SANDHAR TECHNOLOGIES LIMITED Financials Sandhar Technologies Limited
Equities
SANDHAR
INE278H01035
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 487 INR | -1.39% |
|
-2.47% | -1.27% |
| 03-29 | Sandhar Technologies Gets INR350 Million Term Loan from Citibank | MT |
| 03-29 | Sandhar Technologies Limited Avails Term Loan Facility Citibank N.A | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,833 | 7,945 | 12,360 | 13,167 | 12,149 | 29,310 | - | - |
| Enterprise Value (EV) 1 | 18,379 | 9,820 | 14,380 | 13,167 | 12,149 | 29,310 | 29,310 | 29,310 |
| P/E ratio | - | - | 21.4 x | 23.5 x | 16.5 x | 29.5 x | 21.7 x | 16.5 x |
| Yield | 0.48% | 1.52% | 1.1% | 1.03% | 1.24% | 0.97% | 1.36% | 1.6% |
| Capitalization / Revenue | 0.68 x | 0.41 x | 0.66 x | 0.57 x | 0.42 x | 0.84 x | 0.75 x | 0.68 x |
| EV / Revenue | 0.68 x | 0.41 x | 0.66 x | 0.57 x | 0.42 x | 0.84 x | 0.75 x | 0.68 x |
| EV / EBITDA | 6.3 x | 4.05 x | 6.56 x | 6.39 x | 4.88 x | 8.86 x | 7.62 x | 6.66 x |
| EV / FCF | - | 5.24 x | 26.4 x | -5.3 x | 23.7 x | 59.7 x | 20.1 x | 15.2 x |
| FCF Yield | - | 19.1% | 3.78% | -18.9% | 4.22% | 1.68% | 4.96% | 6.59% |
| Price to Book | 2.2 x | 1.04 x | 1.54 x | 1.53 x | 1.31 x | 2.88 x | 2.55 x | 2.21 x |
| Nbr of stocks (in thousands) | 60,191 | 60,191 | 60,191 | 60,191 | 60,191 | 60,191 | - | - |
| Reference price 2 | 263.0 | 132.0 | 205.4 | 218.8 | 201.8 | 487.0 | 487.0 | 487.0 |
| Announcement Date | 27/05/19 | 27/06/20 | 21/05/21 | 18/05/22 | 25/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 23,358 | 19,434 | 18,636 | 23,237 | 29,089 | 34,871 | 39,223 | 43,146 |
| EBITDA 1 | 2,515 | 1,964 | 1,884 | 2,060 | 2,491 | 3,309 | 3,844 | 4,401 |
| EBIT 1 | 1,706 | 979.5 | 944.6 | 1,060 | 1,276 | 1,888 | 2,269 | 2,680 |
| Operating Margin | 7.3% | 5.04% | 5.07% | 4.56% | 4.39% | 5.41% | 5.78% | 6.21% |
| Earnings before Tax (EBT) 1 | - | - | 780.2 | 941.6 | 1,032 | 1,384 | 1,830 | 2,412 |
| Net income 1 | - | - | 577.5 | 557.3 | 729.7 | 1,076 | 1,498 | 1,862 |
| Net margin | - | - | 3.1% | 2.4% | 2.51% | 3.08% | 3.82% | 4.32% |
| EPS 2 | - | - | 9.610 | 9.290 | 12.22 | 16.50 | 22.40 | 29.60 |
| Free Cash Flow 1 | - | 1,515 | 467.6 | -2,484 | 512.5 | 491 | 1,455 | 1,932 |
| FCF margin | - | 7.8% | 2.51% | -10.69% | 1.76% | 1.41% | 3.71% | 4.48% |
| FCF Conversion (EBITDA) | - | 77.15% | 24.82% | - | 20.58% | 14.84% | 37.85% | 43.9% |
| FCF Conversion (Net income) | - | - | 80.96% | - | 70.24% | 45.65% | 97.16% | 103.73% |
| Dividend per Share 2 | 1.250 | 2.000 | 2.250 | 2.250 | 2.500 | 4.700 | 6.600 | 7.800 |
| Announcement Date | 27/05/19 | 27/06/20 | 21/05/21 | 18/05/22 | 25/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2024 Q1 | 2024 Q2 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,931 | 6,420 | 4,101 | - | 6,836 | - | 8,538 |
| EBITDA | 684.9 | 778 | 310.8 | - | 626.7 | - | - |
| EBIT | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | 22.24 | 130.3 | 175 | 213.9 | - |
| Net margin | - | - | 0.54% | - | 2.56% | - | - |
| EPS | - | - | 0.3500 | - | 3.240 | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 13/02/21 | 21/05/21 | 06/08/21 | 02/02/22 | 18/05/22 | 09/08/23 | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 2,546 | 1,875 | 2,020 | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.012 x | 0.9549 x | 1.072 x | - | - | - | - | - |
| Free Cash Flow 1 | - | 1,515 | 468 | -2,484 | 513 | 491 | 1,455 | 1,932 |
| ROE (net income / shareholders' equity) | 7.03% | 7.68% | 7.37% | 6.79% | 8.16% | 10.2% | 12.4% | 14.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 120.0 | 127.0 | 134.0 | 143.0 | 154.0 | 169.0 | 191.0 | 220.0 |
| Cash Flow per Share | 29.40 | 39.80 | 20.60 | - | - | - | - | - |
| Capex 1 | - | - | - | - | 2,567 | 1,677 | 1,600 | 1,650 |
| Capex / Sales | - | - | - | - | 8.82% | 4.81% | 4.08% | 3.82% |
| Announcement Date | 27/05/19 | 27/06/20 | 21/05/21 | 18/05/22 | 25/05/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
487
INR
Average target price
527.7
INR
Spread / Average Target
+8.36%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.27% | 356M | |
| +6.71% | 7.99B | |
| +9.05% | 5.62B | |
| +14.68% | 3.06B | |
| +4.04% | 2.67B | |
| -22.63% | 2.53B | |
| +1.41% | 2.39B | |
| +40.64% | 1.93B | |
| +54.07% | 1.81B | |
| +10.84% | 1.6B |
- Stock Market
- Equities
- SANDHAR Stock
- Financials Sandhar Technologies Limited
