WEBSITE BSE:520056 NSE: TVSHLTD Inc. Year: 1962 Industry: Finance - Investment My Bucket: Add Stock
Last updated: 15:56
Sundaram-Clayton Ltd is a holding company engaged inside the production and distribution of aluminium alloy cast articles, together with components and additives. The Company manufactures elements and add-ons for motor vehicles, consisting of brakes, gearboxes, axles, suspension shock absorbers, radiators, clutches, steering wheels, steering columns and steerage boxes, among others. Its segments consist of Automotive additives, Motor Vehicles and Others. It manufactures aluminium pressure die castings for heavy industrial vehicles, passenger au...Read More
Sundaram-Clayton Ltd is a holding company engaged inside the production and distribution of aluminium alloy cast articles, together with components and additives. The Company manufactures elements and add-ons for motor vehicles, consisting of brakes, gearboxes, axles, suspension shock absorbers, radiators, clutches, steering wheels, steering columns and steerage boxes, among others. Its segments consist of Automotive additives, Motor Vehicles and Others. It manufactures aluminium pressure die castings for heavy industrial vehicles, passenger automobiles and two wheelers. Its product variety includes equipment housing, filter heads, air connectors, filtration module casting, faster charger and charge air pipe for the truck segment; cylinder head, case transaxle assembly, oil pan, chain case, cylinder head cover, adaptor oil filter out, fuel pump housing, fork equipment shift and starter housing for passenger vehicles, and crank case, cylinder barrel, wheel hub for powered wheelers and brake gadget valve bodies. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹29626 Cr.
Stock P/E 12.5
P/B 4.6
Current Price ₹14643
Book Value ₹ 3205.4
Face Value 5
52W High ₹16150
Dividend Yield 0.64%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 10607 | 10014 | 10025 | 10383 | 11450 | 11359 | 11800 | 12742 | 14549 | 15276 |
| Other Income | 13 | 7 | 9 | 7 | 8 | 18 | 7 | 11 | 13 | 16 |
| Total Income | 10620 | 10021 | 10034 | 10391 | 11458 | 11377 | 11807 | 12754 | 14562 | 15291 |
| Total Expenditure | 9113 | 8461 | 8498 | 8889 | 9772 | 9522 | 9892 | 10730 | 12276 | 12812 |
| Operating Profit | 1507 | 1560 | 1536 | 1502 | 1686 | 1855 | 1916 | 2024 | 2286 | 2479 |
| Interest | 517 | 516 | 532 | 517 | 520 | 551 | 635 | 663 | 651 | 651 |
| Depreciation | 252 | 244 | 264 | 242 | 255 | 260 | 309 | 332 | 341 | 361 |
| Exceptional Income / Expenses | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 |
| Profit Before Tax | 736 | 801 | 740 | 742 | 910 | 1043 | 972 | 1029 | 1294 | 1417 |
| Provision for Tax | 269 | 255 | 276 | 251 | 301 | 340 | 323 | 343 | 402 | 445 |
| Profit After Tax | 468 | 546 | 464 | 492 | 610 | 703 | 649 | 686 | 892 | 972 |
| Adjustments | -240 | -321 | -232 | -275 | -332 | -317 | -366 | -351 | -449 | -479 |
| Profit After Adjustments | 228 | 224 | 232 | 217 | 278 | 386 | 283 | 336 | 443 | 493 |
| Adjusted Earnings Per Share | 112.6 | 110.8 | 114.7 | 107.2 | 137.5 | 190.7 | 139.8 | 165.8 | 218.8 | 243.7 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 11340 | 12464 | 13498 | 17512 | 21548 | 19859 | 20299 | 25591 | 33662 | 39882 | 44993 | 54367 |
| Other Income | 38 | 97 | 171 | 148 | 28 | 56 | 63 | 35 | 29 | 34 | 40 | 47 |
| Total Income | 11377 | 12561 | 13669 | 17660 | 21576 | 19915 | 20362 | 25625 | 33690 | 39916 | 45033 | 54414 |
| Total Expenditure | 10623 | 11510 | 12497 | 16002 | 19209 | 17448 | 17910 | 22603 | 29316 | 34073 | 38075 | 45710 |
| Operating Profit | 754 | 1051 | 1172 | 1658 | 2367 | 2467 | 2451 | 3022 | 4375 | 5843 | 6958 | 8705 |
| Interest | 99 | 102 | 88 | 372 | 719 | 910 | 929 | 985 | 1424 | 2032 | 2223 | 2600 |
| Depreciation | 238 | 317 | 377 | 447 | 534 | 649 | 643 | 845 | 986 | 1011 | 1067 | 1343 |
| Exceptional Income / Expenses | 61 | 6 | 2 | 0 | 0 | -61 | -22 | -12 | 89 | -5 | 0 | -50 |
| Profit Before Tax | 478 | 641 | 710 | 841 | 1118 | 845 | 854 | 1184 | 2013 | 2751 | 3594 | 4712 |
| Provision for Tax | 137 | 169 | 163 | 212 | 368 | 219 | 262 | 360 | 680 | 994 | 1214 | 1513 |
| Profit After Tax | 341 | 472 | 547 | 629 | 750 | 627 | 592 | 824 | 1333 | 1757 | 2379 | 3199 |
| Adjustments | -129 | -181 | -217 | -291 | -318 | -289 | -268 | -384 | -684 | -957 | -1215 | -1645 |
| Profit After Adjustments | 212 | 292 | 330 | 338 | 432 | 337 | 324 | 441 | 650 | 800 | 1164 | 1555 |
| Adjusted Earnings Per Share | 104.8 | 144.2 | 163.1 | 167.1 | 213.5 | 166.6 | 159.9 | 217.8 | 321 | 395.4 | 575.2 | 768.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 21% | 18% | 15% |
| Operating Profit CAGR | 19% | 32% | 23% | 25% |
| PAT CAGR | 35% | 42% | 31% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 63% | 56% | 39% | 22% |
| ROE Average | 63% | 51% | 39% | 35% |
| ROCE Average | 18% | 16% | 14% | 18% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1289 | 1523 | 1867 | 2151 | 2474 | 2463 | 2905 | 5079 | 3241 | 2840 | 4687 |
| Minority's Interest | 439 | 769 | 928 | 1191 | 1426 | 1516 | 1759 | 2203 | 2804 | 4152 | 5469 |
| Borrowings | 667 | 608 | 623 | 2639 | 5293 | 5469 | 6635 | 7741 | 19704 | 19846 | 26235 |
| Other Non-Current Liabilities | 278 | 239 | 254 | 144 | 198 | 456 | 539 | 714 | -29 | -237 | -399 |
| Total Current Liabilities | 2854 | 3078 | 3645 | 8635 | 8779 | 10707 | 11472 | 14597 | 13324 | 17691 | 17333 |
| Total Liabilities | 5525 | 6216 | 7317 | 14761 | 18170 | 20612 | 23309 | 30334 | 39044 | 44292 | 53324 |
| Fixed Assets | 2040 | 2468 | 2819 | 3489 | 3892 | 4322 | 4713 | 6202 | 6794 | 5489 | 7378 |
| Other Non-Current Assets | 830 | 1224 | 1603 | 4190 | 5367 | 5952 | 7492 | 8250 | 22536 | 27867 | 35035 |
| Total Current Assets | 2655 | 2525 | 2896 | 7083 | 8910 | 10338 | 11104 | 15883 | 9714 | 10936 | 10912 |
| Total Assets | 5525 | 6216 | 7317 | 14761 | 18170 | 20612 | 23309 | 30334 | 39044 | 44292 | 53324 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | -99 | -247 | -260 | -300 | -157 | -107 | 1092 | 1588 | 1451 | 1879 | 2821 |
| Cash Flow from Operating Activities | 138 | 1075 | 838 | 324 | -710 | 458 | 1215 | -1548 | -4111 | -867 | 3535 |
| Cash Flow from Investing Activities | -461 | -715 | -818 | -1379 | -1324 | -1055 | -979 | -1705 | -1439 | 961 | -3227 |
| Cash Flow from Financing Activities | 179 | -373 | -61 | 1198 | 2085 | 1795 | 261 | 3116 | 5979 | 847 | 1209 |
| Net Cash Inflow / Outflow | -144 | -13 | -40 | 143 | 51 | 1199 | 496 | -137 | 429 | 941 | 1516 |
| Closing Cash & Cash Equivalent | -243 | -260 | -300 | -157 | -107 | 1092 | 1588 | 1451 | 1879 | 2821 | 4707 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 104.8 | 144.2 | 163.14 | 167.06 | 213.51 | 166.56 | 159.92 | 217.76 | 320.97 | 395.45 | 575.19 |
| CEPS(Rs) | 286.22 | 390.09 | 456.78 | 531.35 | 634.22 | 630.04 | 610.09 | 824.64 | 1145.75 | 1367.81 | 1702.66 |
| DPS(Rs) | 19 | 41 | 31.5 | 15 | 36 | 31 | 26 | 44 | 59 | 94 | 93 |
| Book NAV/Share(Rs) | 610.2 | 752.37 | 922.44 | 1062.96 | 1222.23 | 1217.12 | 1435.07 | 2509.51 | 1601.28 | 1403.2 | 2315.77 |
| Core EBITDA Margin(%) | 6.32 | 7.66 | 7.42 | 8.62 | 10.85 | 12.14 | 11.77 | 11.68 | 12.91 | 14.56 | 15.38 |
| EBIT Margin(%) | 5.09 | 5.96 | 5.91 | 6.92 | 8.52 | 8.84 | 8.79 | 8.48 | 10.21 | 11.99 | 12.93 |
| Pre Tax Margin(%) | 4.22 | 5.14 | 5.26 | 4.8 | 5.19 | 4.26 | 4.21 | 4.63 | 5.98 | 6.9 | 7.99 |
| PAT Margin (%) | 3.01 | 3.79 | 4.05 | 3.59 | 3.48 | 3.16 | 2.92 | 3.22 | 3.96 | 4.41 | 5.29 |
| Cash Profit Margin (%) | 5.11 | 6.33 | 6.85 | 6.14 | 5.96 | 6.42 | 6.08 | 6.52 | 6.89 | 6.94 | 7.66 |
| ROA(%) | 6.76 | 8.05 | 8.08 | 5.7 | 4.55 | 3.23 | 2.7 | 3.07 | 3.84 | 4.22 | 4.87 |
| ROE(%) | 30 | 34.26 | 32.28 | 31.29 | 32.42 | 25.38 | 22.06 | 20.65 | 32.05 | 57.8 | 63.22 |
| ROCE(%) | 23.75 | 26.01 | 24.49 | 18.27 | 16.51 | 13.01 | 11.91 | 11.86 | 13.93 | 16.69 | 17.56 |
| Receivable days | 17.57 | 17.9 | 20.16 | 22.49 | 25.73 | 30.47 | 25.15 | 18.35 | 15.35 | 15.19 | 14.62 |
| Inventory Days | 33.34 | 34.19 | 34.01 | 29.32 | 25.75 | 28.33 | 28.12 | 26.26 | 23.56 | 29.14 | 26.17 |
| Payable days | 65.48 | 72.9 | 75.88 | 79.76 | 80.18 | 96.2 | 108.58 | 103.38 | 88.05 | 89.82 | 96.71 |
| PER(x) | 17.54 | 14.56 | 22.36 | 29.18 | 13.57 | 8.86 | 19.24 | 16.43 | 11.71 | 20.63 | 14.94 |
| Price/Book(x) | 3.01 | 2.79 | 3.96 | 4.59 | 2.37 | 1.21 | 2.14 | 1.43 | 2.35 | 5.81 | 3.71 |
| Dividend Yield(%) | 1.03 | 1.95 | 0.86 | 0.31 | 1.24 | 2.1 | 0.85 | 1.23 | 1.57 | 1.15 | 1.08 |
| EV/Net Sales(x) | 0.46 | 0.45 | 0.67 | 0.99 | 0.73 | 0.7 | 0.84 | 0.76 | 0.85 | 0.99 | 0.99 |
| EV/Core EBITDA(x) | 6.88 | 5.38 | 7.67 | 10.42 | 6.62 | 5.61 | 6.97 | 6.4 | 6.56 | 6.77 | 6.43 |
| Net Sales Growth(%) | 21.36 | 9.92 | 8.3 | 29.73 | 23.05 | -7.84 | 2.22 | 26.07 | 31.54 | 18.48 | 12.82 |
| EBIT Growth(%) | 32.46 | 28.82 | 7.33 | 51.97 | 51.43 | -4.42 | 1.61 | 21.64 | 58.47 | 39.14 | 21.61 |
| PAT Growth(%) | 76.28 | 38.57 | 15.81 | 14.94 | 19.24 | -16.43 | -5.5 | 39.25 | 61.7 | 31.82 | 35.39 |
| EPS Growth(%) | -14.03 | 37.59 | 13.14 | 2.4 | 27.8 | -21.99 | -3.99 | 36.17 | 47.4 | 23.2 | 45.45 |
| Debt/Equity(x) | 1.21 | 0.96 | 0.89 | 3.53 | 4.05 | 4.88 | 4.32 | 3.16 | 7.72 | 9.24 | 6.93 |
| Current Ratio(x) | 0.93 | 0.82 | 0.79 | 0.82 | 1.01 | 0.97 | 0.97 | 1.09 | 0.73 | 0.62 | 0.63 |
| Quick Ratio(x) | 0.5 | 0.46 | 0.41 | 0.66 | 0.83 | 0.83 | 0.82 | 0.95 | 0.55 | 0.39 | 0.49 |
| Interest Cover(x) | 5.83 | 7.27 | 9.05 | 3.26 | 2.56 | 1.93 | 1.92 | 2.2 | 2.41 | 2.35 | 2.62 |
| Total Debt/Mcap(x) | 0.4 | 0.34 | 0.23 | 0.77 | 1.71 | 4.02 | 2.02 | 2.21 | 3.29 | 1.59 | 1.87 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.45 | 74.45 | 74.45 | 74.45 | 74.45 | 74.45 | 74.45 | 74.45 | 74.45 | 74.45 |
| FII | 0.99 | 1.13 | 2.32 | 2.53 | 2.62 | 2.66 | 2.69 | 2.84 | 3 | 3.12 |
| DII | 12.56 | 12.2 | 11.19 | 10.47 | 10.31 | 10.15 | 10.31 | 10.02 | 9.87 | 9.86 |
| Public | 11.99 | 12.22 | 12.04 | 12.54 | 12.62 | 12.73 | 12.55 | 12.69 | 12.67 | 12.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| FII | 0.02 | 0.02 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 |
| DII | 0.25 | 0.25 | 0.23 | 0.21 | 0.21 | 0.21 | 0.21 | 0.2 | 0.2 | 0.2 |
| Public | 0.24 | 0.25 | 0.24 | 0.25 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
