Smruthi Organics Ltd

Smruthi Organic Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Smruthi Organics Ltd

₹ 118 2.33%
02 Apr 11:53 a.m.
smruthiorganics.com BSE: 540686
About

Incorporated in 1989, Smruthi Organics Ltd
is a manufacturer of Active Pharmaceutical Ingredients[1]

Key Points

Business Overview:[1]
SOL is in the pharmaceutical business with presence in manufacturing bulk drugs and active pharmaceutical ingredients

Website BSE
  • Market Cap ₹ 136 Cr.
  • Current Price ₹ 118
  • High / Low ₹ 182 / 105
  • Stock P/E 47.4
  • Book Value ₹ 59.2
  • Dividend Yield 1.28 %
  • ROCE 8.22 %
  • ROE 5.21 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 45.5%

Cons

  • The company has delivered a poor sales growth of -1.46% over past five years.
  • Company has a low return on equity of 9.03% over last 3 years.
  • Debtor days have increased from 97.0 to 117 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: Pharmaceuticals Industry: Pharmaceuticals - Indian - Bulk Drugs

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
36.45 35.47 29.07 43.27 31.92 36.78 34.91 29.59 23.48 39.66 27.27 29.39 31.25
30.47 31.83 27.35 39.23 30.24 34.53 30.29 25.16 24.66 35.58 26.82 26.50 27.08
Operating Profit 5.98 3.64 1.72 4.04 1.68 2.25 4.62 4.43 -1.18 4.08 0.45 2.89 4.17
OPM % 16.41% 10.26% 5.92% 9.34% 5.26% 6.12% 13.23% 14.97% -5.03% 10.29% 1.65% 9.83% 13.34%
0.08 0.10 0.03 0.02 0.01 0.05 0.01 0.00 0.00 0.06 0.00 0.01 0.00
Interest 0.34 0.12 0.12 0.22 0.24 0.25 0.33 0.39 0.32 0.37 0.41 0.44 0.51
Depreciation 1.05 1.11 1.11 1.06 1.16 1.24 1.24 1.38 1.45 1.59 1.29 1.33 1.37
Profit before tax 4.67 2.51 0.52 2.78 0.29 0.81 3.06 2.66 -2.95 2.18 -1.25 1.13 2.29
Tax % 23.34% 31.08% 40.38% -3.24% 34.48% 14.81% 25.49% 22.56% -22.03% 30.73% -26.40% 31.86% 35.37%
3.58 1.73 0.30 2.87 0.19 0.69 2.29 2.07 -2.29 1.52 -0.92 0.78 1.48
EPS in Rs 3.13 1.51 0.26 2.51 0.17 0.60 2.00 1.81 -2.00 1.33 -0.80 0.68 1.29
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
181 92 77 74 79 97 137 131 126 133 141 128 128
162 90 72 63 69 94 121 116 98 115 131 116 116
Operating Profit 19 2 5 11 10 3 17 15 29 18 10 12 12
OPM % 10% 2% 6% 14% 13% 3% 12% 12% 23% 14% 7% 9% 9%
0 1 0 0 1 0 1 4 1 1 0 0 0
Interest 4 5 6 5 4 4 4 3 1 1 1 1 2
Depreciation 5 6 5 4 4 4 4 4 4 4 5 6 6
Profit before tax 10 -9 -6 2 3 -5 10 12 24 14 4 5 4
Tax % 37% -32% -33% 55% 39% -31% 30% 30% 29% 25% 8% 28%
6 -6 -4 1 2 -3 7 8 17 10 4 4 3
EPS in Rs 5.57 -5.39 -3.34 0.63 1.39 -2.82 6.02 7.41 14.95 9.07 3.61 3.14 2.50
Dividend Payout % 12% 0% 0% 0% 0% 0% 11% 14% 20% 33% 55% 48%
Compounded Sales Growth
10 Years: 3%
5 Years: -1%
3 Years: 0%
TTM: 2%
Compounded Profit Growth
10 Years: 10%
5 Years: -12%
3 Years: -41%
TTM: 4%
Stock Price CAGR
10 Years: %
5 Years: 36%
3 Years: -21%
1 Year: -25%
Return on Equity
10 Years: 10%
5 Years: 15%
3 Years: 9%
Last Year: 5%

Balance Sheet

Figures in Rs. Crores

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 4 4 4 4 4 4 4 4 11 11 11 11 11
Reserves 37 31 26 27 28 25 33 39 49 56 57 58 56
47 43 45 37 33 31 28 16 10 3 6 12 17
40 48 34 35 20 25 37 30 21 18 32 37 23
Total Liabilities 129 126 109 103 85 85 101 88 92 88 106 118 108
45 41 35 32 30 30 30 32 31 33 37 40 40
CWIP 1 1 1 1 1 1 2 0 1 1 2 1 6
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
83 83 72 69 54 54 69 56 60 53 66 77 61
Total Assets 129 126 109 103 85 85 101 88 92 88 106 118 108

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
5 9 9 14 9 5 12 21 23 2 12 4
-13 -2 -1 0 -0 -3 -4 -5 -3 7 -10 -7
6 -6 -8 -14 -9 -2 -5 -17 -7 -12 -2 3
Net Cash Flow -1 2 -1 -0 0 0 2 -1 13 -3 0 -0

Ratios

Figures in Rs. Crores

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 64 102 103 95 97 95 97 68 62 78 96 117
Inventory Days 113 133 123 166 145 126 92 75 100 91 96 150
Days Payable 82 132 106 128 123 130 120 97 81 50 98 144
Cash Conversion Cycle 94 104 120 133 119 92 68 46 80 118 93 123
Working Capital Days 88 109 113 100 88 93 78 70 76 107 86 111
ROCE % 18% -5% 0% 9% 10% -1% 21% 25% 39% 21% 7% 8%

Shareholding Pattern

Numbers in percentages

16 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
63.39% 63.51% 63.51% 63.51% 63.58% 63.58% 63.58% 63.60% 63.84% 63.87% 63.87% 63.87%
36.61% 36.49% 36.48% 36.49% 36.42% 36.42% 36.43% 36.41% 36.16% 36.12% 36.13% 36.13%
No. of Shareholders 4,5584,7094,6484,7704,8245,1075,6055,7525,8775,8695,9725,959

Documents

Announcements

Annual reports

Credit ratings