Market Cap ₹3535 Cr.
Stock P/E 40.3
P/B 3.9
Current Price ₹313
Book Value ₹ 79.5
Face Value 1
52W High ₹400
Dividend Yield 0.03%
52W Low ₹ 108.6
Skipper Ltd is an integrated transmission tower manufacturing organisation with angle rolling, tower, accessories and fastener manufacturing, and engineering, procurement and construction (EPC) line construction. The Company's principal merchandise/services encompass engineering merchandise and polyvinyl chloride (PVC) products. The Company operates thru 3 segments: Engineering Products, Infrastructure Projects and Polymer Products. The Engineering Products section consists of towers, angles, highmast poles, swaged poles and scaffoldings. The Infrastructure Projects phase consists of horizontal direct drilling offerings, and engineering, procurement and construction services. The Polymer Products segment consists of PVC, chlorinated polyvinyl chloride (CPVC), unplasticized Polyvinyl Chloride (UPVC), soil, waste and rain (SWR) pipes and fittings, and other associated products. The Polymer Products phase has a production potential of approximately 35,000 million tons/annum (MTPA).
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 400 | 553 | 416 | 462 | 445 | 657 | 555 | 772 | 802 | 1154 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 3 |
| Total Income | 402 | 554 | 417 | 463 | 446 | 659 | 556 | 774 | 804 | 1157 |
| Total Expenditure | 353 | 491 | 380 | 422 | 400 | 586 | 494 | 699 | 725 | 1045 |
| Operating Profit | 49 | 63 | 37 | 41 | 47 | 73 | 62 | 76 | 79 | 112 |
| Interest | 23 | 25 | 24 | 23 | 26 | 32 | 28 | 35 | 39 | 52 |
| Depreciation | 12 | 12 | 13 | 11 | 11 | 11 | 12 | 13 | 13 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 25 | 0 | 7 | 9 | 30 | 21 | 28 | 26 | 46 |
| Provision for Tax | 5 | -0 | 0 | 3 | 2 | 9 | 7 | 9 | 9 | 22 |
| Profit After Tax | 8 | 25 | 0 | 5 | 7 | 21 | 14 | 19 | 18 | 24 |
| Adjustments | -1 | -1 | -1 | -2 | 2 | 3 | 2 | 1 | 3 | 1 |
| Profit After Adjustments | 7 | 25 | -1 | 3 | 10 | 24 | 16 | 20 | 20 | 25 |
| Adjusted Earnings Per Share | 0.7 | 2.3 | -0.1 | 0.3 | 0.9 | 2.3 | 1.5 | 1.9 | 1.9 | 2.4 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 1871 | 1391 | 1582 | 1707 | 1980 | 3283 |
| Other Income | 1 | 2 | 32 | 23 | 17 | 8 |
| Total Income | 1872 | 1392 | 1613 | 1730 | 1997 | 3291 |
| Total Expenditure | 1689 | 1251 | 1464 | 1558 | 1799 | 2963 |
| Operating Profit | 183 | 142 | 149 | 172 | 199 | 329 |
| Interest | 102 | 85 | 74 | 94 | 105 | 154 |
| Depreciation | 38 | 38 | 45 | 48 | 47 | 52 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 43 | 18 | 30 | 27 | 50 | 121 |
| Provision for Tax | 12 | -23 | 9 | 2 | 14 | 47 |
| Profit After Tax | 31 | 41 | 21 | 25 | 36 | 75 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | 7 |
| Profit After Adjustments | 31 | 41 | 21 | 25 | 36 | 81 |
| Adjusted Earnings Per Share | 3 | 3.9 | 2 | 2.4 | 3.4 | 7.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 16% | 12% | 0% | 0% |
| Operating Profit CAGR | 16% | 12% | 0% | 0% |
| PAT CAGR | 44% | -4% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 157% | 79% | 41% | NA% |
| ROE Average | 5% | 4% | 4% | 4% |
| ROCE Average | 12% | 10% | 10% | 10% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|
| Shareholder's Funds | 649 | 687 | 708 | 732 | 767 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 164 | 157 | 256 | 212 | 192 |
| Other Non-Current Liabilities | 63 | 42 | 52 | 56 | 159 |
| Total Current Liabilities | 778 | 827 | 903 | 1084 | 1105 |
| Total Liabilities | 1653 | 1713 | 1919 | 2084 | 2223 |
| Fixed Assets | 514 | 579 | 657 | 657 | 697 |
| Other Non-Current Assets | 20 | 83 | 46 | 42 | 69 |
| Total Current Assets | 1118 | 1051 | 1216 | 1385 | 1457 |
| Total Assets | 1653 | 1713 | 1919 | 2084 | 2223 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | 134 | 215 | 180 | 17 | 284 |
| Cash Flow from Investing Activities | -41 | -51 | -100 | -48 | -98 |
| Cash Flow from Financing Activities | -93 | -163 | -81 | 31 | -185 |
| Net Cash Inflow / Outflow | -0 | 0 | 0 | 0 | 1 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 2 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.97 | 3.92 | 2.04 | 2.39 | 3.38 |
| CEPS(Rs) | 6.57 | 7.57 | 6.31 | 7.01 | 7.83 |
| DPS(Rs) | 0.25 | 0.1 | 0.1 | 0.1 | 0.1 |
| Book NAV/Share(Rs) | 61.71 | 65.39 | 67.34 | 69.65 | 73.01 |
| Core EBITDA Margin(%) | 9.71 | 9.95 | 7.36 | 8.66 | 9.08 |
| EBIT Margin(%) | 7.75 | 7.38 | 6.52 | 6.99 | 7.74 |
| Pre Tax Margin(%) | 2.3 | 1.3 | 1.89 | 1.56 | 2.5 |
| PAT Margin (%) | 1.67 | 2.96 | 1.32 | 1.46 | 1.78 |
| Cash Profit Margin (%) | 3.69 | 5.67 | 4.16 | 4.27 | 4.12 |
| ROA(%) | 1.89 | 2.47 | 1.16 | 1.26 | 1.65 |
| ROE(%) | 4.81 | 6.21 | 3.02 | 3.49 | 4.74 |
| ROCE(%) | 12.38 | 8.96 | 9.09 | 9.85 | 12.14 |
| Receivable days | 96.43 | 121.21 | 104.19 | 95.95 | 72.48 |
| Inventory Days | 104.33 | 133.52 | 125.25 | 146.92 | 154.99 |
| Payable days | 101.46 | 149.04 | 182.98 | 204.57 | 174.97 |
| PER(x) | 24.8 | 4.72 | 29.05 | 22.25 | 27.81 |
| Price/Book(x) | 1.19 | 0.28 | 0.88 | 0.76 | 1.29 |
| Dividend Yield(%) | 0.33 | 0.53 | 0.16 | 0.18 | 0.1 |
| EV/Net Sales(x) | 0.69 | 0.46 | 0.65 | 0.64 | 0.73 |
| EV/Core EBITDA(x) | 7.03 | 4.48 | 6.93 | 6.31 | 7.25 |
| Net Sales Growth(%) | 0 | -25.68 | 13.74 | 7.94 | 16.01 |
| EBIT Growth(%) | 0 | -28.59 | 0.38 | 15.79 | 28.59 |
| PAT Growth(%) | 0 | 32.93 | -49.19 | 19.28 | 41.43 |
| EPS Growth(%) | 0 | 32.24 | -48.04 | 17.32 | 41.43 |
| Debt/Equity(x) | 0.81 | 0.66 | 0.62 | 0.77 | 0.63 |
| Current Ratio(x) | 1.44 | 1.27 | 1.35 | 1.28 | 1.32 |
| Quick Ratio(x) | 0.75 | 0.68 | 0.68 | 0.55 | 0.49 |
| Interest Cover(x) | 1.42 | 1.21 | 1.41 | 1.29 | 1.48 |
| Total Debt/Mcap(x) | 0.68 | 2.33 | 0.7 | 1.01 | 0.49 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 | 66.47 |
| FII | 9.48 | 9.31 | 9.28 | 9.87 | 9.61 | 9.51 | 9.93 | 8.09 | 7.39 | 4.6 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.28 | 0.15 | 0.15 | 0.2 |
| Public | 18.63 | 18.8 | 18.83 | 18.24 | 18.5 | 18.48 | 17.89 | 19.87 | 20.57 | 28.73 |
| 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 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 | 7.51 |
| FII | 0.97 | 0.96 | 0.95 | 1.01 | 0.99 | 0.98 | 1.02 | 0.83 | 0.76 | 0.52 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.03 | 0.02 | 0.01 | 0.02 |
| Public | 1.91 | 1.93 | 1.93 | 1.87 | 1.9 | 1.9 | 1.84 | 2.04 | 2.11 | 3.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 11.29 |
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
