WEBSITE BSE:505693 NSE : LATIMMETAL 18 May, 12:50
Market Cap ₹226 Cr.
Stock P/E 40.8
P/B 3.4
Current Price ₹17.1
Book Value ₹ 5
Face Value 1
52W High ₹19.6
Dividend Yield 0%
52W Low ₹ 7.6
LA TIM Metal & Industries Limited is a public company that makes and sells various types of steel products. It was started in 1993 by Rahul Timbadia and Kartik Timbadia who have decades of experience in the steel industry. Company's portfolio includes color coated steel, stone coated steel, design coated steel and self-drilling screws for different uses like roofing, cladding and building. It serves over 10,000 customers across India and abroad from various sectors such as construction, infrastructure, agriculture, automobile and more.Their vision is to explore a spectrum of possibilities to create growth opportunities for the company and its stakeholders through greater use of steel by replacing alternative products. The company’s promoters hold 62.43% of the shareholding, with Rahul Timbadia holding 9.58% and Kartik Timbadia holding 6.12%.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 77 | 100 | 145 | 167 | 157 | 85 | 65 | 63 | 59 | 85 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| Total Income | 77 | 100 | 145 | 167 | 158 | 85 | 66 | 63 | 60 | 85 |
| Total Expenditure | 72 | 88 | 138 | 159 | 155 | 84 | 70 | 60 | 57 | 82 |
| Operating Profit | 5 | 12 | 6 | 9 | 3 | 0 | -5 | 3 | 2 | 3 |
| Interest | 3 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| Depreciation | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 10 | 5 | 7 | 2 | -2 | -8 | 2 | 0 | 1 |
| Provision for Tax | 1 | 1 | 1 | 2 | 1 | 0 | 0 | -0 | 0 | 0 |
| Profit After Tax | 1 | 9 | 4 | 5 | 1 | -2 | -8 | 2 | 0 | 1 |
| Adjustments | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 1 | 9 | 4 | 5 | 1 | -2 | -8 | 2 | 0 | 1 |
| Adjusted Earnings Per Share | 0.1 | 0.8 | 0.3 | 0.4 | 0.1 | -0.1 | -0.7 | 0.1 | 0 | 0.1 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 120 | 347 | 177 | 397 | 568 | 272 | 272 |
| Other Income | 1 | 0 | 1 | 2 | 1 | 2 | 2 |
| Total Income | 122 | 348 | 178 | 399 | 570 | 273 | 274 |
| Total Expenditure | 118 | 340 | 181 | 372 | 540 | 272 | 269 |
| Operating Profit | 4 | 8 | -3 | 27 | 29 | 1 | 3 |
| Interest | 2 | 8 | 6 | 6 | 4 | 6 | 5 |
| Depreciation | 0 | 4 | 5 | 2 | 2 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | -4 | -14 | 19 | 23 | -7 | -5 |
| Provision for Tax | 1 | 0 | -0 | 1 | 5 | 0 | 0 |
| Profit After Tax | 0 | -5 | -14 | 18 | 18 | -7 | -5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | -5 | -14 | 18 | 18 | -7 | -5 |
| Adjusted Earnings Per Share | 0 | -0.4 | -1.2 | 1.6 | 1.6 | -0.7 | -0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -52% | 15% | 18% | 0% |
| Operating Profit CAGR | -97% | 0% | -24% | 0% |
| PAT CAGR | -139% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 102% | 40% | 43% | 21% |
| ROE Average | -24% | 78% | 0% | 1% |
| ROCE Average | -2% | 31% | 17% | 16% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 8 | 14 | 0 | 18 | 35 | 28 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 18 | 20 | 15 | 13 | 34 |
| Other Non-Current Liabilities | 1 | 1 | 0 | 1 | 1 | 4 |
| Total Current Liabilities | 61 | 65 | 62 | 96 | 110 | 44 |
| Total Liabilities | 80 | 99 | 83 | 130 | 159 | 110 |
| Fixed Assets | 23 | 22 | 20 | 18 | 16 | 19 |
| Other Non-Current Assets | 2 | 2 | 2 | 2 | 2 | 2 |
| Total Current Assets | 55 | 75 | 61 | 109 | 141 | 88 |
| Total Assets | 80 | 99 | 83 | 130 | 159 | 110 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 0 | -0 | 0 | 6 | 2 |
| Cash Flow from Operating Activities | 2 | -25 | 29 | 19 | -2 | -3 |
| Cash Flow from Investing Activities | -25 | -2 | -4 | -0 | -2 | 3 |
| Cash Flow from Financing Activities | 20 | 27 | -25 | -13 | -0 | -1 |
| Net Cash Inflow / Outflow | -2 | -0 | 0 | 6 | -4 | -1 |
| Closing Cash & Cash Equivalent | 0 | -0 | 0 | 6 | 2 | 1 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.04 | -0.42 | -1.25 | 1.59 | 1.62 | -0.68 |
| CEPS(Rs) | 0.1 | -0.04 | -0.81 | 1.78 | 1.81 | -0.46 |
| DPS(Rs) | 0 | 0 | 0 | 0.05 | 0.05 | 0 |
| Book NAV/Share(Rs) | 1.2 | 1.3 | 0.04 | 1.63 | 3.18 | 2.5 |
| Core EBITDA Margin(%) | 1.99 | 2.19 | -2.14 | 6.34 | 4.9 | -0.25 |
| EBIT Margin(%) | 2.87 | 1.12 | -4.45 | 6.31 | 4.8 | -0.52 |
| Pre Tax Margin(%) | 1.17 | -1.28 | -8 | 4.72 | 4.1 | -2.72 |
| PAT Margin (%) | 0.21 | -1.31 | -7.78 | 4.44 | 3.16 | -2.76 |
| Cash Profit Margin (%) | 0.52 | -0.09 | -5.05 | 4.97 | 3.53 | -1.86 |
| ROA(%) | 0.32 | -5.07 | -15.19 | 16.55 | 12.44 | -5.57 |
| ROE(%) | 3.31 | -41.71 | -190.1 | 189.68 | 67.52 | -23.85 |
| ROCE(%) | 8.82 | 6.95 | -14.17 | 53.89 | 42.09 | -1.87 |
| Receivable days | 21.95 | 13.6 | 39.48 | 29.68 | 21.9 | 26.05 |
| Inventory Days | 119.54 | 45.72 | 80.93 | 34.91 | 47.36 | 110.3 |
| Payable days | 126.28 | 34.69 | 65.54 | 51.5 | 47.95 | 72.29 |
| PER(x) | 61.28 | 0 | 0 | 2.26 | 8.08 | 0 |
| Price/Book(x) | 2.03 | 2.37 | 59.94 | 2.2 | 4.13 | 2.33 |
| Dividend Yield(%) | 0 | 0 | 0 | 1.11 | 0.3 | 0 |
| EV/Net Sales(x) | 0.37 | 0.26 | 0.36 | 0.17 | 0.32 | 0.4 |
| EV/Core EBITDA(x) | 11.61 | 11.22 | -21.18 | 2.49 | 6.13 | 104.35 |
| Net Sales Growth(%) | 0 | 188.91 | -48.93 | 123.81 | 43.15 | -52.2 |
| EBIT Growth(%) | 0 | 12.49 | -303.44 | 417.65 | 8.99 | -105.13 |
| PAT Growth(%) | 0 | -1876.65 | -204.36 | 227.59 | 2.14 | -141.7 |
| EPS Growth(%) | 0 | -1161.45 | -195.78 | 227.6 | 2.13 | -141.7 |
| Debt/Equity(x) | 4.01 | 4.08 | 79.66 | 2 | 1.15 | 1.68 |
| Current Ratio(x) | 0.9 | 1.14 | 0.97 | 1.14 | 1.28 | 2.02 |
| Quick Ratio(x) | 0.26 | 0.41 | 0.47 | 0.67 | 0.35 | 0.61 |
| Interest Cover(x) | 1.69 | 0.47 | -1.25 | 3.97 | 6.86 | -0.23 |
| Total Debt/Mcap(x) | 1.97 | 1.75 | 1.33 | 0.91 | 0.28 | 0.72 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.25 | 62.25 | 62.25 | 62.25 | 62.25 | 62.25 | 62.43 | 62.43 | 62.49 | 61.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 |
| Public | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.68 | 37.5 | 37.5 | 37.45 | 38.06 |
| 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 | 0.55 | 0.55 | 5.5 | 5.5 | 5.5 | 5.5 | 5.51 | 5.51 | 5.52 | 8.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.33 | 0.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.31 | 3.31 | 3.31 | 5.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.88 | 0.88 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 | 8.83 | 13.25 |
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
