WEBSITE BSE:507894 NSE: SCHABLONA (I Inc. Year: 1983 Industry: Ceramics/Marble/Granite/Sanitaryware
Last updated: 00:00
Schablona India Ltd is an Indian company engaged in the manufacturing of industrial adhesives, coatings, and specialty chemical products for sectors such as automotive, construction, and engineering. The company focuses on providing high-quality, reliable solutions that meet specific industrial requirements. Schablona India Ltd emphasizes research and development, product innovation, and operational efficiency while catering to both domestic and international markets in the specialty chemicals segment.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹3 Cr.
Stock P/E -3.8
P/B -
Current Price ₹10.9
Book Value ₹ 0
Face Value 4
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Expenditure | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -1 | -1 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -1 | -1 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -1 | -1 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Adjusted Earnings Per Share | -2.5 | -1.7 | -1.8 | 0.2 | -0.5 | -0.6 | -0.9 | -0.9 | -0.5 | -0.3 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 41 | 44 | 38 | 40 | 44 | 23 | 22 | 23 | 9 | 1 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Total Income | 41 | 45 | 39 | 40 | 44 | 23 | 22 | 23 | 10 | 2 | 1 | 0 |
| Total Expenditure | 37 | 41 | 38 | 40 | 46 | 27 | 26 | 26 | 13 | 2 | 1 | 0 |
| Operating Profit | 4 | 4 | 0 | 0 | -2 | -4 | -4 | -2 | -3 | -1 | -1 | 0 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 2 | -1 | -2 | -4 | -6 | -6 | -4 | -5 | -2 | -1 | 0 |
| Provision for Tax | 1 | 1 | -0 | -1 | -1 | -0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Profit After Tax | 2 | 1 | -1 | -1 | -3 | -6 | -6 | -5 | -5 | -2 | -1 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 1 | -1 | -1 | -3 | -6 | -6 | -5 | -5 | -2 | -1 | 0 |
| Adjusted Earnings Per Share | 5.4 | 4.3 | -2.7 | -2.8 | -10.9 | -18.1 | -18.7 | -16 | -15.3 | -5.8 | -2.9 | -2.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -100% | -100% | -100% | -100% |
| Operating Profit CAGR | 0% | 0% | 0% | NAN% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 0% | 1% | -5% |
| ROE Average | 0% | 0% | 0% | -5% |
| ROCE Average | 0% | 0% | -68% | -35% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 7 | 8 | 7 | 7 | 3 | -3 | -9 | -14 | -19 | -21 | -22 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 2 | 2 | 2 |
| Total Current Liabilities | 12 | 12 | 12 | 16 | 21 | 19 | 25 | 31 | 25 | 25 | 25 |
| Total Liabilities | 23 | 24 | 22 | 25 | 25 | 17 | 18 | 20 | 8 | 6 | 5 |
| Fixed Assets | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 3 | 2 | 2 |
| Other Non-Current Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 15 | 16 | 16 | 19 | 20 | 13 | 14 | 16 | 5 | 3 | 3 |
| Total Assets | 23 | 24 | 22 | 25 | 25 | 17 | 18 | 20 | 8 | 6 | 5 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 2 | 3 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 2 | 3 | 0 | 0 | -0 | 1 | 1 | 0 | -2 | 0 | -0 |
| Cash Flow from Investing Activities | -1 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Cash Flow from Financing Activities | 1 | -1 | -2 | -1 | 1 | -1 | -0 | -0 | 2 | -0 | -0 |
| Net Cash Inflow / Outflow | 2 | 1 | -2 | -0 | 0 | -1 | -0 | -0 | 0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 2 | 3 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.43 | 4.34 | -2.73 | -2.78 | -10.93 | -18.11 | -18.73 | -15.99 | -15.26 | -5.77 | -2.87 |
| CEPS(Rs) | 7.47 | 6.52 | -0.72 | -0.78 | -9.28 | -16.51 | -17.15 | -14.33 | -13.72 | -4.56 | -1.95 |
| DPS(Rs) | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 22.75 | 26 | 23.42 | 20.65 | 8.71 | -9.39 | -28.11 | -44.03 | -59.82 | -65.6 | -68.48 |
| Core EBITDA Margin(%) | 9.06 | 6.98 | -0.27 | -0.1 | -5.48 | -17.07 | -19.05 | -9.86 | -54.65 | -57.89 | -357.92 |
| EBIT Margin(%) | 7.88 | 6.23 | -0.86 | -1.57 | -6.44 | -18.8 | -21.04 | -12.03 | -43.41 | -70.93 | -346.8 |
| Pre Tax Margin(%) | 5.99 | 4.27 | -3.16 | -3.85 | -8.82 | -23.65 | -26.07 | -16.78 | -55.3 | -130.03 | -360.54 |
| PAT Margin (%) | 4.08 | 2.97 | -2.17 | -2.12 | -7.55 | -23.55 | -26.07 | -21.56 | -56.22 | -130.31 | -360.54 |
| Cash Profit Margin (%) | 5.61 | 4.46 | -0.57 | -0.6 | -6.41 | -21.47 | -23.86 | -19.32 | -50.56 | -103.08 | -244.62 |
| ROA(%) | 8.07 | 5.9 | -3.75 | -3.74 | -14.03 | -27.34 | -33.87 | -26.75 | -34.17 | -26.14 | -17.46 |
| ROE(%) | 26.76 | 17.8 | -11.06 | -12.59 | -74.45 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 27.75 | 20.19 | -2.52 | -5.23 | -26.36 | -63.87 | -339.36 | 0 | 0 | 0 | 0 |
| Receivable days | 55.97 | 51.31 | 63.48 | 71.55 | 75.99 | 112.24 | 98.12 | 130.11 | 257.84 | 548.05 | 2002.07 |
| Inventory Days | 41.56 | 40.32 | 50.51 | 58.43 | 56.93 | 95.77 | 79.92 | 64.24 | 126.65 | 397.85 | 1516.29 |
| Payable days | 88.99 | 66.22 | 69.47 | 100.09 | 119.31 | 244.2 | 294.81 | 357.82 | 712.22 | 3218.9 | 9567.37 |
| PER(x) | 6.2 | 6.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 1.48 | 1.13 | 0.66 | 0.58 | 1.26 | -1.95 | -0.8 | -0.55 | -0.17 | 0 | -0.15 |
| Dividend Yield(%) | 2.37 | 2.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.37 | 0.29 | 0.25 | 0.23 | 0.23 | 0.55 | 0.65 | 0.65 | 1.61 | 8.62 | 56.06 |
| EV/Core EBITDA(x) | 3.86 | 3.49 | 29.06 | 212.71 | -4.18 | -3.16 | -3.3 | -6.64 | -4.27 | -19.73 | -24.28 |
| Net Sales Growth(%) | 16.35 | 7.52 | -13.74 | 3.69 | 11.23 | -47.23 | -6.26 | 6.99 | -63.12 | -83.7 | -81.98 |
| EBIT Growth(%) | 54.33 | -13.24 | -111.97 | -88.65 | -353.15 | -55.1 | -4.57 | 40.99 | -32.08 | 73.37 | 11.88 |
| PAT Growth(%) | 74.39 | -20.15 | -162.97 | -1.58 | -293.83 | -65.67 | -3.43 | 14.61 | 4.58 | 62.22 | 50.14 |
| EPS Growth(%) | 74.39 | -20.15 | -162.97 | -1.57 | -293.83 | -65.67 | -3.43 | 14.61 | 4.58 | 62.22 | 50.14 |
| Debt/Equity(x) | 0.92 | 0.79 | 0.71 | 0.86 | 2.7 | -2.39 | -0.85 | -0.57 | -0.58 | -0.54 | -0.51 |
| Current Ratio(x) | 1.26 | 1.36 | 1.34 | 1.18 | 0.96 | 0.67 | 0.53 | 0.52 | 0.21 | 0.13 | 0.11 |
| Quick Ratio(x) | 0.83 | 0.93 | 0.85 | 0.72 | 0.63 | 0.36 | 0.37 | 0.38 | 0.14 | 0.08 | 0.08 |
| Interest Cover(x) | 4.16 | 3.17 | -0.38 | -0.69 | -2.7 | -3.88 | -4.19 | -2.53 | -3.65 | -1.2 | -25.25 |
| Total Debt/Mcap(x) | 0.62 | 0.7 | 1.08 | 1.49 | 2.14 | 1.22 | 1.07 | 1.04 | 3.49 | 0 | 3.4 |
| # | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.84 | 61.84 | 61.84 | 61.84 | 61.84 | 61.84 | 61.84 | 61.84 | 61.84 | 61.84 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 | 38.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
