WEBSITE BSE:544066 NSE: SUNCLAY Inc. Year: 2017 Industry: Auto Ancillary My Bucket: Add Stock
Last updated: 15:53
Sundaram-Clayton Limited (SCL) is a leading manufacturer of aluminium and magnesium castings for the automotive industry. SCL is a subsidiary of TVS Group, one of the largest auto components manufacturing and distribution group in India. Founded in 1962, They have a diverse portfolio of products for various segments within the automotive sector, such as passenger cars, commercial vehicles, two-wheelers, and others. It also offers digital solutions for smart manufacturing across every supply chain vertical. Company has a strong presence in Ind...Read More
Sundaram-Clayton Limited (SCL) is a leading manufacturer of aluminium and magnesium castings for the automotive industry. SCL is a subsidiary of TVS Group, one of the largest auto components manufacturing and distribution group in India. Founded in 1962, They have a diverse portfolio of products for various segments within the automotive sector, such as passenger cars, commercial vehicles, two-wheelers, and others. It also offers digital solutions for smart manufacturing across every supply chain vertical. Company has a strong presence in India and abroad, with 10 manufacturing plants and 5 overseas subsidiaries. The promoters of the company are Mr. Venu Srinivasan and Mr. R Gopalan, who hold 74.45% and 0.01% of the shareholding respectively. Their vision is to be a global leader in light metal castings and to deliver value to its customers, employees, shareholders, and society. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹3282 Cr.
Stock P/E -308.1
P/B 4
Current Price ₹1488.6
Book Value ₹ 373
Face Value 5
52W High ₹2503.6
Dividend Yield 0.32%
52W Low ₹ 1110.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 551 | 555 | 580 | 563 | 529 | 587 | 512 | 495 | 501 |
| Other Income | 23 | 8 | 5 | 3 | 4 | 13 | 4 | 4 | 5 |
| Total Income | 574 | 562 | 585 | 566 | 533 | 600 | 515 | 499 | 506 |
| Total Expenditure | 558 | 540 | 571 | 547 | 492 | 556 | 495 | 480 | 465 |
| Operating Profit | 15 | 23 | 14 | 19 | 41 | 44 | 20 | 19 | 41 |
| Interest | 24 | 22 | 26 | 26 | 27 | 24 | 26 | 27 | 29 |
| Depreciation | 43 | 39 | 38 | 40 | 45 | 49 | 46 | 51 | 49 |
| Exceptional Income / Expenses | -1 | -0 | 0 | -3 | -8 | 208 | 0 | 0 | -8 |
| Profit Before Tax | -53 | -39 | -50 | -51 | -39 | 179 | -52 | -59 | -45 |
| Provision for Tax | 10 | 9 | 6 | 3 | 5 | 35 | 6 | 6 | 7 |
| Profit After Tax | -63 | -47 | -56 | -54 | -44 | 143 | -58 | -65 | -52 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Profit After Adjustments | -63 | -47 | -56 | -54 | -44 | 144 | -58 | -64 | -52 |
| Adjusted Earnings Per Share | -31.1 | -23.4 | -27.6 | -26.8 | -20 | 65.1 | -26.2 | -29.2 | -23.6 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 1128 | 1692 | 2053 | 1415 | 2259 | 2095 |
| Other Income | 12 | 6 | 10 | 34 | 24 | 26 |
| Total Income | 1140 | 1698 | 2063 | 1449 | 2283 | 2120 |
| Total Expenditure | 988 | 1505 | 1928 | 1384 | 2165 | 1996 |
| Operating Profit | 151 | 193 | 135 | 65 | 119 | 124 |
| Interest | 47 | 46 | 60 | 57 | 104 | 106 |
| Depreciation | 80 | 131 | 144 | 103 | 173 | 195 |
| Exceptional Income / Expenses | -13 | -13 | -17 | -2 | 197 | 200 |
| Profit Before Tax | 11 | 3 | -86 | -97 | 39 | 23 |
| Provision for Tax | 59 | 19 | 21 | 23 | 50 | 54 |
| Profit After Tax | -48 | -17 | -108 | -120 | -11 | -32 |
| Adjustments | 3 | 42 | 0 | 0 | 0 | 1 |
| Profit After Adjustments | -45 | 25 | -108 | -120 | -11 | -30 |
| Adjusted Earnings Per Share | -22.1 | 12.5 | -53.3 | -59.4 | -4.8 | -13.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 60% | 10% | 0% | 0% |
| Operating Profit CAGR | 83% | -15% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -29% | NA% | NA% | NA% |
| ROE Average | -1% | -12% | -10% | -10% |
| ROCE Average | 6% | 1% | 2% | 2% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 430 | 557 | 774 | 600 | 971 |
| Minority's Interest | 326 | 291 | 0 | 0 | 0 |
| Borrowings | 567 | 595 | 799 | 755 | 952 |
| Other Non-Current Liabilities | 88 | 80 | 57 | 49 | 42 |
| Total Current Liabilities | 692 | 802 | 781 | 1269 | 1134 |
| Total Liabilities | 2103 | 2325 | 2412 | 2674 | 3099 |
| Fixed Assets | 736 | 1390 | 1471 | 1474 | 2154 |
| Other Non-Current Assets | 782 | 120 | 141 | 418 | 109 |
| Total Current Assets | 585 | 815 | 800 | 782 | 837 |
| Total Assets | 2103 | 2325 | 2412 | 2674 | 3099 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 63 | 21 | 124 | 95 | 14 |
| Cash Flow from Operating Activities | 111 | 105 | 126 | 46 | -10 |
| Cash Flow from Investing Activities | -46 | -99 | -186 | -278 | -307 |
| Cash Flow from Financing Activities | -107 | 97 | 40 | 151 | 329 |
| Net Cash Inflow / Outflow | -42 | 103 | -20 | -81 | 12 |
| Closing Cash & Cash Equivalent | 21 | 124 | 104 | 14 | 27 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -22.13 | 12.46 | -53.28 | -59.35 | -4.83 |
| CEPS(Rs) | 15.87 | 56.39 | 17.81 | -8.34 | 73.71 |
| DPS(Rs) | 0 | 0 | 0 | 5.15 | 4.75 |
| Book NAV/Share(Rs) | 212.44 | 275.39 | 382.46 | 296.52 | 440.59 |
| Core EBITDA Margin(%) | 12.37 | 11.08 | 6.06 | 2.18 | 4.19 |
| EBIT Margin(%) | 5.19 | 2.9 | -1.29 | -2.82 | 6.31 |
| Pre Tax Margin(%) | 0.98 | 0.16 | -4.21 | -6.88 | 1.72 |
| PAT Margin (%) | -4.21 | -0.98 | -5.25 | -8.49 | -0.47 |
| Cash Profit Margin (%) | 2.85 | 6.74 | 1.76 | -1.19 | 7.19 |
| ROA(%) | -2.26 | -0.75 | -4.55 | -4.72 | -0.37 |
| ROE(%) | -11.06 | -3.36 | -16.2 | -17.48 | -1.36 |
| ROCE(%) | 4.41 | 3.46 | -1.57 | -2.06 | 6.37 |
| Receivable days | 71.91 | 52.74 | 46.15 | 70.3 | 48.03 |
| Inventory Days | 98.92 | 75.47 | 71.58 | 100.79 | 60.07 |
| Payable days | 179.48 | 133.85 | 123.84 | 203.6 | 124.02 |
| PER(x) | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 4.74 | 5.01 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.37 | 0.22 |
| EV/Net Sales(x) | 0.79 | 0.5 | 0.48 | 3 | 2.8 |
| EV/Core EBITDA(x) | 5.86 | 4.35 | 7.34 | 65.52 | 53.31 |
| Net Sales Growth(%) | 0 | 50.04 | 21.29 | -31.05 | 59.63 |
| EBIT Growth(%) | 0 | -16.21 | -153.84 | -51.08 | 457.17 |
| PAT Growth(%) | 0 | 65.1 | -550.03 | -11.4 | 91.13 |
| EPS Growth(%) | 0 | 156.31 | -527.6 | -11.4 | 91.86 |
| Debt/Equity(x) | 2.09 | 1.71 | 1.4 | 2.36 | 1.53 |
| Current Ratio(x) | 0.85 | 1.02 | 1.02 | 0.62 | 0.74 |
| Quick Ratio(x) | 0.4 | 0.52 | 0.5 | 0.32 | 0.41 |
| Interest Cover(x) | 1.23 | 1.06 | -0.44 | -0.69 | 1.38 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.5 | 0.31 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.45 | 67.45 | 67.45 | 67.45 | 61.9 | 61.9 | 59.09 | 59.09 | 59.09 | 59.09 |
| FII | 1.01 | 0.45 | 0.35 | 0.45 | 0.43 | 0.94 | 0.89 | 0.88 | 0.43 | 0.43 |
| DII | 12.3 | 15.81 | 14.45 | 12.64 | 19.87 | 19.11 | 21.87 | 22.76 | 21.83 | 21.08 |
| Public | 12.24 | 16.29 | 17.74 | 19.45 | 17.8 | 18.05 | 18.15 | 17.27 | 18.65 | 19.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.51 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 | 1.3 | 1.3 | 1.3 | 1.3 |
| FII | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| DII | 0.25 | 0.32 | 0.29 | 0.26 | 0.44 | 0.42 | 0.48 | 0.5 | 0.48 | 0.46 |
| Public | 0.25 | 0.33 | 0.36 | 0.39 | 0.39 | 0.4 | 0.4 | 0.38 | 0.41 | 0.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.02 | 2.02 | 2.02 | 2.02 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
* 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
