Sunil Healthcare Ltd

Sunil Healthcare Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sunil Healthcare Ltd

₹ 75.0 -0.01%
22 Nov - close price
sunilhealthcare.com BSE: 537253
About

Incorporated in 1976, Sunil Healthcare Ltd is a manufacturer of Empty Hard Gelatin, HPMC Capsule Shells & Ayurvedic Medicines[1]

Key Points

Business Overview:[1]
Company is the second-largest manufacturer of Empty Hard Shell Gelatin Capsules in India which its sells under the brand name Sunloc. Company does production of double lock, triple lock, multiple groove capsules of EHGC & some proportion of vegan HPMC (Hydroxy Propyl Methyl Cellulose) along with liner, circular, two color printing & 360degree printing being offered

Website BSE
  • Market Cap ₹ 76.9 Cr.
  • Current Price ₹ 75.0
  • High / Low ₹ 104 / 50.6
  • Stock P/E
  • Book Value ₹ 65.8
  • Dividend Yield 0.00 %
  • ROCE 2.98 %
  • ROE -2.61 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.14 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 2.20% over past five years.
  • Company has a low return on equity of 7.02% over last 3 years.
  • Earnings include an other income of Rs.4.13 Cr.
  • Company has high debtors of 164 days.
  • Working capital days have increased from 108 days to 192 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: Miscellaneous Industry: Miscellaneous

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
29.19 31.61 31.68 33.41 30.64 25.18 21.26 22.51 23.70 22.67 21.31 21.50 20.26
26.89 26.37 24.53 26.05 26.57 23.17 18.54 21.69 22.48 23.30 18.63 19.29 17.95
Operating Profit 2.30 5.24 7.15 7.36 4.07 2.01 2.72 0.82 1.22 -0.63 2.68 2.21 2.31
OPM % 7.88% 16.58% 22.57% 22.03% 13.28% 7.98% 12.79% 3.64% 5.15% -2.78% 12.58% 10.28% 11.40%
0.43 0.15 0.85 0.92 1.77 0.85 0.96 1.19 0.22 3.13 0.68 0.14 0.18
Interest 0.91 0.74 0.77 0.82 1.10 1.07 1.17 1.27 1.31 1.44 1.76 1.51 1.50
Depreciation 1.58 1.61 1.57 1.63 1.71 1.67 2.00 1.61 1.59 1.45 1.43 1.48 1.51
Profit before tax 0.24 3.04 5.66 5.83 3.03 0.12 0.51 -0.87 -1.46 -0.39 0.17 -0.64 -0.52
Tax % 87.50% 28.95% 29.33% 28.13% 30.03% 158.33% 11.76% -26.44% -25.34% -48.72% 5.88% 6.25% 7.69%
0.04 2.16 4.01 4.19 2.13 -0.08 0.45 -0.64 -1.10 -0.20 0.15 -0.69 -0.55
EPS in Rs 0.04 2.11 3.91 4.09 2.08 -0.08 0.44 -0.62 -1.07 -0.20 0.15 -0.67 -0.54
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
108.48 91.33 80.88 70.02 90.62 119.16 110.49 90.19 85.74
93.33 77.44 69.62 76.95 85.27 101.78 94.32 85.93 79.17
Operating Profit 15.15 13.89 11.26 -6.93 5.35 17.38 16.17 4.26 6.57
OPM % 13.97% 15.21% 13.92% -9.90% 5.90% 14.59% 14.63% 4.72% 7.66%
1.25 2.23 0.18 14.41 5.52 1.68 4.50 5.05 4.13
Interest 4.18 5.03 6.58 6.95 5.31 3.49 4.17 5.78 6.21
Depreciation 4.33 4.78 5.74 6.13 6.11 6.31 7.01 6.09 5.87
Profit before tax 7.89 6.31 -0.88 -5.60 -0.55 9.26 9.49 -2.56 -1.38
Tax % 36.25% 28.68% -20.45% -11.25% 16.36% 30.67% 29.50% -30.08%
5.03 4.49 -0.69 -4.96 -0.64 6.42 6.68 -1.79 -1.29
EPS in Rs 4.91 4.38 -0.67 -4.84 -0.62 6.26 6.51 -1.75 -1.26
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 2%
3 Years: 0%
TTM: -7%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 6%
Stock Price CAGR
10 Years: 10%
5 Years: 36%
3 Years: 26%
1 Year: 48%
Return on Equity
10 Years: %
5 Years: 2%
3 Years: 7%
Last Year: -3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25
Reserves 32.65 37.18 36.52 34.34 33.46 39.70 45.74 57.96 57.25
44.53 60.62 55.08 49.45 49.82 34.68 36.79 66.16 61.63
31.41 34.16 35.88 36.19 27.03 25.06 28.01 24.13 29.73
Total Liabilities 118.84 142.21 137.73 130.23 120.56 109.69 120.79 158.50 158.86
59.72 70.92 68.83 69.97 69.80 69.97 70.43 87.16 95.49
CWIP 0.12 0.19 2.47 0.01 0.01 1.75 0.01 5.66 0.02
Investments 0.00 0.10 0.11 0.11 1.07 1.03 0.00 0.00 0.00
59.00 71.00 66.32 60.14 49.68 36.94 50.35 65.68 63.35
Total Assets 118.84 142.21 137.73 130.23 120.56 109.69 120.79 158.50 158.86

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
10.79 5.48 14.73 4.31 16.99 22.51 7.47 -15.40
-12.85 -17.18 -2.80 -2.52 -11.36 -4.24 -3.40 -10.11
2.23 11.02 -11.63 -1.56 -6.42 -18.56 -3.75 25.00
Net Cash Flow 0.17 -0.67 0.30 0.23 -0.79 -0.29 0.32 -0.51

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 129.57 192.39 177.08 122.81 94.37 57.86 93.85 164.27
Inventory Days 76.09 101.63 213.19 322.80 117.09 83.25 105.15 110.57
Days Payable 138.91 180.29 294.23 292.81 109.16 65.01 114.04 47.85
Cash Conversion Cycle 66.75 113.73 96.04 152.81 102.30 76.09 84.96 226.99
Working Capital Days 81.09 137.76 125.82 105.51 84.06 46.50 84.80 192.11
ROCE % 11.60% 5.43% 1.65% 5.12% 14.25% 15.30% 2.98%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
73.53% 73.53% 73.53% 73.53% 73.53% 73.53% 73.53% 73.53% 73.53% 73.53% 73.53% 73.53%
0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10%
26.37% 26.37% 26.37% 26.37% 26.36% 26.36% 26.36% 26.37% 26.37% 26.35% 26.37% 26.36%
No. of Shareholders 6,3706,4416,4946,8337,0567,1117,0427,0817,0106,8586,5946,507

* 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

Credit ratings

Concalls

  • Nov 2018
    Transcript
    Notes
    PPT
  • Sep 2018
    Transcript
    Notes
    PPT
  • May 2018
    Transcript
    Notes
    PPT
  • May 2018
    Transcript
    Notes
    PPT
  • Feb 2018
    Transcript
    Notes
    PPT
  • Feb 2018
    Transcript
    Notes
    PPT
  • Dec 2017
    Transcript
    Notes
    PPT
  • Aug 2017
    Transcript
    Notes
    PPT
  • May 2017
    Transcript
    Notes
    PPT
  • Feb 2017
    Transcript
    Notes
    PPT
  • Nov 2016
    Transcript
    Notes
    PPT
  • Aug 2016
    Transcript
    Notes
    PPT
  • May 2016
    Transcript
    Notes
    PPT
  • Mar 2016
    Transcript
    Notes
    PPT