SM Auto Stamping

₹45.1 0 | 0%

WEBSITE BSE:543065 NSE : SMAUTO 17 May, 14:53

Market Cap ₹62 Cr.

Stock P/E 0.0

P/B 3.9

Current Price ₹45.1

Book Value ₹ 11.7

Face Value 10

52W High ₹64

Dividend Yield 2.77%

52W Low ₹ 0

Edit Ratio

SM Auto Stamping Research see more...

Overview Inc. Year: 2006Industry: Auto Ancillary

SM Auto Stamping Ltd manufactures and sells auto-components for automobile and engineering sectors in India. The employer offers sheet metal pressed clutches, brakes, engine mountings, chassis, shaft pressure, body trims, bearings, and many others. For use in passenger vehicles, commercial cars, and tractors. It additionally offers deep drawn and control panel additives for electric gadget industry. SM Auto Stamping Ltd was founded in 1995 and is based in Nashik, India.

SM Auto Stamping Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

SM Auto Stamping Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

SM Auto Stamping Profit & Loss

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Net Sales	51	63	58	44	39	55	69
Other Income	3	3	1	1	1	1	2
Total Income	53	66	59	45	40	55	70
Total Expenditure	48	58	54	46	38	50	63
Operating Profit	5	8	5	-1	2	6	7
Interest	3	3	1	1	2	1	1
Depreciation	3	2	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0
Profit Before Tax	-1	3	2	-3	-1	3	4
Provision for Tax	1	1	1	-1	1	-0	1
Profit After Tax	-2	2	2	-2	-2	4	3
Adjustments	8	-0	1	0	0	0	0
Profit After Adjustments	6	2	2	-2	-2	4	3
Adjusted Earnings Per Share	0	0	0	-1.4	-1.2	2.7	2.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	16%	2%	0%
Operating Profit CAGR	17%	0%	-3%	0%
PAT CAGR	-25%	0%	8%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-6%	40%	NA%	NA%
ROE Average	16%	9%	6%	5%
ROCE Average	21%	14%	10%	10%

SM Auto Stamping Balance Sheet

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	9	11	12	16	14	18	20
Minority's Interest	1	1	0	0	0	0	0
Borrowings	14	10	5	5	4	4	1
Other Non-Current Liabilities	1	1	0	0	1	0	1
Total Current Liabilities	27	31	22	13	13	13	16
Total Liabilities	53	55	39	34	33	35	37
Fixed Assets	26	25	8	9	9	9	11
Other Non-Current Assets	0	1	8	12	12	13	12
Total Current Assets	26	29	22	14	12	13	14
Total Assets	53	55	39	34	33	35	37

SM Auto Stamping Cash Flow

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	3	0	0
Cash Flow from Operating Activities	54	5	1	2	1	3	7
Cash Flow from Investing Activities	-52	2	1	-4	-1	-1	-0
Cash Flow from Financing Activities	-2	-7	-2	6	-3	-2	-6
Net Cash Inflow / Outflow	0	-0	-0	3	-3	0	0
Closing Cash & Cash Equivalent	0	0	0	3	0	0	0

SM Auto Stamping Ratios

#	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	0	0	-1.37	-1.16	2.65	2.32
CEPS(Rs)	0.94	4.39	2.83	-1.02	-0.39	3.35	3.01
DPS(Rs)	0	0	0	0	0	1.25	1.25
Book NAV/Share(Rs)	0	0	0	11.16	10	12.66	13.73
Core EBITDA Margin(%)	4.23	7.83	7.18	-3.73	3.23	8.82	7.85
EBIT Margin(%)	4.21	8.54	6.42	-3.95	3.29	8.28	8.32
Pre Tax Margin(%)	-1.76	4.41	4.08	-6.82	-1.62	5.86	6.48
PAT Margin (%)	-2.74	3.46	3.02	-4.79	-4.37	6.67	4.5
Cash Profit Margin (%)	1.72	7.04	5.08	-3.29	-1.43	8.78	6.26
ROA(%)	-2.98	4.21	3.77	-5.8	-5.07	10.7	8.57
ROE(%)	-19.8	25.12	15.81	-15.1	-11.25	22.48	16.38
ROCE(%)	6.74	16.29	12.95	-6.28	4.62	17.5	21.21
Receivable days	65.98	69.45	76.76	66.17	60.84	46.54	39.86
Inventory Days	73.48	63.43	63.04	53.41	35.99	27.61	23.01
Payable days	121.65	112.55	115.53	66.15	46.49	55.28	45.95
PER(x)	0	0	0	0	0	5.28	17.21
Price/Book(x)	0	0	0	1.61	1.8	1.11	2.91
Dividend Yield(%)	0	0	0	0	0	8.93	3.13
EV/Net Sales(x)	0.56	0.37	0.24	0.84	0.93	0.53	0.94
EV/Core EBITDA(x)	5.8	3	2.83	-34.41	14.86	5.08	9.29
Net Sales Growth(%)	0	24.62	-8.23	-23.73	-12.19	40.05	25.91
EBIT Growth(%)	0	131.71	-32.97	-146.9	173.23	252.38	26.56
PAT Growth(%)	0	244.16	-22.05	-220.82	19.87	313.9	-15.16
EPS Growth(%)	0	0	0	0	15.58	329.48	-12.5
Debt/Equity(x)	2.94	1.92	1.05	0.93	0.72	0.49	0.37
Current Ratio(x)	0.95	0.93	1.02	1.09	0.89	0.98	0.89
Quick Ratio(x)	0.53	0.57	0.61	0.78	0.61	0.63	0.63
Interest Cover(x)	0.71	2.07	2.74	-1.37	0.67	3.42	4.52
Total Debt/Mcap(x)	0	0	0	0.58	0.4	0.44	0.13

SM Auto Stamping Shareholding Pattern

#	Sep 2018	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024
Promoter	100	73.12	73.12	73.12	73.12	73.12	73.12	73.12	73.12	72.95
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0	26.88	26.88	26.88	26.88	26.88	26.88	26.88	26.88	27.05
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2018	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024
Promoter	0.13	1.04	1.04	1.04	1.04	1.04	1.04	1.04	1.04	1
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.37
Others	0	0	0	0	0	0	0	0	0	0
Total	0.13	1.43	1.43	1.43	1.43	1.43	1.43	1.43	1.43	1.37

Pros

Debtor days have improved from 55.28 to 45.95days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 9% over the last 3 years.
Stock is trading at 3.9 times its book value.
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.