Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

Sumit Woods

₹74.4 0 | 0%

WEBSITE BSE:0 NSE : 17 May, 00:00

Market Cap ₹302 Cr.

Stock P/E 35.4

P/B 3.6

Current Price ₹74.4

Book Value ₹ 20.5

Face Value 10

52W High ₹80.3

Dividend Yield 0%

52W Low ₹ 27

Edit Ratio

Sumit Woods Research see more...

Overview Inc. Year: 2005Industry: Construction - Real Estate

Sumit Woods Ltd engages within the real estate improvement and incidental service activities in India. The employer develops and sells residential, business, retail, and social infrastructure initiatives. Sumit Woods Ltd was founded in 1997 and is situated in Mumbai, India.

Read More..

Sumit Woods Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Sumit Woods Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 11 13 31 13 21 22 46 34 39 43
Other Income 0 0 0 0 0 0 1 0 1 1
Total Income 11 13 32 13 21 22 46 34 39 43
Total Expenditure 10 11 29 8 16 15 38 28 34 36
Operating Profit 1 2 2 5 5 7 8 6 5 8
Interest 2 2 2 3 3 4 5 4 4 4
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 0 2 2 3 3 2 1 4
Provision for Tax 0 1 0 1 1 1 0 1 0 1
Profit After Tax -1 -2 0 1 1 2 2 2 1 2
Adjustments 1 1 1 0 0 0 0 -0 -0 -1
Profit After Adjustments -0 -1 1 2 1 2 3 2 1 2
Adjusted Earnings Per Share -0.1 -0.2 0.2 0.5 0.4 0.7 0.8 0.5 0.2 0.5

Sumit Woods Profit & Loss

#(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 29 19 27 27 42 31 54 49 47 66 101 162
Other Income 1 1 3 2 5 3 3 2 3 1 1 3
Total Income 30 20 30 30 47 34 57 50 50 67 103 162
Total Expenditure 25 7 18 21 36 18 44 34 59 60 78 136
Operating Profit 5 13 11 9 11 17 13 16 -9 7 25 27
Interest 3 7 9 7 7 6 7 7 7 8 15 17
Depreciation 0 1 1 1 1 1 1 1 1 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 2 4 1 1 4 10 5 9 -17 -2 9 10
Provision for Tax 1 1 0 0 1 2 2 2 5 1 2 2
Profit After Tax 2 3 1 1 3 8 2 6 -21 -3 7 7
Adjustments 0 0 0 0 0 0 4 -4 -1 2 1 -1
Profit After Adjustments 2 3 1 1 3 8 7 3 -22 -1 8 8
Adjusted Earnings Per Share 0 0 0 0 0 0 2.2 0.9 -7.3 -0.3 2.5 2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 53% 27% 27% 13%
Operating Profit CAGR 257% 16% 8% 17%
PAT CAGR 0% 5% -3% 13%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 110% 91% 30% NA%
ROE Average 12% -8% -3% 3%
ROCE Average 13% 3% 7% 9%

Sumit Woods Balance Sheet

#(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 30 34 35 36 40 50 77 79 57 56 67
Minority's Interest 0 0 0 0 0 0 40 27 26 20 21
Borrowings 27 46 47 39 48 40 29 50 63 102 125
Other Non-Current Liabilities -0 -0 -0 0 0 0 0 0 1 1 1
Total Current Liabilities 39 44 44 60 34 27 35 32 30 42 59
Total Liabilities 96 124 126 135 122 117 181 188 176 222 274
Fixed Assets 12 13 10 9 8 8 9 8 7 7 7
Other Non-Current Assets 7 12 14 21 18 24 31 28 28 34 35
Total Current Assets 77 100 102 105 96 86 141 152 140 181 232
Total Assets 96 124 126 135 122 117 181 188 176 222 274

Sumit Woods Cash Flow

#(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 1 2 5 2 7 2 3 3 7
Cash Flow from Operating Activities -11 -5 11 25 -12 18 23 -7 -1 -27 -15
Cash Flow from Investing Activities -1 -6 -2 -7 5 -4 -9 7 -2 -4 -4
Cash Flow from Financing Activities 11 12 -8 -15 4 -12 -19 1 4 35 18
Net Cash Inflow / Outflow -1 0 1 3 -3 1 -5 0 1 4 -2
Closing Cash & Cash Equivalent 0 1 2 5 2 3 2 3 3 7 5

Sumit Woods Ratios

# 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 0 0 0 0 0 2.19 0.92 -7.34 -0.3 2.5
CEPS(Rs) 0.92 1.88 0.93 0.78 1.94 3.86 1.05 2.32 -6.76 -0.88 2.5
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0 0 0 0 0 0 25.13 25.94 18.6 18.3 20.72
Core EBITDA Margin(%) 16.51 62.52 31.47 23.88 15.84 44.2 18.81 29.31 -26 8.91 23.39
EBIT Margin(%) 17.19 60.71 36.93 28.48 24.85 51.57 22.62 31.14 -20.97 9.14 24.13
Pre Tax Margin(%) 7.84 20.92 3.87 3.37 9.34 32.26 9.12 17.77 -35.58 -2.96 8.96
PAT Margin (%) 5.23 14.42 3.17 2.73 7.42 24.67 4.56 13.18 -45.18 -5.02 6.82
Cash Profit Margin (%) 6.59 21.04 7.31 5.97 9.69 26.67 5.96 14.55 -43.93 -4.07 7.52
ROA(%) 1.61 2.46 0.68 0.57 2.43 6.46 1.64 3.48 -11.67 -1.67 2.8
ROE(%) 5.17 8.47 2.46 2.11 8.22 17.26 3.89 8.22 -31.2 -5.88 11.61
ROCE(%) 7.66 14.25 10.59 8.03 10.65 16.83 11.62 12.5 -7.84 4.19 13.17
Receivable days 65.57 104.01 87.16 103.6 105.02 144.7 61.44 92.88 131.89 93.04 72.54
Inventory Days 789.88 1434.74 1160.01 1149.79 666.26 786.83 643.74 937.8 908.98 702.16 605.12
Payable days 212.24 1278.7 150.36 142.02 78.23 154.66 62.28 99.1 55.45 54.54 57.59
PER(x) 0 0 0 0 0 0 8.1 15.3 0 0 12.21
Price/Book(x) 0 0 0 0 0 0 0.71 0.54 0.51 0.61 1.47
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.48 3.56 2.39 2.49 1.46 1.75 1.62 1.87 1.91 2.08 2.23
EV/Core EBITDA(x) 7.98 5.29 5.82 7.86 5.38 3.28 6.76 5.74 -9.68 20.64 8.98
Net Sales Growth(%) 0 -36.11 43 1.96 53.74 -25.63 71.61 -9.58 -3.43 40.47 53.52
EBIT Growth(%) 0 125.64 -13.01 -21.38 34.15 54.34 -24.71 24.44 -165.05 161.19 305.59
PAT Growth(%) 0 76.15 -68.57 -12.15 317.79 147.25 -68.3 161.48 -431 84.38 308.59
EPS Growth(%) 0 0 0 0 0 0 0 -57.88 -896.63 95.96 941.04
Debt/Equity(x) 1.22 1.75 1.66 1.81 1.38 0.95 0.47 0.63 1.14 1.97 2.18
Current Ratio(x) 1.97 2.27 2.34 1.74 2.83 3.14 4.07 4.83 4.74 4.27 3.89
Quick Ratio(x) 0.34 0.36 0.35 0.31 0.82 0.68 0.54 0.78 1.13 0.79 0.72
Interest Cover(x) 1.84 1.53 1.12 1.13 1.6 2.67 1.68 2.33 -1.44 0.76 1.59
Total Debt/Mcap(x) 0 0 0 0 0 0 0.67 1.17 2.22 3.21 1.48

Sumit Woods Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 69.94 69.94 69.94 69.94 69.94 69.94 69.94 69.94 69.94 71.65
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 30.06 30.06 30.06 30.06 30.06 30.06 30.06 30.06 30.06 28.35
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

Cons

  • Company has a low return on equity of -8% over the last 3 years.
  • Debtor days have increased from 54.54 to 57.59days.
  • Stock is trading at 3.6 times its book value.
  • The company has delivered a poor profit growth of -2% 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.

Sumit Woods News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!