Sanghvi Brands Ltd
Incorporated in 2010, Sanghvi Brands Ltd is in the business of branding of national and international brands, dealing in goods and services of such brands and providing spa services[1]
- Market Cap ₹ 20.3 Cr.
- Current Price ₹ 19.5
- High / Low ₹ 27.9 / 15.6
- Stock P/E 40.6
- Book Value ₹ 4.34
- Dividend Yield 0.00 %
- ROCE 16.0 %
- ROE 12.5 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Debtor days have improved from 69.0 to 44.8 days.
Cons
- Stock is trading at 4.49 times its book value
- Company has a low return on equity of -12.7% over last 3 years.
* 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
Half Yearly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
9.27 | 14.64 | 26.41 | 26.46 | 31.41 | 30.08 | 3.53 | 5.36 | 8.32 | 9.13 | |
9.73 | 15.70 | 25.94 | 28.98 | 32.74 | 37.75 | 9.21 | 10.14 | 8.20 | 9.28 | |
Operating Profit | -0.46 | -1.06 | 0.47 | -2.52 | -1.33 | -7.67 | -5.68 | -4.78 | 0.12 | -0.15 |
OPM % | -4.96% | -7.24% | 1.78% | -9.52% | -4.23% | -25.50% | -160.91% | -89.18% | 1.44% | -1.64% |
0.69 | 0.42 | 0.29 | 0.91 | 1.06 | 0.54 | 0.21 | 2.14 | 0.36 | 0.85 | |
Interest | 0.02 | 0.10 | 0.25 | 0.25 | 0.27 | 0.47 | 0.08 | 0.06 | 0.07 | 0.04 |
Depreciation | 0.18 | 0.12 | 0.24 | 0.27 | 0.86 | 1.51 | 0.20 | 0.10 | 0.08 | 0.06 |
Profit before tax | 0.03 | -0.86 | 0.27 | -2.13 | -1.40 | -9.11 | -5.75 | -2.80 | 0.33 | 0.60 |
Tax % | -166.67% | 0.00% | 59.26% | 6.10% | 0.00% | 0.00% | 0.00% | 0.00% | 169.70% | 16.67% |
0.08 | -0.86 | 0.12 | -2.28 | -1.40 | -9.12 | -5.75 | -2.80 | -0.22 | 0.50 | |
EPS in Rs | 1.23 | -13.20 | 1.72 | -2.19 | -1.34 | -8.76 | -5.52 | -2.69 | -0.21 | 0.48 |
Dividend Payout % | 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: | % |
5 Years: | -22% |
3 Years: | 37% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 19% |
3 Years: | 28% |
TTM: | 517% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 5% |
3 Years: | 28% |
1 Year: | -9% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -42% |
3 Years: | -13% |
Last Year: | 12% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.65 | 0.65 | 0.70 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 |
Reserves | 5.54 | 4.67 | 7.52 | 12.28 | 10.83 | 1.70 | -4.07 | -6.22 | -6.41 | -5.90 |
2.87 | 2.82 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | |
2.20 | 3.40 | 3.77 | 4.19 | 3.25 | 3.98 | 3.17 | 3.29 | 3.32 | 2.62 | |
Total Liabilities | 11.26 | 11.54 | 11.99 | 26.89 | 24.50 | 16.10 | 9.52 | 7.49 | 7.33 | 7.15 |
0.33 | 0.76 | 1.24 | 1.16 | 4.03 | 0.84 | 0.66 | 0.26 | 0.18 | 0.12 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.43 | 1.04 | 1.04 | 1.04 | 0.00 | 0.00 | 0.00 |
Investments | 0.01 | 0.01 | 0.01 | 0.12 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.01 |
10.92 | 10.77 | 10.74 | 25.18 | 19.30 | 14.11 | 7.71 | 7.12 | 7.04 | 7.02 | |
Total Assets | 11.26 | 11.54 | 11.99 | 26.89 | 24.50 | 16.10 | 9.52 | 7.49 | 7.33 | 7.15 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
-1.27 | -1.74 | -4.86 | -4.79 | -6.53 | -8.51 | -2.96 | 4.47 | 3.12 | 0.01 | |
0.48 | -0.17 | -0.96 | -10.38 | -0.36 | 5.01 | 2.17 | 2.52 | 0.05 | 0.29 | |
-0.11 | -0.15 | 2.64 | 18.68 | 3.74 | 3.10 | 1.05 | -6.60 | -2.60 | 0.00 | |
Net Cash Flow | -0.91 | -2.06 | -3.18 | 3.52 | -3.15 | -0.40 | 0.27 | 0.39 | 0.57 | 0.30 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 44.49 | 55.10 | 51.27 | 37.24 | 34.98 | 60.55 | 173.71 | 113.04 | 49.13 | |
Inventory Days | 206.83 | 493.55 | 674.50 | 605.94 | 120.00 | 328.86 | 331.31 | |||
Days Payable | 304.17 | 250.22 | 292.43 | 136.65 | 71.67 | 444.50 | 572.77 | |||
Cash Conversion Cycle | 44.49 | -42.23 | 294.61 | 419.32 | 504.26 | 108.88 | 58.07 | -128.42 | 49.13 | |
Working Capital Days | -5.91 | 5.73 | 46.30 | 46.07 | 58.57 | 49.51 | 38.26 | -34.73 | -44.31 | |
ROCE % | -8.84% | 6.36% | -12.16% | -5.14% | -51.78% | -61.40% | -38.29% | 15.83% |
Documents
Announcements
- Statement Of Utilization Of Issue Proceeds For The Half Year Ended 31St March 2024 27 May
- Audited ( Standalone And Consolidated) Financial Results For Half Year /Year Ended 31St March 2024 27 May
- Board Meeting Outcome for Outcome Of The Board Meeting Held On 27Th May 2024 27 May
- Board Meeting Intimation for For The Meeting Of The Board Of The Company Scheduled On 27Th May 2024 21 May
-
Compliance Certificate For The Year Ended 31St March 2024
4 May - Certificate for the year ended 31st March 2024 according to Regulation 7(3) of the SEBI (LODR) 2015.
Business Overview:[1]
Company operates South Asia’s largest portfolio of Luxury Lifestyle International Wellness Brands and is amongst the Top 5 Largest Spa & Wellness Operators in the World with exclusive rights to operate various premium International Brands viz.
a) Spa L’OCCITANE
b) ELLE Spa & Salon
c) Warren Tricomi Salon & Spa
d) Holyfield Gyms
It has an exclusive Master Franchise to Operate these Brands Across Several Geographical Regions Including, India, Middle East, Indian Ocean (Maldives, Mauritius, Seychelles & SriLanka)