Market Cap ₹1037 Cr.
Stock P/E 38.6
P/B 8.3
Current Price ₹909.6
Book Value ₹ 109.2
Face Value 10
52W High ₹909.6
Dividend Yield 0.16%
52W Low ₹ 130
Suraj Products Ltd is a reputable company operating in the manufacturing industry. With a strong focus on quality and customer satisfaction, the company has established itself as a leading provider of various products. Suraj Products Ltd specializes in the production of a wide range of goods, catering to diverse sectors such as consumer electronics, household appliances, and industrial equipment. The company prides itself on its state-of-the-art manufacturing facilities and cutting-edge technology, ensuring efficient production processes and high-quality output. Suraj Products Ltd maintains a dedicated team of skilled professionals who are committed to delivering excellence in every aspect of their work. Additionally, Suraj Products Ltd places great importance on sustainability and environmentally friendly practices. The company strives to minimize its ecological footprint by adopting eco-conscious manufacturing methods and sourcing materials responsibly. With a strong track record of delivering reliable products and a commitment to innovation, Suraj Products Ltd continues to be a trusted choice for customers seeking superior quality goods across various industries.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 71 | 71 | 52 | 55 | 60 | 75 | 61 | 47 | 68 | 74 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 71 | 71 | 52 | 55 | 60 | 75 | 61 | 47 | 68 | 74 |
| Total Expenditure | 60 | 58 | 42 | 44 | 50 | 65 | 49 | 35 | 55 | 60 |
| Operating Profit | 11 | 13 | 10 | 11 | 10 | 11 | 12 | 11 | 12 | 13 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 9 | 7 | 8 | 6 | 8 | 9 | 8 | 9 | 10 |
| Provision for Tax | 4 | 3 | 1 | 1 | 2 | 1 | 3 | 3 | 2 | 3 |
| Profit After Tax | 3 | 7 | 6 | 7 | 5 | 6 | 7 | 6 | 7 | 7 |
| Adjustments | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 3 | 7 | 6 | 7 | 5 | 6 | 7 | 6 | 7 | 7 |
| Adjusted Earnings Per Share | 2.7 | 6 | 4.8 | 5.8 | 4.1 | 5.5 | 5.7 | 4.9 | 6.4 | 6.5 |
| #(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 | 75 | 88 | 93 | 56 | 60 | 70 | 116 | 118 | 218 | 237 | 285 | 250 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 75 | 88 | 93 | 56 | 60 | 70 | 117 | 118 | 218 | 237 | 285 | 250 |
| Total Expenditure | 66 | 80 | 84 | 51 | 55 | 58 | 102 | 101 | 187 | 193 | 237 | 199 |
| Operating Profit | 8 | 8 | 9 | 5 | 5 | 12 | 15 | 17 | 31 | 44 | 49 | 48 |
| Interest | 4 | 4 | 2 | 2 | 3 | 5 | 4 | 6 | 7 | 4 | 4 | 4 |
| Depreciation | 3 | 3 | 3 | 2 | 2 | 4 | 4 | 7 | 9 | 9 | 9 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 4 | 1 | 1 | 3 | 6 | 4 | 15 | 31 | 36 | 36 |
| Provision for Tax | 1 | 1 | 1 | 0 | -0 | -0 | 0 | -2 | 5 | 7 | 10 | 11 |
| Profit After Tax | 1 | 1 | 3 | 0 | 1 | 4 | 6 | 5 | 9 | 24 | 26 | 27 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 3 | 0 | 1 | 4 | 6 | 5 | 9 | 24 | 26 | 27 |
| Adjusted Earnings Per Share | 1.3 | 1 | 2.2 | 0.4 | 0.8 | 3.1 | 5.5 | 4.7 | 8 | 20.7 | 22.8 | 23.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 20% | 34% | 32% | 14% |
| Operating Profit CAGR | 11% | 42% | 32% | 20% |
| PAT CAGR | 8% | 73% | 45% | 39% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 550% | 173% | 115% | 54% |
| ROE Average | 29% | 27% | 22% | 13% |
| ROCE Average | 27% | 24% | 18% | 13% |
| #(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 | 16 | 28 | 29 | 30 | 30 | 34 | 40 | 46 | 55 | 78 | 103 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 26 | 15 | 2 | 7 | 28 | 31 | 41 | 55 | 38 | 32 | 21 |
| Other Non-Current Liabilities | 1 | 2 | 1 | 1 | 1 | -0 | 0 | -2 | 0 | 2 | 6 |
| Total Current Liabilities | 25 | 23 | 22 | 21 | 20 | 25 | 29 | 47 | 35 | 33 | 42 |
| Total Liabilities | 68 | 68 | 54 | 59 | 79 | 89 | 111 | 146 | 129 | 145 | 172 |
| Fixed Assets | 18 | 22 | 21 | 20 | 39 | 41 | 57 | 82 | 75 | 74 | 84 |
| Other Non-Current Assets | 1 | 1 | 0 | 1 | 1 | 8 | 16 | 3 | 4 | 7 | 12 |
| Total Current Assets | 49 | 44 | 33 | 38 | 38 | 40 | 38 | 60 | 49 | 64 | 76 |
| Total Assets | 68 | 68 | 54 | 59 | 79 | 89 | 111 | 146 | 129 | 145 | 172 |
| #(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 | 2 | 2 | 2 | 3 | 2 | 4 | 2 | 2 | 2 | 4 | 1 |
| Cash Flow from Operating Activities | -4 | 10 | 22 | -4 | 7 | 8 | 20 | -0 | 33 | 13 | 33 |
| Cash Flow from Investing Activities | -1 | -6 | -2 | -1 | -21 | -12 | -28 | -16 | -2 | -7 | -19 |
| Cash Flow from Financing Activities | 5 | -4 | -19 | 4 | 17 | 1 | 8 | 16 | -28 | -9 | -13 |
| Net Cash Inflow / Outflow | 0 | -1 | 1 | -1 | 2 | -2 | 0 | -0 | 2 | -3 | 1 |
| Closing Cash & Cash Equivalent | 2 | 2 | 3 | 2 | 4 | 2 | 2 | 2 | 4 | 1 | 2 |
| # | 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) | 1.33 | 1.01 | 2.22 | 0.38 | 0.84 | 3.14 | 5.52 | 4.74 | 8.04 | 20.68 | 22.81 |
| CEPS(Rs) | 6.52 | 3.32 | 4.54 | 2.26 | 2.43 | 6.31 | 9.04 | 10.65 | 16.32 | 28.21 | 30.66 |
| DPS(Rs) | 0.5 | 0.6 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.5 |
| Book NAV/Share(Rs) | 27.08 | 24.11 | 25.43 | 25.81 | 26.53 | 29.67 | 35.19 | 39.94 | 48.1 | 68.67 | 90.47 |
| Core EBITDA Margin(%) | 9.95 | 7.89 | 8.37 | 7.55 | 7.82 | 16.19 | 12.05 | 14.04 | 14.15 | 18.42 | 16.97 |
| EBIT Margin(%) | 6.53 | 5.62 | 5.98 | 4.47 | 5.39 | 11.32 | 9.29 | 8.55 | 9.91 | 14.92 | 13.94 |
| Pre Tax Margin(%) | 1.55 | 1.76 | 3.67 | 0.96 | 1.33 | 4.72 | 5.48 | 3.24 | 6.67 | 13.03 | 12.53 |
| PAT Margin (%) | 0.95 | 1.18 | 2.46 | 0.69 | 1.43 | 5.04 | 5.41 | 4.58 | 4.21 | 9.96 | 9.13 |
| Cash Profit Margin (%) | 4.63 | 3.88 | 5.04 | 4.12 | 4.13 | 10.13 | 8.86 | 10.29 | 8.54 | 13.58 | 12.26 |
| ROA(%) | 1.22 | 1.69 | 4.15 | 0.76 | 1.39 | 4.26 | 6.3 | 4.21 | 6.68 | 17.23 | 16.41 |
| ROE(%) | 5 | 5.28 | 8.95 | 1.47 | 3.21 | 11.17 | 17.03 | 12.62 | 18.27 | 35.43 | 28.67 |
| ROCE(%) | 10.96 | 8.97 | 11.36 | 5.53 | 5.58 | 10.06 | 11.44 | 8.57 | 17.2 | 27.35 | 26.97 |
| Receivable days | 12.9 | 16.09 | 18.08 | 25.53 | 19.36 | 16.23 | 8.81 | 13.7 | 11.41 | 10.63 | 11.76 |
| Inventory Days | 126.86 | 125 | 87.45 | 129.87 | 143.65 | 131.01 | 80.56 | 113.14 | 67.15 | 64.41 | 54.42 |
| Payable days | 27.08 | 15.92 | 13.34 | 23.76 | 16.9 | 13.22 | 11.19 | 39.01 | 21.75 | 7.32 | 5.24 |
| PER(x) | 8.62 | 12.92 | 9.1 | 41.68 | 15.85 | 6.05 | 3.59 | 1.96 | 4.36 | 5.47 | 5.35 |
| Price/Book(x) | 0.42 | 0.54 | 0.79 | 0.61 | 0.5 | 0.64 | 0.56 | 0.23 | 0.73 | 1.65 | 1.35 |
| Dividend Yield(%) | 4.35 | 4.62 | 3.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0.97 | 1.23 |
| EV/Net Sales(x) | 0.66 | 0.54 | 0.41 | 0.74 | 0.94 | 1.01 | 0.73 | 0.8 | 0.46 | 0.8 | 0.67 |
| EV/Core EBITDA(x) | 5.84 | 5.8 | 4.33 | 8.29 | 10.33 | 6.07 | 5.7 | 5.63 | 3.24 | 4.29 | 3.91 |
| Net Sales Growth(%) | -12.03 | 17.66 | 5.9 | -40.07 | 7.45 | 16.78 | 66.67 | 1.41 | 84.5 | 8.8 | 20.32 |
| EBIT Growth(%) | 8.32 | 1.02 | 12.19 | -54.47 | 29.03 | 123.04 | 34.23 | -6.67 | 113.95 | 63.79 | 12.46 |
| PAT Growth(%) | -40.96 | 45.69 | 120.45 | -83.01 | 122.78 | 274.18 | 75.87 | -14.16 | 69.63 | 157.21 | 10.3 |
| EPS Growth(%) | -40.95 | -24.6 | 120.46 | -83.01 | 122.79 | 274.18 | 75.87 | -14.16 | 69.63 | 157.21 | 10.3 |
| Debt/Equity(x) | 2.8 | 1.23 | 0.62 | 0.84 | 1.48 | 1.51 | 1.59 | 1.88 | 1.18 | 0.77 | 0.51 |
| Current Ratio(x) | 1.96 | 1.9 | 1.47 | 1.79 | 1.9 | 1.61 | 1.28 | 1.28 | 1.4 | 1.94 | 1.83 |
| Quick Ratio(x) | 0.57 | 0.54 | 0.69 | 0.52 | 0.63 | 0.58 | 0.4 | 0.28 | 0.47 | 0.4 | 1 |
| Interest Cover(x) | 1.31 | 1.46 | 2.59 | 1.27 | 1.33 | 1.71 | 2.44 | 1.61 | 3.05 | 7.89 | 9.88 |
| Total Debt/Mcap(x) | 6.6 | 2.28 | 0.78 | 1.39 | 2.96 | 2.36 | 2.82 | 8.08 | 1.62 | 0.47 | 0.38 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 26.3 | 26.3 | 26.28 | 26.28 | 26.28 | 26.28 | 26.28 | 26.28 | 26.28 | 26.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 |
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
