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

Join Channel
Consolidated Standalone

Thacker & Co

₹740.9 -38.9 | 5%

Market Cap ₹81 Cr.

Stock P/E 5.6

P/B 0.7

Current Price ₹740.9

Book Value ₹ 1007.1

Face Value 1

52W High ₹799

Dividend Yield 0%

52W Low ₹ 342.1

Edit Ratio

Thacker & Co Research see more...

Overview Inc. Year: 1978Industry: Trading

Thacker & Co Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Thacker & Co 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 2 2 3 2 3 1 1 1 2 1
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 2 2 3 2 3 1 1 1 2 1
Total Expenditure 1 1 1 1 0 0 0 0 0 0
Operating Profit 2 1 2 1 2 1 1 1 2 1
Interest 0 0 0 0 0 0 0 0 0 0
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 1 1 2 1 1 1 2 1
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax 1 0 1 1 1 0 0 0 1 0
Adjustments 1 2 1 3 3 2 2 2 3 5
Profit After Adjustments 2 2 2 4 4 2 2 2 4 5
Adjusted Earnings Per Share 21.1 20.8 21.6 32.1 40.5 21.1 21 22.7 40.8 47

Thacker & Co 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 7 8 6 8 5 3 3 5 5 5 3 5
Other Income 0 0 0 0 0 4 3 3 2 3 3 0
Total Income 7 8 6 8 5 7 5 8 8 9 6 5
Total Expenditure 6 7 5 7 4 3 3 3 3 3 1 0
Operating Profit 1 1 1 1 1 4 3 4 4 5 5 5
Interest 0 0 0 1 1 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 3 2 2 2 2 2 0
Exceptional Income / Expenses -1 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 1 0 -0 0 1 -0 2 2 4 4 5
Provision for Tax 0 0 0 0 0 0 0 0 1 1 1 0
Profit After Tax 0 1 0 -0 -0 1 -0 2 2 3 3 1
Adjustments 0 0 0 0 0 3 3 5 5 6 10 12
Profit After Adjustments 0 1 0 -0 -0 4 3 7 7 9 13 13
Adjusted Earnings Per Share 0.1 3.8 1.3 -0.7 -0.2 36.6 25.7 67.5 62.1 86.1 115 131.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -40% -16% 0% -8%
Operating Profit CAGR 0% 8% 5% 17%
PAT CAGR 0% 14% 25% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 105% 61% 38% 20%
ROE Average 3% 3% 2% 2%
ROCE Average 4% 4% 3% 4%

Thacker & Co 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 9 10 10 10 10 78 77 80 89 101 114
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1 1 1 1 1 0 0 0 0 0 0
Other Non-Current Liabilities 0 -0 0 -0 -0 -0 -0 -0 -0 -0 -0
Total Current Liabilities 6 3 7 8 3 4 5 3 2 2 1
Total Liabilities 16 14 18 19 15 83 82 83 91 103 115
Fixed Assets 3 3 3 3 3 27 25 23 21 19 17
Other Non-Current Assets 4 9 10 9 9 52 54 57 66 76 89
Total Current Assets 10 3 5 7 3 3 4 3 5 7 8
Total Assets 16 14 18 19 15 83 82 83 91 103 115

Thacker & Co 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 1 1 1 2 2 2 3 2
Cash Flow from Operating Activities -1 7 -3 -2 4 -1 1 0 0 -2 -4
Cash Flow from Investing Activities 0 -5 -0 1 2 1 0 1 1 1 3
Cash Flow from Financing Activities -0 -2 3 1 -5 0 -1 -2 -1 0 0
Net Cash Inflow / Outflow -1 1 -0 0 1 0 1 -0 1 -0 -2
Closing Cash & Cash Equivalent 0 1 1 1 1 2 2 2 3 2 1

Thacker & Co 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) 0.11 3.77 1.3 -0.73 -0.18 36.56 25.7 67.53 62.14 86.08 114.97
CEPS(Rs) 0.39 4 1.54 0.68 0.82 31.48 19.8 36.72 33.77 42.95 40.64
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 47.05 50.82 51.81 51.08 50.91 503.77 514.47 559.08 654.7 781.37 912.83
Core EBITDA Margin(%) 18.39 15.88 13.16 8.56 12.74 -2.16 -7.97 29.75 38.82 39.42 60.75
EBIT Margin(%) 8.04 17.01 12.66 5.31 14.7 35.73 4.87 49.24 41.72 66.05 122.97
Pre Tax Margin(%) 1.1 12.54 5.12 -1.46 0.26 28.83 -6.03 45.74 41.17 65.85 122.48
PAT Margin (%) 0.32 9.51 4.27 -1.84 -0.74 25.55 -8.67 38.87 31.48 54.33 96.39
Cash Profit Margin (%) 1.14 10.08 5.07 1.72 3.45 112.85 80.11 83.3 68.24 86.73 151.2
ROA(%) 0.14 4.92 1.6 -0.78 -0.2 1.6 -0.28 2.26 1.95 3.03 2.59
ROE(%) 0.24 7.71 2.52 -1.42 -0.34 2.39 -0.42 3.19 2.57 3.75 3.06
ROCE(%) 3.83 9.71 5.1 2.4 4.48 3.06 0.22 3.93 3.38 4.55 3.9
Receivable days 15.22 15.17 16.15 14.21 28.69 58.82 58.24 18.49 37.79 53.49 50.48
Inventory Days 197.86 89.49 66.18 57.02 48.48 61.08 64.3 37.01 22.76 19.59 24.69
Payable days 39.47 37.89 21.69 15.83 71.14 144.07 260.52 160.31 150.35 119.97 243.2
PER(x) 0 36.33 78.7 0 0 4.51 5.84 1.33 3.4 3.72 2.83
Price/Book(x) 0 2.7 1.97 2.03 0 0.33 0.29 0.16 0.32 0.41 0.36
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.73 3.76 4.32 3.54 0.29 6.38 6.18 1.76 3.8 5.93 11.68
EV/Core EBITDA(x) 3.5 21.39 32.09 39.89 1.55 5.18 6.6 1.88 4.84 6.03 6.57
Net Sales Growth(%) -52.18 15.96 -23.62 30.3 -39.99 -35.59 -11.41 78.36 12.25 0.12 -45.73
EBIT Growth(%) 900.47 145.32 -43.15 -45.33 66.06 56.55 -87.91 1701.41 -4.88 58.51 1.05
PAT Growth(%) 103.35 3303.29 -65.68 -156.24 75.96 2326.2 -130.06 899.65 -9.09 72.81 -3.7
EPS Growth(%) 103.35 3303.29 -65.68 -156.24 75.96 0 -29.69 162.73 -7.98 38.51 33.57
Debt/Equity(x) 0.54 0.31 0.62 0.78 0.27 0.06 0.05 0.01 0 0 0
Current Ratio(x) 1.69 0.79 0.76 0.79 0.78 0.75 0.75 1.04 2.14 4.15 7.4
Quick Ratio(x) 1.08 0.68 0.48 0.72 0.59 0.66 0.64 0.9 2.01 3.97 7.31
Interest Cover(x) 1.16 3.81 1.68 0.78 1.02 5.18 0.45 14.08 76.03 332.62 251.49
Total Debt/Mcap(x) 0 0.11 0.32 0.38 0 0.18 0.16 0.07 0 0 0

Thacker & Co Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 64.28 64.28 64.28 64.28 64.28 64.28 64.28 64.28 64.28 64.28
FII 0 0 0 0 0 0 0 0 0 0
DII 7.65 7.65 7.65 7.65 7.65 7.65 7.65 7.65 7.65 7.65
Public 28.08 28.08 28.08 28.08 28.08 28.08 28.08 28.08 28.08 28.08
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.7 times its book value
  • Company has delivered good profit growth of 24% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Debtor days have increased from 119.97 to 243.2days.
  • Earnings include an other income of Rs. 3 Cr.

* 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.

Thacker & Co News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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!