Synergy Green Inds.

₹355.8 2.6 | 0.7%

WEBSITE BSE:541929 NSE : SGIL 18 May, 12:50

Market Cap ₹503 Cr.

Stock P/E 42.8

P/B 11.6

Current Price ₹355.8

Book Value ₹ 30.8

Face Value 10

52W High ₹436.1

Dividend Yield 0%

52W Low ₹ 137.9

Edit Ratio

Synergy Green Inds. Research see more...

Overview Inc. Year: 2010Industry: Castings/Forgings

Synergy Green Industries Ltd engages in the production of castings in India. The business enterprise offers industrial, turbine, metallic, and steel castings, in addition to castings to mining, pumps, and plastic injection components; and windmill parts. Its merchandise encompass pump casing, rear wheel, main frame, valve body, wall body, wedge, cannon tube, primary bearing housing, gear box housing, hub, the front wheel, major basis, base frame, main axle, hollow shaft, DV-casing, diffuser, cone head, eccentric23, and upper frame. The agency was incorporated in 2010 and is based in Kolhapur, India.

Synergy Green Inds. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Synergy Green Inds. 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	80	71	82	52	85	68	85	84	72	88
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	80	71	82	52	85	68	85	84	72	89
Total Expenditure	75	66	73	48	80	61	74	74	62	78
Operating Profit	6	5	9	4	6	6	11	10	11	10
Interest	3	3	3	3	3	4	3	3	3	3
Depreciation	2	3	3	3	3	3	3	3	3	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	-1	4	-2	-1	-1	5	4	4	4
Provision for Tax	-0	0	2	-1	-1	0	1	1	1	1
Profit After Tax	0	-1	2	-2	-0	-1	3	2	3	3
Adjustments	-0	0	-0	0	0	0	0	0	-0	-0
Profit After Adjustments	0	-1	2	-2	-0	-1	3	2	3	3
Adjusted Earnings Per Share	0.3	-0.8	1.4	-1.3	-0.1	-0.5	2.4	1.8	2.3	1.9

Synergy Green Inds. 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	9	37	64	82	120	103	165	208	199	284	290	329
Other Income	0	0	0	0	0	0	1	1	1	1	0	0
Total Income	10	37	64	83	121	103	166	209	200	285	290	330
Total Expenditure	11	35	58	69	102	86	145	185	175	260	263	288
Operating Profit	-2	2	6	14	19	17	21	23	25	25	27	42
Interest	4	6	7	7	8	7	9	10	11	11	14	12
Depreciation	5	6	6	6	6	6	7	7	9	11	12	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-11	-9	-8	1	4	3	5	6	5	3	1	17
Provision for Tax	-2	-0	-1	-0	-1	-2	1	3	2	2	-0	4
Profit After Tax	-9	-9	-7	2	5	5	5	3	3	1	1	11
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-9	-9	-7	2	5	5	5	3	3	1	1	11
Adjusted Earnings Per Share	-18.1	-18	-13.7	3.1	9.7	4.5	3.2	2.4	2.2	1	0.6	8.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	2%	12%	23%	42%
Operating Profit CAGR	8%	5%	10%	0%
PAT CAGR	0%	-31%	-28%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	148%	57%	32%	NA%
ROE Average	3%	6%	13%	6%
ROCE Average	13%	14%	16%	11%

Synergy Green Inds. 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	7	-0	-7	-6	-1	9	38	41	33	34	35
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	29	34	32	33	32	27	22	25	39	43	42
Other Non-Current Liabilities	1	-0	-3	-3	-4	-6	-4	-0	2	5	6
Total Current Liabilities	21	29	44	55	60	72	84	81	101	113	99
Total Liabilities	58	63	66	79	88	103	140	147	175	195	182
Fixed Assets	41	38	33	32	33	33	33	58	63	76	69
Other Non-Current Assets	2	2	3	0	2	1	7	7	9	10	13
Total Current Assets	15	23	31	47	52	68	100	82	103	109	100
Total Assets	58	63	66	79	88	103	140	147	175	195	182

Synergy Green Inds. 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	0	0	0	0	0	0	0	0	2	2	0
Cash Flow from Operating Activities	-0	-1	6	8	21	15	11	26	11	28	26
Cash Flow from Investing Activities	-9	-2	-2	-3	-9	-6	-23	-16	-18	-25	-14
Cash Flow from Financing Activities	9	3	-4	-4	-12	-9	12	-8	7	-5	-12
Net Cash Inflow / Outflow	-0	-0	0	-0	-0	-0	0	2	0	-2	0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	2	2	0	0

Synergy Green Inds. 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)	-18.11	-18.03	-13.7	3.1	9.72	4.51	3.22	2.36	2.25	1.01	0.61
CEPS(Rs)	-8.32	-6.8	-1.03	14.12	21.99	10.66	8.07	7.57	8.27	8.54	9.1
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	-8.11	-26.14	-39.84	-36.73	-27.01	-1.68	19.39	21.74	23.37	24.18	24.85
Core EBITDA Margin(%)	-19.98	6.16	8.61	16.08	14.87	15.95	12.18	10.81	12.22	8.48	9.09
EBIT Margin(%)	-67.44	-8.44	-0.74	9.95	10.04	10.05	8.35	7.58	8.38	5.13	5.1
Pre Tax Margin(%)	-108.82	-24.43	-11.68	1.25	3.31	2.82	3.12	3	2.64	1.08	0.24
PAT Margin (%)	-91.51	-23.72	-10.41	1.84	3.94	4.51	2.76	1.6	1.6	0.5	0.3
Cash Profit Margin (%)	-42.03	-8.95	-0.78	8.38	8.91	10.67	6.91	5.15	5.87	4.25	4.44
ROA(%)	-15.64	-14.9	-10.6	2.14	5.82	4.9	3.75	2.32	1.98	0.77	0.46
ROE(%)	0	0	0	0	0	0	35.45	11.45	9.97	4.25	2.5
ROCE(%)	-13.87	-6.89	-1.13	19.43	26.75	21.22	19.75	17.66	16.81	12.92	12.55
Receivable days	211.25	68.88	55.37	66.01	63.2	73.43	52.25	40.37	41.77	39.37	34.3
Inventory Days	224.62	85.6	78.19	86.11	68.14	106.69	94.82	82.99	91.16	73.09	77.97
Payable days	758.62	209.28	206.34	349.7	201.13	470.17	280.71	201.82	229.95	150.44	141.58
PER(x)	0	0	0	0	0	0	26.6	33.33	44.94	174.33	197.57
Price/Book(x)	0	0	0	0	0	0	4.42	3.61	4.32	7.29	4.88
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	6.01	1.69	1.02	0.82	0.54	0.59	1.02	0.8	1.08	1.16	0.86
EV/Core EBITDA(x)	-31.59	26.08	11.13	4.85	3.49	3.6	8.2	7.19	8.52	13.07	9.3
Net Sales Growth(%)	0	297.8	71.27	29.2	46.5	-14.64	60.43	25.97	-4.24	42.55	2.09
EBIT Growth(%)	0	51.92	84.83	1823.51	47.82	-16.2	32.64	14.39	5.9	-12.74	1.42
PAT Growth(%)	0	0.42	24.01	122.66	213.1	-4.02	-2.53	-26.8	-4.57	-55.03	-39.28
EPS Growth(%)	0	0.42	24.01	122.66	213.1	-53.63	-28.6	-26.81	-4.56	-55.03	-39.28
Debt/Equity(x)	6.58	-147.44	-6.75	-9.18	-68.75	4.65	1.33	1.16	2.3	2.41	2.38
Current Ratio(x)	0.7	0.8	0.7	0.85	0.87	0.95	1.19	1.02	1.02	0.96	1.01
Quick Ratio(x)	0.41	0.39	0.33	0.43	0.49	0.43	0.62	0.44	0.49	0.43	0.37
Interest Cover(x)	-1.63	-0.53	-0.07	1.14	1.49	1.39	1.6	1.66	1.46	1.27	1.05
Total Debt/Mcap(x)	0	0	0	0	0	0	0.42	0.43	0.53	0.33	0.49

Synergy Green Inds. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73.97	74.14	74.16	74.02	74.16	74.16	74.02	74.02	74.02	74.02
FII	9.88	9.88	9.88	9.88	9.88	5.92	5.11	4.57	3.23	2.6
DII	2.04	2.04	2.04	2.04	2.04	1.94	1.8	1.25	0.76	0.76
Public	14.12	13.94	13.92	14.06	13.92	17.98	19.06	20.16	21.99	22.62
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	1.05	1.05	1.05	1.05	1.05	1.05	1.05	1.05	1.05	1.05
FII	0.14	0.14	0.14	0.14	0.14	0.08	0.07	0.06	0.05	0.04
DII	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.02	0.01	0.01
Public	0.2	0.2	0.2	0.2	0.2	0.25	0.27	0.28	0.31	0.32
Others	0	0	0	0	0	0	0	0	0	0
Total	1.41	1.41	1.41	1.41	1.41	1.41	1.41	1.41	1.41	1.41

Pros

Debtor days have improved from 150.44 to 141.58days.
Company has reduced debt.

Cons

Company has a low return on equity of 6% over the last 3 years.
Stock is trading at 11.6 times its book value.
The company has delivered a poor profit growth of -27% 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.

Synergy Green Inds. News

IPO

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

Synergy Green Inds.

Add Watchlist

Synergy Green Inds. Research see more...

Overview Inc. Year: 2010Industry: Castings/Forgings

Synergy Green Inds. Share Price

Alert Data

Quarterly Price

Peer Comparison

Synergy Green Inds. Quarterly Results

Synergy Green Inds. Profit & Loss

Growth Rates

Synergy Green Inds. Balance Sheet

Synergy Green Inds. Cash Flow

Synergy Green Inds. Ratios

Synergy Green Inds. Shareholding Pattern

Synergy Green Inds. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!