WEBSITE BSE:507998 NSE : SIMMONDS-MAR 21 Apr, 09:24
Market Cap ₹127 Cr.
Stock P/E 40
P/B 3.1
Current Price ₹113.8
Book Value ₹ 37.1
Face Value 2
52W High ₹182
Dividend Yield 0%
52W Low ₹ 68.6
Established in 1960, Simmonds Marshall Limited has a rich heritage in the engineering industry. Founded by Mr. R. S. Simmonds and Mr. J. Marshall, the company initially focused on manufacturing precision components for the automotive sector. Over time, they diversified into hydraulic equipment, industrial valves, and defense-related products. Clientele includes major automobile manufacturers, defense establishments, and global industrial players. Simmonds Marshall remains committed to innovation and quality, aligning with their mission to provide reliable engineering solutions. Promoted by the Marshall family, Simmonds Marshall has grown steadily, expanding its product range and market reach. Simmonds Marshall’s state-of-the-art manufacturing facilities and focus on quality assurance ensure high standards in all their products.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 51 | 43 | 46 | 47 | 50 | 47 | 48 | 48 | 57 | 49 |
| Other Income | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 51 | 43 | 47 | 47 | 50 | 47 | 49 | 48 | 57 | 49 |
| Total Expenditure | 47 | 42 | 42 | 43 | 45 | 43 | 44 | 43 | 49 | 44 |
| Operating Profit | 4 | 0 | 5 | 4 | 6 | 4 | 5 | 5 | 8 | 5 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | -4 | 1 | -0 | 2 | 2 | 1 | 1 | 4 | 1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 |
| Profit After Tax | 0 | -4 | 1 | -0 | 1 | 2 | 1 | 1 | 4 | 1 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
| Profit After Adjustments | 0 | -4 | 1 | -0 | 2 | 2 | 1 | 1 | 4 | 1 |
| Adjusted Earnings Per Share | 0 | -3.2 | 1.3 | -0.4 | 1.4 | 1.4 | 0.6 | 1.1 | 3.1 | 1.2 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 112 | 144 | 145 | 155 | 188 | 195 | 152 | 134 | 157 | 186 | 192 | 202 |
| Other Income | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 0 |
| Total Income | 113 | 144 | 146 | 155 | 188 | 196 | 152 | 135 | 158 | 188 | 193 | 203 |
| Total Expenditure | 100 | 125 | 130 | 138 | 166 | 179 | 152 | 138 | 147 | 174 | 175 | 180 |
| Operating Profit | 13 | 19 | 16 | 17 | 22 | 16 | 0 | -3 | 11 | 13 | 19 | 23 |
| Interest | 3 | 4 | 4 | 3 | 3 | 4 | 5 | 8 | 9 | 9 | 9 | 8 |
| Depreciation | 2 | 4 | 4 | 4 | 4 | 5 | 5 | 7 | 7 | 7 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Profit Before Tax | 7 | 11 | 8 | 10 | 15 | 8 | -11 | -18 | -5 | -3 | 3 | 7 |
| Provision for Tax | 3 | 4 | 3 | 3 | 4 | 2 | -3 | -0 | -0 | 0 | 0 | 0 |
| Profit After Tax | 5 | 7 | 5 | 6 | 10 | 6 | -8 | -18 | -5 | -3 | 3 | 7 |
| Adjustments | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 7 | 5 | 6 | 10 | 6 | -8 | -18 | -5 | -3 | 3 | 7 |
| Adjusted Earnings Per Share | 4.1 | 6.6 | 4.2 | 5.7 | 8.9 | 5.2 | -6.9 | -16 | -4.3 | -2.4 | 2.9 | 6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 13% | -0% | 6% |
| Operating Profit CAGR | 46% | 0% | 3% | 4% |
| PAT CAGR | 0% | 0% | -13% | -5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 35% | 24% | 35% | 2% |
| ROE Average | 9% | -4% | -12% | 2% |
| ROCE Average | 15% | 9% | 3% | 10% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 37 | 43 | 47 | 54 | 63 | 68 | 58 | 40 | 35 | 33 | 36 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 14 | 16 | 13 | 13 | 10 | 12 | 17 | 22 | 20 | 15 | 17 |
| Other Non-Current Liabilities | 3 | 3 | 3 | 3 | 2 | 3 | -1 | 37 | 37 | 38 | 38 |
| Total Current Liabilities | 31 | 43 | 37 | 41 | 48 | 59 | 85 | 98 | 92 | 90 | 78 |
| Total Liabilities | 84 | 105 | 100 | 111 | 123 | 141 | 159 | 197 | 184 | 175 | 170 |
| Fixed Assets | 23 | 27 | 23 | 29 | 28 | 29 | 26 | 83 | 78 | 72 | 67 |
| Other Non-Current Assets | 3 | 2 | 3 | 2 | 2 | 4 | 23 | 4 | 4 | 3 | 10 |
| Total Current Assets | 58 | 77 | 73 | 80 | 93 | 108 | 110 | 110 | 103 | 100 | 92 |
| Total Assets | 84 | 105 | 100 | 111 | 123 | 141 | 159 | 197 | 184 | 175 | 170 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 5 | 6 | 3 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 9 | 9 | 9 | 9 | 11 | -0 | 14 | 7 | 14 | 13 | 17 |
| Cash Flow from Investing Activities | -4 | -6 | -2 | -8 | -3 | -5 | -17 | -8 | -4 | -1 | -7 |
| Cash Flow from Financing Activities | -5 | -2 | -8 | -3 | -8 | 6 | 2 | 0 | -11 | -13 | -10 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | -3 | -1 | 0 | 0 | -0 | -0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 5 | 6 | 6 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.11 | 6.62 | 4.21 | 5.68 | 8.94 | 5.23 | -6.93 | -15.96 | -4.29 | -2.42 | 2.91 |
| CEPS(Rs) | 6.02 | 9.92 | 8.53 | 9.32 | 12.58 | 9.23 | -2 | -10.07 | 2.19 | 3.73 | 9.37 |
| DPS(Rs) | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.5 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 32.94 | 38.84 | 42.31 | 48.31 | 56.29 | 60.3 | 52.02 | 35.8 | 31.11 | 29.04 | 32.06 |
| Core EBITDA Margin(%) | 9.56 | 11.73 | 9.78 | 10.56 | 11.32 | 7.81 | -0.06 | -2.57 | 6.55 | 6.19 | 9.06 |
| EBIT Margin(%) | 8.37 | 9.58 | 7.25 | 8.12 | 9.49 | 5.89 | -3.46 | -7.07 | 2.48 | 3.4 | 6.45 |
| Pre Tax Margin(%) | 5.75 | 7.09 | 4.88 | 6.27 | 7.74 | 3.98 | -7.03 | -13.37 | -3.11 | -1.44 | 1.68 |
| PAT Margin (%) | 3.65 | 4.56 | 3.15 | 4.1 | 5.36 | 2.96 | -5.09 | -13.34 | -3.1 | -1.48 | 1.66 |
| Cash Profit Margin (%) | 5.34 | 6.97 | 5.91 | 6.75 | 7.51 | 5.31 | -1.48 | -8.4 | 1.56 | 2.25 | 5.46 |
| ROA(%) | 5.6 | 7.66 | 4.96 | 6.01 | 8.58 | 4.37 | -5.14 | -10.05 | -2.56 | -1.53 | 1.85 |
| ROE(%) | 13.16 | 18.1 | 11.2 | 12.49 | 17.17 | 8.83 | -12.26 | -36.4 | -13.03 | -8.17 | 9.3 |
| ROCE(%) | 15.86 | 20.92 | 14.82 | 15.17 | 20.17 | 11.73 | -4.98 | -9.49 | 4.32 | 7.59 | 15.14 |
| Receivable days | 74.6 | 70.48 | 77.45 | 87.15 | 86.8 | 84.35 | 71.7 | 63.14 | 61.27 | 49.64 | 45.28 |
| Inventory Days | 69.1 | 66.19 | 72.84 | 76.83 | 72.28 | 96.61 | 153.8 | 164.82 | 127.09 | 112.49 | 110.85 |
| Payable days | 73.76 | 89.55 | 95.11 | 96.9 | 122.02 | 142.22 | 176.35 | 199.83 | 204.58 | 166.16 | 151.7 |
| PER(x) | 5.47 | 11.04 | 15.88 | 16.42 | 12.98 | 14.6 | 0 | 0 | 0 | 0 | 23.66 |
| Price/Book(x) | 0.68 | 1.88 | 1.58 | 1.93 | 2.06 | 1.27 | 0.42 | 0.84 | 1.22 | 1.33 | 2.15 |
| Dividend Yield(%) | 2.22 | 0.68 | 0.75 | 0.54 | 0.6 | 0.65 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.45 | 0.77 | 0.7 | 0.86 | 0.83 | 0.63 | 0.47 | 0.65 | 0.6 | 0.49 | 0.65 |
| EV/Core EBITDA(x) | 3.97 | 5.8 | 6.27 | 7.99 | 7.16 | 7.61 | 307.13 | -30.62 | 8.36 | 6.81 | 6.72 |
| Net Sales Growth(%) | 14.58 | 28.61 | 0.94 | 6.35 | 21.34 | 3.75 | -22.15 | -11.49 | 17.28 | 18.14 | 3.32 |
| EBIT Growth(%) | 14.68 | 44.46 | -23.25 | 7.15 | 41.86 | -35.58 | -145.67 | -80.86 | 141.18 | 61.97 | 95.81 |
| PAT Growth(%) | 31.53 | 57.82 | -30.01 | 24.51 | 58.65 | -42.66 | -233.77 | -132.07 | 72.73 | 43.6 | 215.59 |
| EPS Growth(%) | 31.5 | 61.04 | -36.38 | 34.68 | 57.48 | -41.43 | -232.3 | -130.43 | 73.12 | 43.62 | 220.47 |
| Debt/Equity(x) | 0.83 | 0.8 | 0.68 | 0.59 | 0.44 | 0.55 | 0.81 | 1.35 | 1.49 | 1.45 | 1.33 |
| Current Ratio(x) | 1.91 | 1.79 | 1.99 | 1.96 | 1.93 | 1.84 | 1.3 | 1.12 | 1.12 | 1.12 | 1.18 |
| Quick Ratio(x) | 1.12 | 1 | 1.16 | 1.12 | 1.1 | 0.77 | 0.54 | 0.54 | 0.55 | 0.43 | 0.47 |
| Interest Cover(x) | 3.19 | 3.85 | 3.06 | 4.4 | 5.41 | 3.08 | -0.97 | -1.12 | 0.44 | 0.7 | 1.35 |
| Total Debt/Mcap(x) | 1.22 | 0.43 | 0.43 | 0.3 | 0.21 | 0.44 | 1.92 | 1.6 | 1.22 | 1.09 | 0.62 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.12 | 59.12 | 59.12 | 59.12 | 59.12 | 59.12 | 59.57 | 59.57 | 59.57 | 59.57 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 40.88 | 40.88 | 40.88 | 40.88 | 40.88 | 40.88 | 40.43 | 40.43 | 40.43 | 40.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.67 | 0.67 | 0.67 | 0.67 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.45 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
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.
| 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
