SM AUTO STAMPING LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51 INR | -1.16% |
|
-1.45% | +3.30% |
| 05-02 | SM Auto Stamping Invests INR8 Million to Boost Capacity; Shares Up 5% | MT |
| 01-15 | Tranche Update on SM Auto Stamping Limited's Equity Buyback Plan announced on November 6, 2023. | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 257.2 | 257.2 | 200 | 570.8 |
| Enterprise Value (EV) 1 | 372.8 | 360.2 | 287.8 | 643.2 |
| P/E ratio | -7.6 x | -15.6 x | 5.28 x | 17.2 x |
| Yield | - | - | 8.93% | - |
| Capitalization / Revenue | 0.58 x | 0.66 x | 0.37 x | 0.83 x |
| EV / Revenue | 0.84 x | 0.93 x | 0.53 x | 0.94 x |
| EV / EBITDA | -32.2 x | 39.6 x | 6.02 x | 12 x |
| EV / FCF | 32.5 x | 59.1 x | 47.9 x | 723 x |
| FCF Yield | 3.08% | 1.69% | 2.09% | 0.14% |
| Price to Book | 1.61 x | 1.8 x | 1.11 x | 2.91 x |
| Nbr of stocks (in thousands) | 14,288 | 14,288 | 14,288 | 14,288 |
| Reference price 2 | 18.00 | 18.00 | 14.00 | 39.95 |
| Announcement Date | 07/09/20 | 11/08/21 | 30/08/22 | 05/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 633.5 | 753.1 | 443.4 | 389.4 | 545.3 | 686.6 |
| EBITDA 1 | 53.25 | 69 | -11.57 | 9.087 | 47.83 | 53.43 |
| EBIT 1 | 30.41 | 46.24 | -24 | -2.282 | 36.68 | 41.76 |
| Operating Margin | 4.8% | 6.14% | -5.41% | -0.59% | 6.73% | 6.08% |
| Earnings before Tax (EBT) 1 | 11.06 | 25.42 | -33.86 | -5.817 | 33.58 | 46.78 |
| Net income 1 | 8.4 | 26.54 | -25.13 | -16.52 | 37.91 | 33.17 |
| Net margin | 1.33% | 3.52% | -5.67% | -4.24% | 6.95% | 4.83% |
| EPS 2 | 0.8040 | 2.540 | -2.368 | -1.156 | 2.653 | 2.321 |
| Free Cash Flow 1 | 37.14 | -10.79 | 11.49 | 6.095 | 6.01 | 0.8895 |
| FCF margin | 5.86% | -1.43% | 2.59% | 1.57% | 1.1% | 0.13% |
| FCF Conversion (EBITDA) | 69.74% | - | - | 67.08% | 12.56% | 1.66% |
| FCF Conversion (Net income) | 442.15% | - | - | - | 15.85% | 2.68% |
| Dividend per Share | - | - | - | - | 1.250 | - |
| Announcement Date | 01/01/20 | 01/01/20 | 07/09/20 | 11/08/21 | 30/08/22 | 05/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 212 | 213 | 116 | 103 | 87.8 | 72.4 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.985 x | 3.094 x | -9.986 x | 11.34 x | 1.836 x | 1.355 x |
| Free Cash Flow 1 | 37.1 | -10.8 | 11.5 | 6.1 | 6.01 | 0.89 |
| ROE (net income / shareholders' equity) | 7.48% | 26.1% | -17.2% | -10.9% | 23.4% | 17.6% |
| ROA (Net income/ Total Assets) | 3.61% | 5.44% | -3.39% | -0.42% | 6.73% | 7.22% |
| Assets 1 | 232.9 | 487.7 | 742 | 3,924 | 563 | 459.5 |
| Book Value Per Share 2 | 8.190 | 10.70 | 11.20 | 10.00 | 12.70 | 13.70 |
| Cash Flow per Share 2 | 0.2700 | 0.1800 | 2.300 | 0.0300 | 0.0600 | 0.0500 |
| Capex 1 | 16.1 | 18.5 | 14.5 | 22.9 | 21.3 | 31.4 |
| Capex / Sales | 2.55% | 2.46% | 3.27% | 5.87% | 3.91% | 4.57% |
| Announcement Date | 01/01/20 | 01/01/20 | 07/09/20 | 11/08/21 | 30/08/22 | 05/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +3.30% | 8.36M | |
| -19.80% | 2.05B | |
| -12.75% | 1.6B | |
| +18.72% | 1.55B | |
| +8.78% | 1.35B | |
| -13.88% | 1.28B | |
| -16.91% | 992M | |
| -7.64% | 898M | |
| -.--% | 706M | |
| -3.49% | 648M |
- Stock Market
- Equities
- SMAUTO Stock
- Financials SM Auto Stamping Limited
