Market Cap ₹15 Cr.
Stock P/E 1.8
P/B 0.6
Current Price ₹14.8
Book Value ₹ 23.3
Face Value 10
52W High ₹16.6
Dividend Yield 0%
52W Low ₹ 7.6
SMVD Poly Pack Ltd is an India based company engaged inside the business of manufacturing of Polypropylene (PP)/High Density Polyethylene (HDPE) woven sacks luggage and sacks. The Company also manufactures leno baggage, jumbo bendy intermediate bulk box (FIBC) baggage and HDPE tarpaulin. It manufactures PP/HDPE luggage ranging from 5 kilogram (Kg) to one hundred Kg. It additionally offers four coloration printed bags in its small baggage phase and multi color luggage in bi-oriented polypropylene (BOPP) section. It offers two brands of leno baggage, which includes SMVD heavy and Sona Bangla.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 6 | 24 | 29 | 30 | 36 | 47 | 50 | 58 | 68 | 86 | 80 | |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Total Income | 6 | 24 | 29 | 30 | 36 | 47 | 50 | 58 | 68 | 86 | 80 | |
Total Expenditure | 5 | 22 | 27 | 27 | 31 | 42 | 43 | 52 | 62 | 79 | 74 | |
Operating Profit | 1 | 2 | 3 | 3 | 5 | 5 | 7 | 6 | 6 | 7 | 6 | |
Interest | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | |
Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | |
Profit Before Tax | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 1 | 0 | 1 | 0 | |
Provision for Tax | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
Profit After Tax | -0 | -0 | 0 | 0 | 1 | 2 | 2 | 1 | 0 | 1 | 0 | |
Adjustments | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | -0 | -0 | 0 | 0 | 1 | 2 | 2 | 1 | 0 | 1 | 0 | |
Adjusted Earnings Per Share | -0.6 | -0.3 | 0.1 | 0.1 | 1.8 | 2.1 | 2.4 | 0.7 | 0.5 | 1 | 0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -7% | 11% | 11% | 30% |
Operating Profit CAGR | -14% | 0% | 4% | 20% |
PAT CAGR | -100% | -100% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 6% | 19% | 13% | NA% |
ROE Average | 1% | 3% | 5% | 5% |
ROCE Average | 7% | 8% | 9% | 10% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 5 | 5 | 6 | 6 | 7 | 18 | 21 | 22 | 22 | 23 | 23 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 9 | 9 | 9 | 9 | 8 | 7 | 10 | 8 | 11 | 8 | 6 |
Other Non-Current Liabilities | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 |
Total Current Liabilities | 6 | 7 | 8 | 10 | 12 | 16 | 26 | 30 | 29 | 41 | 47 |
Total Liabilities | 21 | 22 | 24 | 26 | 28 | 43 | 59 | 61 | 65 | 74 | 79 |
Fixed Assets | 14 | 14 | 14 | 15 | 16 | 15 | 22 | 27 | 26 | 25 | 25 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 7 | 6 | 1 | 0 | 2 | 2 |
Total Current Assets | 7 | 8 | 10 | 11 | 12 | 21 | 30 | 33 | 38 | 47 | 53 |
Total Assets | 21 | 22 | 24 | 26 | 28 | 43 | 59 | 61 | 65 | 74 | 79 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Cash Flow from Operating Activities | -2 | 2 | 2 | 4 | 4 | -1 | 5 | 7 | 1 | 9 | 6 |
Cash Flow from Investing Activities | -9 | -0 | -1 | -1 | -1 | -7 | -7 | -1 | -0 | -2 | -2 |
Cash Flow from Financing Activities | 10 | -1 | -2 | -2 | -3 | 8 | 3 | -6 | -0 | -8 | -5 |
Net Cash Inflow / Outflow | -1 | 0 | -0 | 0 | 0 | 0 | 1 | -0 | 0 | -0 | -1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -0.62 | -0.32 | 0.1 | 0.09 | 1.78 | 2.13 | 2.45 | 0.73 | 0.48 | 1.04 | 0.28 |
CEPS(Rs) | -0.21 | 0.54 | 1.14 | 1.22 | 3.01 | 3.02 | 3.6 | 2.29 | 2.17 | 2.78 | 2.06 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 9.41 | 8.65 | 8.84 | 8.94 | 10.72 | 18.28 | 20.73 | 21.45 | 21.94 | 22.98 | 23.26 |
Core EBITDA Margin(%) | 14.92 | 8.9 | 9.59 | 10.14 | 10.64 | 9.29 | 11.4 | 9.33 | 7.47 | 6.86 | 5.6 |
EBIT Margin(%) | 11.35 | 6.69 | 7.29 | 7.62 | 9.63 | 8.06 | 9.69 | 7.12 | 5.44 | 5.15 | 4.14 |
Pre Tax Margin(%) | 0.65 | 0.45 | 1.3 | 1.03 | 4.2 | 4.46 | 5.64 | 1.63 | 0.62 | 1.36 | 0.41 |
PAT Margin (%) | -5.59 | -0.83 | 0.23 | 0.2 | 2.94 | 3.96 | 4.28 | 1.09 | 0.61 | 1.03 | 0.29 |
Cash Profit Margin (%) | -1.86 | 1.4 | 2.61 | 2.76 | 4.98 | 5.62 | 6.3 | 3.46 | 2.72 | 2.74 | 2.19 |
ROA(%) | -1.63 | -0.91 | 0.29 | 0.24 | 4.4 | 6.01 | 4.83 | 1.21 | 0.77 | 1.51 | 0.36 |
ROE(%) | -6.58 | -3.72 | 1.2 | 1 | 18.09 | 16.75 | 12.54 | 3.43 | 2.23 | 4.64 | 1.17 |
ROCE(%) | 3.62 | 8 | 10.43 | 10.43 | 16.99 | 14.68 | 12.77 | 9.15 | 8.11 | 9.49 | 6.99 |
Receivable days | 70.88 | 29.03 | 35.88 | 37.93 | 24.86 | 22.49 | 31.88 | 41.31 | 47.94 | 45.05 | 59.49 |
Inventory Days | 212.08 | 64.42 | 65.95 | 78.46 | 69.4 | 69.33 | 97.45 | 104.19 | 94.92 | 88.87 | 114.44 |
Payable days | 96.35 | 22.86 | 24.24 | 28.05 | 29.41 | 33.9 | 42.57 | 41.76 | 39.83 | 58.36 | 103.57 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 6.28 | 3.32 | 4.83 | 8.64 | 7.36 | 38.18 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0.73 | 0.39 | 0.16 | 0.19 | 0.33 | 0.45 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.43 | 0.66 | 0.55 | 0.59 | 0.48 | 0.64 | 0.74 | 0.57 | 0.52 | 0.45 | 0.54 |
EV/Core EBITDA(x) | 16.1 | 7.35 | 5.68 | 5.84 | 3.59 | 5.77 | 5.52 | 5.25 | 5.92 | 5.5 | 7.34 |
Net Sales Growth(%) | 0 | 280.45 | 23.39 | 1.52 | 19.77 | 32.26 | 5.58 | 16.12 | 17.99 | 26.25 | -7.63 |
EBIT Growth(%) | 0 | 124.11 | 34.59 | 6.06 | 72.29 | 11.12 | 27.61 | -14.83 | -7.85 | 20.28 | -25.68 |
PAT Growth(%) | 0 | 43.15 | 134.12 | -12.09 | 1903.91 | 79.06 | 14.7 | -70.41 | -33.13 | 115.6 | -73.99 |
EPS Growth(%) | 0 | 48.07 | 131.35 | -11.24 | 1891.27 | 19.9 | 14.69 | -70.26 | -33.48 | 115.58 | -73.64 |
Debt/Equity(x) | 2.69 | 2.75 | 2.52 | 2.78 | 2.25 | 0.96 | 1.45 | 1.43 | 1.5 | 1.4 | 1.41 |
Current Ratio(x) | 1.1 | 1.17 | 1.22 | 1.1 | 1.06 | 1.28 | 1.17 | 1.11 | 1.31 | 1.16 | 1.12 |
Quick Ratio(x) | 0.53 | 0.5 | 0.47 | 0.39 | 0.33 | 0.55 | 0.46 | 0.46 | 0.55 | 0.49 | 0.45 |
Interest Cover(x) | 1.06 | 1.07 | 1.22 | 1.16 | 1.77 | 2.24 | 2.39 | 1.3 | 1.13 | 1.36 | 1.11 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 1.31 | 3.71 | 8.73 | 7.89 | 4.19 | 3.12 |
# | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 |
FII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 |
Public | 34.43 | 34.43 | 34.43 | 34.43 | 34.43 | 34.43 | 34.27 | 34.43 | 34.43 | 34.43 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.66 | 0.66 | 0.66 | 0.66 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.34 | 0.35 | 0.35 | 0.35 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1 | 1 | 1 | 1 |
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