Shrydus Industries Ltd

Shrydus Industries Ltd

₹ 21.3 -4.99%
18 Nov - close price
About

Incorporated in 1991, VCK Capital Market Services Ltd is in the business of Retail Mobilization Services.

Key Points

Business Overview:[1]
Company is a SEBI-approved, Category-I Merchant Banker offering specialized services to its clients. It undertakes project appraisals with resource raising, structural planning and facilitates tie-ups with Financial Institutions and Potential Investors.

  • Market Cap 68.3 Cr.
  • Current Price 21.3
  • High / Low 32.3 / 14.2
  • Stock P/E 22.2
  • Book Value 14.0
  • Dividend Yield 0.00 %
  • ROCE 5.04 %
  • ROE 13.2 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 25.9%
  • Promoter holding has decreased over last 3 years: -14.0%
  • Working capital days have increased from 106 days to 153 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: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
3.19 2.77 3.05 0.00 3.07 2.95 3.26 2.69 2.15 3.11 1.50 1.01 3.50
3.13 2.74 2.89 0.01 3.00 2.86 3.15 2.64 1.97 2.87 1.45 0.96 0.28
Operating Profit 0.06 0.03 0.16 -0.01 0.07 0.09 0.11 0.05 0.18 0.24 0.05 0.05 3.22
OPM % 1.88% 1.08% 5.25% 2.28% 3.05% 3.37% 1.86% 8.37% 7.72% 3.33% 4.95% 92.00%
0.00 0.00 0.00 0.01 0.00 0.00 0.01 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.06 0.03 0.16 0.00 0.07 0.09 0.12 0.05 0.18 0.24 0.05 0.05 3.22
Tax % 0.00% 0.00% 6.25% 0.00% -11.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.22%
0.06 0.03 0.14 0.00 0.07 0.10 0.12 0.05 0.18 0.24 0.05 0.05 2.73
EPS in Rs 0.02 0.01 0.06 0.00 0.03 0.04 0.05 0.02 0.06 0.08 0.02 0.02 0.85
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
0.10 0.02 0.01 0.44 0.27 0.23 0.00 5.20 2.48 9.00 9.29 9.45 9.12
0.21 0.17 1.34 0.59 0.38 0.24 2.45 5.25 2.75 8.94 9.02 8.93 5.56
Operating Profit -0.11 -0.15 -1.33 -0.15 -0.11 -0.01 -2.45 -0.05 -0.27 0.06 0.27 0.52 3.56
OPM % -110.00% -750.00% -13,300.00% -34.09% -40.74% -4.35% -0.96% -10.89% 0.67% 2.91% 5.50% 39.04%
-1.03 0.01 1.35 -0.01 0.00 0.00 0.07 0.00 0.00 0.00 0.02 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 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -1.15 -0.15 0.02 -0.16 -0.11 -0.01 -2.38 -0.05 -0.27 0.06 0.29 0.52 3.56
Tax % 0.00% 0.00% -450.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -3.45% 0.00%
-1.15 -0.15 0.11 -0.16 -0.11 -0.01 -2.38 -0.05 -0.27 0.04 0.30 0.52 3.07
EPS in Rs -0.48 -0.06 0.05 -0.07 -0.05 -0.00 -0.99 -0.02 -0.11 0.02 0.12 0.16 0.97
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 85%
5 Years: %
3 Years: 56%
TTM: -17%
Compounded Profit Growth
10 Years: 19%
5 Years: 17%
3 Years: 58%
TTM: 582%
Stock Price CAGR
10 Years: 28%
5 Years: 88%
3 Years: 116%
1 Year: -32%
Return on Equity
10 Years: -14%
5 Years: 7%
3 Years: 14%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.66 12.01 32.02
Reserves -5.37 -5.52 -5.41 -5.58 -5.68 -5.69 -8.08 -8.12 -8.39 -8.35 -7.75 -6.05 12.74
0.20 0.33 0.01 0.35 0.01 0.06 0.00 0.02 0.24 1.72 1.86 10.91 1.04
0.60 0.62 0.51 0.55 0.52 0.53 0.02 5.15 2.57 2.27 3.14 0.02 4.63
Total Liabilities 4.49 4.49 4.17 4.38 3.91 3.96 1.00 6.11 3.48 4.70 6.91 16.89 50.43
0.09 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CWIP 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
Investments 1.84 1.84 0.09 0.08 0.08 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.56 2.57 4.08 4.30 3.83 3.88 1.00 6.11 3.48 4.70 6.91 16.89 50.43
Total Assets 4.49 4.49 4.17 4.38 3.91 3.96 1.00 6.11 3.48 4.70 6.91 16.89 50.43

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0.07 -0.12 -3.49 0.25 0.07 0.04 -0.40 0.13 -0.31 -1.51 -0.15 -13.46
0.00 -0.01 4.17 -0.40 -0.29 -0.09 0.93 0.00 0.00 0.00 0.00 0.00
0.07 0.13 -0.32 0.35 -0.34 0.05 -0.55 0.02 0.22 1.48 1.04 12.58
Net Cash Flow 0.00 0.00 0.35 0.20 -0.56 0.00 -0.03 0.15 -0.09 -0.03 0.88 -0.88

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 0.00 0.00 0.00 16.59 27.04 0.00 365.00 390.02 158.57 200.77 132.87
Inventory Days 861.89 2,199.12 4,051.50 13.52 28.19 8.01 7.85 16.95
Days Payable 0.00 0.00 0.00 365.00 378.35 94.41 128.97 0.00
Cash Conversion Cycle 0.00 0.00 861.89 2,215.72 4,078.54 0.00 13.52 39.86 72.17 79.65 149.81
Working Capital Days -36.50 -730.00 101,835.00 1,982.61 2,987.59 3,427.83 18.25 44.15 75.43 90.76 152.57
ROCE % -2.03% -3.87% -34.79% -4.01% -3.05% -0.29% -110.66% -5.15% -28.88% 3.59% 9.35% 5.04%

Shareholding Pattern

Numbers in percentages

107 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
39.91% 39.91% 39.91% 39.91% 39.69% 32.40% 26.64% 25.86% 25.86% 25.86% 25.86% 25.86%
60.09% 60.09% 60.09% 60.10% 60.31% 67.59% 73.37% 74.15% 74.13% 74.13% 74.14% 74.13%
No. of Shareholders 9,6109,5949,5639,5459,83010,07910,0299,9509,9709,94610,00011,106

Documents