activities	-3	-1	-2	0	-0	-1	-7	-4	-1	-4	-8
Cash Flow from Financing Activities	1	-10	-8	-5	-3	-3	10	-19	-11	4	2
Net Cash Inflow / Outflow	0	-0	0	0	-1	2	1	-2	9	-8	8
Closing Cash & Cash Equivalent	1	1	1	1	2	3	4	2	11	3	11

Century Extrusions 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)	-0	-0.13	0.18	0.11	0.17	0.46	0.5	0.46	0.27	0.77	0.75
CEPS(Rs)	0.55	0.42	0.6	0.53	0.59	0.91	1.04	1.1	0.91	1.2	1.13
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	4.54	4.46	4.63	4.75	4.9	5.36	5.86	6.31	6.61	7.41	8.14
Core EBITDA Margin(%)	3.93	3.31	4.18	4.58	4.88	4.71	6.23	6.81	8.18	5.87	5.84
EBIT Margin(%)	3.78	2.64	4.37	3.99	4.13	4.42	4.95	5.26	5.64	5.04	4.72
Pre Tax Margin(%)	-0.11	-1.19	0.54	0.3	0.7	1.8	2.21	2.33	1.67	2.68	2.32
PAT Margin (%)	-0.01	-0.49	0.74	0.48	0.67	1.53	1.58	1.6	1.16	1.91	1.6
Cash Profit Margin (%)	2.21	1.58	2.47	2.24	2.33	3.01	3.27	3.82	3.88	2.96	2.42
ROA(%)	-0.02	-1.06	1.54	1	1.42	3.66	3.55	3.14	1.91	4.88	4.43
ROE(%)	-0.06	-2.89	3.96	2.43	3.5	9.04	8.99	7.6	4.22	11.01	9.6
ROCE(%)	9.58	7.22	11.7	10.43	11.26	13.66	13.8	12.42	11.35	16.57	16.31
Receivable days	41.65	41.16	41.59	38.79	38.35	38.75	41.15	42.47	48.65	39.84	39.35
Inventory Days	40.93	34.53	34.87	37.46	43.26	40.32	44.71	56.26	65.25	43.06	36.99
Payable days	26.3	25.75	33.13	33.51	35.99	27.26	25.27	25.44	29.57	26.96	21.68
PER(x)	0	0	7.06	14.94	31.7	10.28	11.63	3.46	15.6	13.42	11
Price/Book(x)	0.27	0.29	0.27	0.36	1.09	0.89	1	0.25	0.64	1.4	1.01
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.29	0.24	0.23	0.27	0.43	0.31	0.38	0.23	0.33	0.38	0.27
EV/Core EBITDA(x)	4.26	4.5	3.4	4.09	6.58	5.15	5.74	3.13	3.99	6.32	4.61
Net Sales Growth(%)	-7.46	6.92	-8.71	-3.38	7.49	30.67	8.14	-9.63	-18.75	72.13	15.37
EBIT Growth(%)	-26.25	-25.37	51.25	-11.65	11.32	28.47	17.69	-4.11	-12.79	53.74	8
PAT Growth(%)	-100.63	-5100	238.46	-36.81	48.35	174.81	8.63	-8.19	-41.08	183.03	-3.24
EPS Growth(%)	-100.63	-5100	238.46	-36.78	48.29	174.84	8.62	-8.2	-41.08	183.05	-3.24
Debt/Equity(x)	1.24	1.08	0.92	0.92	0.93	0.91	1.17	0.85	0.75	0.75	0.72
Current Ratio(x)	0.95	0.9	0.93	1.01	1.11	1.18	1.19	1.34	1.45	1.62	1.68
Quick Ratio(x)	0.54	0.58	0.56	0.61	0.6	0.75	0.65	0.7	0.84	0.95	1.14
Interest Cover(x)	0.97	0.69	1.14	1.08	1.2	1.68	1.81	1.8	1.42	2.14	1.97
Total Debt/Mcap(x)	4.63	3.77	3.35	2.57	0.85	1.02	1.17	3.37	1.17	0.53	0.71

Century Extrusions Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	52.04	52.04	52.04	52.04	52.04	52.04	52.04	52.04	52.04	52.04
FII	0	0	0.37	0.17	0.15	0.14	0.14	0.14	0.36	0.14
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	47.96	47.96	47.59	47.79	47.81	47.81	47.81	47.81	47.6	47.81
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	4.16	4.16	4.16	4.16	4.16	4.16	4.16	4.16	4.16	4.16
FII	0	0	0.03	0.01	0.01	0.01	0.01	0.01	0.03	0.01
DII	0	0	0	0	0	0	0	0	0	0
Public	3.84	3.84	3.81	3.82	3.82	3.83	3.83	3.83	3.81	3.83
Others	0	0	0	0	0	0	0	0	0	0
Total	8	8	8	8	8	8	8	8	8	8

Pros

Debtor days have improved from 26.96 to 21.68days.
Company has reduced debt.

Cons

Company has a low return on equity of 8% over the last 3 years.
The company has delivered a poor profit growth of 8% over past five 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.

Century Extrusions News

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

Century Extrusions

Add Watchlist

Century Extrusions Research see more...

Overview Inc. Year: 1988Industry: Aluminium & Aluminium Products

Century Extrusions Share Price

Alert Data

Quarterly Price

Peer Comparison

Century Extrusions Quarterly Results

Century Extrusions Profit & Loss

Growth Rates

Century Extrusions Balance Sheet

Century Extrusions Cash Flow

Century Extrusions Ratios

Century Extrusions Shareholding Pattern

Century Extrusions News

IPO

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

Please Login!

Error!