WEBSITE BSE:500403 NSE : SUNDARAM FAS 26 Dec, 16:01
Market Cap ₹22190 Cr.
Stock P/E 42.2
P/B 6.1
Current Price ₹1056
Book Value ₹ 173.2
Face Value 1
52W High ₹1504.1
Dividend Yield 0.65%
52W Low ₹ 1002.1
Sundram Fasteners Ltd is an India-based enterprise. The Company is engaged within the manufacture and sale of bolts and nuts, water and oil pumps, sintered merchandise, cold extruded additives, hot and warm solid components, radiator caps and other elements, that have programs in the main within the vehicle enterprise. Its product variety includes high-tensile fasteners, powder steel components, cold extruded elements, hot solid components, radiator caps, equipment shifters, gears and couplings, hubs and shafts, tappets and iron powder. Its high tensile fasteners product variety consists of wind electricity fasteners and automotive fasteners, amongst others. Its cold extrusion product range consists of gear blanks, transmission shafts, starter sleeves and pinions and fan hubs, among others. Its hot forged elements encompass connecting rods, crankshaft sprockets and stainless-steel turbocharger parts, amongst others. Its power train components consist of turbine shafts, output shafts and grasp hub, among others.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1410 | 1402 | 1403 | 1448 | 1411 | 1422 | 1367 | 1466 | 1498 | 1486 |
Other Income | 12 | 10 | 20 | 4 | 5 | 7 | 31 | 11 | 5 | 13 |
Total Income | 1422 | 1411 | 1423 | 1451 | 1415 | 1429 | 1398 | 1478 | 1503 | 1499 |
Total Expenditure | 1185 | 1197 | 1207 | 1221 | 1184 | 1191 | 1166 | 1238 | 1251 | 1241 |
Operating Profit | 237 | 214 | 216 | 230 | 231 | 238 | 232 | 240 | 252 | 258 |
Interest | 9 | 8 | 10 | 13 | 10 | 7 | 7 | 8 | 7 | 9 |
Depreciation | 49 | 49 | 50 | 50 | 52 | 54 | 54 | 53 | 54 | 56 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 180 | 157 | 157 | 168 | 169 | 176 | 172 | 178 | 192 | 193 |
Provision for Tax | 42 | 40 | 38 | 40 | 41 | 43 | 42 | 44 | 49 | 49 |
Profit After Tax | 138 | 117 | 118 | 127 | 129 | 133 | 129 | 134 | 143 | 144 |
Adjustments | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
Profit After Adjustments | 136 | 115 | 117 | 126 | 128 | 132 | 129 | 134 | 142 | 142 |
Adjusted Earnings Per Share | 6.5 | 5.5 | 5.6 | 6 | 6.1 | 6.3 | 6.1 | 6.4 | 6.8 | 6.8 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2736 | 3156 | 3255 | 3303 | 3855 | 4558 | 3723 | 3644 | 4902 | 5663 | 5666 | 5817 |
Other Income | 49 | 17 | 62 | 15 | 23 | 27 | 28 | 34 | 39 | 45 | 54 | 60 |
Total Income | 2785 | 3173 | 3317 | 3318 | 3878 | 4585 | 3751 | 3679 | 4941 | 5708 | 5720 | 5878 |
Total Expenditure | 2447 | 2780 | 2871 | 2714 | 3174 | 3757 | 3130 | 2980 | 4101 | 4809 | 4780 | 4896 |
Operating Profit | 338 | 392 | 446 | 605 | 705 | 827 | 621 | 698 | 841 | 898 | 941 | 982 |
Interest | 68 | 94 | 73 | 39 | 38 | 46 | 58 | 33 | 29 | 40 | 32 | 31 |
Depreciation | 102 | 116 | 116 | 105 | 112 | 129 | 170 | 180 | 191 | 198 | 213 | 217 |
Exceptional Income / Expenses | -0 | 0 | -118 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 169 | 182 | 139 | 459 | 554 | 652 | 393 | 486 | 621 | 661 | 696 | 735 |
Provision for Tax | 48 | 50 | 14 | 120 | 166 | 193 | 67 | 123 | 159 | 160 | 170 | 184 |
Profit After Tax | 121 | 132 | 125 | 338 | 388 | 459 | 327 | 363 | 462 | 500 | 526 | 550 |
Adjustments | -0 | -1 | 1 | -1 | -2 | -1 | -2 | -4 | -5 | -6 | -4 | -4 |
Profit After Adjustments | 121 | 131 | 126 | 338 | 387 | 457 | 325 | 359 | 457 | 495 | 522 | 547 |
Adjusted Earnings Per Share | 5.7 | 6.2 | 6 | 16.1 | 18.4 | 21.8 | 15.5 | 17.1 | 21.7 | 23.5 | 24.8 | 26.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 16% | 4% | 8% |
Operating Profit CAGR | 5% | 10% | 3% | 11% |
PAT CAGR | 5% | 13% | 3% | 16% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -14% | 7% | 18% | 19% |
ROE Average | 16% | 18% | 17% | 20% |
ROCE Average | 19% | 20% | 18% | 20% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 801 | 879 | 954 | 1236 | 1531 | 1870 | 1996 | 2347 | 2621 | 3016 | 3421 |
Minority's Interest | 4 | 10 | 9 | 7 | 8 | 8 | 8 | 11 | 15 | 18 | 21 |
Borrowings | 247 | 203 | 176 | 150 | 218 | 340 | 325 | 265 | 237 | 141 | 81 |
Other Non-Current Liabilities | 101 | 96 | 65 | 83 | 139 | 172 | 157 | 161 | 160 | 177 | 183 |
Total Current Liabilities | 1011 | 1153 | 998 | 1051 | 1091 | 1313 | 1062 | 1145 | 1251 | 1273 | 1283 |
Total Liabilities | 2164 | 2341 | 2202 | 2527 | 2987 | 3703 | 3549 | 3929 | 4284 | 4624 | 4988 |
Fixed Assets | 1007 | 1019 | 917 | 1022 | 1148 | 1612 | 1901 | 1913 | 1940 | 2026 | 2097 |
Other Non-Current Assets | 99 | 95 | 164 | 285 | 386 | 391 | 292 | 350 | 362 | 349 | 500 |
Total Current Assets | 1058 | 1228 | 1109 | 1221 | 1454 | 1699 | 1355 | 1666 | 1982 | 2249 | 2391 |
Total Assets | 2164 | 2341 | 2202 | 2527 | 2987 | 3703 | 3549 | 3929 | 4284 | 4624 | 4988 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 22 | 26 | 23 | 25 | 37 | 31 | 20 | 41 | 25 | 36 | 58 |
Cash Flow from Operating Activities | 427 | 106 | 595 | 244 | 456 | 457 | 718 | 454 | 401 | 469 | 589 |
Cash Flow from Investing Activities | -180 | -127 | -179 | -236 | -295 | -596 | -321 | -198 | -202 | -234 | -388 |
Cash Flow from Financing Activities | -244 | 20 | -415 | 6 | -167 | 127 | -377 | -270 | -186 | -214 | -235 |
Net Cash Inflow / Outflow | 4 | -1 | 1 | 13 | -6 | -12 | 20 | -14 | 13 | 20 | -34 |
Closing Cash & Cash Equivalent | 26 | 25 | 24 | 37 | 31 | 20 | 41 | 25 | 36 | 58 | 23 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 5.75 | 6.25 | 6 | 16.06 | 18.4 | 21.77 | 15.46 | 17.1 | 21.74 | 23.55 | 24.83 |
CEPS(Rs) | 10.61 | 11.79 | 11.49 | 21.07 | 23.82 | 27.97 | 23.63 | 25.82 | 31.06 | 33.24 | 35.17 |
DPS(Rs) | 1.7 | 1.75 | 2.15 | 4.5 | 4.6 | 5.1 | 4.15 | 4.7 | 6.45 | 8.63 | 6.85 |
Book NAV/Share(Rs) | 38.14 | 41.82 | 44.82 | 58.84 | 72.87 | 89 | 95 | 111.71 | 124.76 | 143.54 | 162.81 |
Core EBITDA Margin(%) | 9.97 | 11.23 | 11.05 | 16.63 | 17.42 | 17.56 | 15.92 | 18.22 | 16.35 | 14.83 | 15.42 |
EBIT Margin(%) | 8.13 | 8.28 | 6.09 | 14.05 | 15.14 | 15.32 | 12.12 | 14.23 | 13.26 | 12.17 | 12.65 |
Pre Tax Margin(%) | 5.81 | 5.45 | 4 | 12.95 | 14.16 | 14.31 | 10.56 | 13.33 | 12.67 | 11.48 | 12.09 |
PAT Margin (%) | 4.16 | 3.95 | 3.6 | 9.55 | 9.92 | 10.07 | 8.77 | 9.95 | 9.42 | 8.7 | 9.14 |
Cash Profit Margin (%) | 7.68 | 7.41 | 6.95 | 12.5 | 12.8 | 12.9 | 13.33 | 14.88 | 13.31 | 12.14 | 12.85 |
ROA(%) | 5.71 | 5.86 | 5.51 | 14.3 | 14.08 | 13.72 | 9.01 | 9.7 | 11.25 | 11.23 | 10.94 |
ROE(%) | 16.03 | 15.71 | 13.74 | 31.05 | 28.05 | 26.99 | 16.89 | 16.7 | 18.59 | 17.75 | 16.33 |
ROCE(%) | 15.25 | 16.84 | 12.85 | 28.6 | 28.42 | 27.41 | 15.7 | 17.54 | 20.29 | 19.74 | 18.73 |
Receivable days | 61.46 | 53.24 | 54.27 | 61.6 | 67.55 | 67.29 | 75.38 | 76.95 | 70.39 | 68.18 | 75.89 |
Inventory Days | 55.38 | 52.78 | 49.94 | 44.99 | 45.36 | 46.89 | 59.67 | 62.3 | 55.64 | 55.3 | 59.37 |
Payable days | 90.17 | 90.25 | 87.42 | 100.92 | 98.01 | 92.14 | 104.33 | 124.77 | 102.95 | 81.61 | 83.63 |
PER(x) | 10.91 | 27.78 | 28.48 | 24.33 | 29.99 | 25.99 | 18.84 | 46.85 | 41.3 | 41.57 | 44 |
Price/Book(x) | 1.64 | 4.15 | 3.81 | 6.64 | 7.57 | 6.36 | 3.07 | 7.17 | 7.2 | 6.82 | 6.71 |
Dividend Yield(%) | 2.71 | 1.01 | 1.26 | 1.15 | 0.83 | 0.9 | 1.42 | 0.59 | 0.72 | 0.88 | 0.63 |
EV/Net Sales(x) | 0.74 | 1.42 | 1.28 | 2.69 | 3.18 | 2.82 | 1.87 | 4.79 | 3.99 | 3.74 | 4.16 |
EV/Core EBITDA(x) | 5.98 | 11.45 | 9.34 | 14.68 | 17.4 | 15.55 | 11.21 | 25.02 | 23.25 | 23.58 | 25.02 |
Net Sales Growth(%) | 3.21 | 15.35 | 3.13 | 1.48 | 16.71 | 18.24 | -18.31 | -2.12 | 34.51 | 15.52 | 0.06 |
EBIT Growth(%) | 3.74 | 17.21 | -23.52 | 135.04 | 19.01 | 17.93 | -35.42 | 14.98 | 25.32 | 7.76 | 3.88 |
PAT Growth(%) | 28.92 | 9.26 | -5.25 | 170.37 | 14.78 | 18.24 | -28.86 | 11.08 | 27.33 | 8.34 | 5.05 |
EPS Growth(%) | 29.95 | 8.67 | -3.96 | 167.81 | 14.54 | 18.35 | -28.98 | 10.55 | 27.16 | 8.31 | 5.46 |
Debt/Equity(x) | 0.91 | 0.99 | 0.64 | 0.57 | 0.46 | 0.53 | 0.44 | 0.29 | 0.29 | 0.23 | 0.18 |
Current Ratio(x) | 1.05 | 1.06 | 1.11 | 1.16 | 1.33 | 1.29 | 1.28 | 1.46 | 1.58 | 1.77 | 1.86 |
Quick Ratio(x) | 0.61 | 0.61 | 0.69 | 0.73 | 0.85 | 0.8 | 0.74 | 0.87 | 0.93 | 1.04 | 1.13 |
Interest Cover(x) | 3.49 | 2.93 | 2.91 | 12.72 | 15.46 | 15.18 | 7.79 | 15.75 | 22.63 | 17.65 | 22.74 |
Total Debt/Mcap(x) | 0.56 | 0.24 | 0.17 | 0.09 | 0.06 | 0.08 | 0.14 | 0.04 | 0.04 | 0.03 | 0.03 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 49.69 | 48.51 | 48.51 | 48.51 | 48.51 | 48.51 | 48.51 | 48.51 | 48.51 | 46.95 |
FII | 11.74 | 11.75 | 11.67 | 11.64 | 11.95 | 12.83 | 12.51 | 12.59 | 13.15 | 13.26 |
DII | 17.71 | 18.71 | 18.77 | 18.81 | 18.63 | 17.89 | 18.47 | 18.63 | 18.69 | 20.34 |
Public | 20.86 | 21.02 | 21.05 | 21.03 | 20.9 | 20.76 | 20.51 | 20.26 | 19.65 | 19.46 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 10.44 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 | 10.19 | 9.86 |
FII | 2.47 | 2.47 | 2.45 | 2.45 | 2.51 | 2.7 | 2.63 | 2.65 | 2.76 | 2.79 |
DII | 3.72 | 3.93 | 3.94 | 3.95 | 3.92 | 3.76 | 3.88 | 3.92 | 3.93 | 4.27 |
Public | 4.38 | 4.42 | 4.42 | 4.42 | 4.39 | 4.36 | 4.31 | 4.26 | 4.13 | 4.09 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 | 21.01 |
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