Thacker & Company Ltd

Thacker & Co. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Thacker & Company Ltd

₹ 1,625 2.22%
15 Jan 9:41 a.m.
thacker.co.in BSE: 509945
About

Incorporated in 1878, Thacker & Company Ltd is in the business of real estate activities with own or leased property and other financial activities.

Key Points

Products & Services:[1]
a) Investment & Finance
b) Business Centre
c) Trading Business: Scanners & related Products, Others
d) Others Un-allocable

Website BSE
  • Market Cap ₹ 177 Cr.
  • Current Price ₹ 1,625
  • High / Low ₹ 2,283 / 469
  • Stock P/E 7.85
  • Book Value ₹ 1,455
  • Dividend Yield 0.00 %
  • ROCE 2.57 %
  • ROE 14.4 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 1.09 times its book value
  • Company has delivered good profit growth of 45.2% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -3.01% over past five years.
  • Company has a low return on equity of 12.0% over last 3 years.
  • Working capital days have increased from 794 days to 1,509 days

* 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.

Peer comparison

Sector: Diversified Industry: Diversified - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
2.21 1.75 2.99 1.64 2.52 1.08 1.12 1.01 2.12 1.07 1.07 1.08 2.05
0.62 0.75 1.27 0.60 0.28 0.15 0.15 0.12 0.16 0.16 0.16 0.16 0.13
Operating Profit 1.59 1.00 1.72 1.04 2.24 0.93 0.97 0.89 1.96 0.91 0.91 0.92 1.92
OPM % 71.95% 57.14% 57.53% 63.41% 88.89% 86.11% 86.61% 88.12% 92.45% 85.05% 85.05% 85.19% 93.66%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.44 0.44 0.44 0.40 0.39 0.40 0.40 0.36 0.36 0.36 0.36 0.33 0.33
Profit before tax 1.15 0.56 1.28 0.64 1.85 0.53 0.57 0.53 1.60 0.55 0.55 0.59 1.59
Tax % 28.70% 19.64% 9.38% 18.75% 22.70% 20.75% 19.30% 16.98% 18.12% 34.55% 136.36% 18.64% 22.64%
2.30 2.26 2.36 3.50 4.41 2.30 2.29 2.48 4.45 5.12 6.04 5.16 6.20
EPS in Rs 21.15 20.78 21.70 32.18 40.54 21.15 21.05 22.80 40.91 47.07 55.53 47.44 57.00
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
7 8 6 8 4 3 3 5 5 5 3 2 5
6 7 5 7 4 3 3 3 3 3 1 1 1
Operating Profit 1 1 1 1 1 -0 -0 1 2 2 2 2 5
OPM % 18% 16% 13% 9% 14% -2% -8% 30% 39% 39% 61% 74% 88%
-1 0 0 0 0 4 3 3 2 3 3 3 0
Interest 0 0 0 1 1 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 3 2 2 2 2 2 1 1
Profit before tax 0 1 0 -0 0 1 -0 2 2 4 4 3 3
Tax % 86% 24% 16% 27% 500% 11% 41% 15% 24% 18% 21% 41%
0 1 0 -0 -0 4 3 7 7 9 13 18 23
EPS in Rs 0.01 0.38 0.13 -0.07 -0.02 36.59 25.74 67.57 62.15 86.15 115.01 166.22 207.04
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -12%
5 Years: -3%
3 Years: -25%
TTM: -1%
Compounded Profit Growth
10 Years: 37%
5 Years: 45%
3 Years: 39%
TTM: 95%
Stock Price CAGR
10 Years: 27%
5 Years: 76%
3 Years: 64%
1 Year: 224%
Return on Equity
10 Years: 9%
5 Years: 11%
3 Years: 12%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 0.08 0.08 0.08 0.08 0.08 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11
Reserves 9 10 10 10 10 78 77 80 89 101 114 137 158
5 3 6 8 3 3 3 1 0 0 0 0 0
2 1 1 1 2 1 2 2 2 2 1 2 2
Total Liabilities 16 14 18 19 15 83 82 83 91 103 115 139 160
3 3 3 3 3 27 25 23 21 19 17 16 15
CWIP 0 0 1 0 0 0 0 0 0 0 0 0 0
Investments 3 8 9 9 8 51 53 57 66 78 89 112 132
10 3 6 7 4 4 5 4 4 6 9 11 13
Total Assets 16 14 18 19 15 83 82 83 91 103 115 139 160

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1 7 -3 -2 4 -1 1 0 0 -2 -4 -3
0 -5 -0 1 2 1 0 1 1 1 3 3
-0 -2 3 1 -5 0 -1 -2 -1 0 0 0
Net Cash Flow -1 1 -0 0 1 0 1 -0 0 -0 -2 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 16 17 10 21 24 82 24 24 55 53 4 0
Inventory Days 321 24 182 44 154 102 214 85 58 52 115
Days Payable 77 16 21 17 88 187 277 159 149 115 41
Cash Conversion Cycle 259 25 171 48 91 -3 -39 -50 -36 -10 78 0
Working Capital Days 421 33 194 208 -41 -347 -492 -152 -47 100 772 1,509
ROCE % 9% 10% 5% 2% 4% 2% 0% 3% 3% 3% 3% 3%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28% 64.28%
7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65% 7.65%
28.08% 28.08% 28.08% 28.08% 28.08% 28.08% 28.07% 28.07% 28.07% 28.07% 28.06% 28.07%
No. of Shareholders 402406402390396384389403454509540546

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports