Sampann Utpadan India Ltd
Incorporated in 2012, Sampann Utpadan India Ltd is in the business of energy generation through non- conventional sources, and production of reclaimed rubber[1]
- Market Cap ₹ 108 Cr.
- Current Price ₹ 26.6
- High / Low ₹ 47.9 / 19.2
- Stock P/E
- Book Value ₹ 0.91
- Dividend Yield 0.00 %
- ROCE 0.24 %
- ROE -15.6 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 29.9 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -26.1% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.3.52 Cr.
* 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: Plantation & Plantation Products Industry: Miscellaneous
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
9.61 | 12.63 | 15.76 | 18.39 | 20.44 | 23.69 | 47.90 | 57.70 | 71.41 | 84.22 | |
8.98 | 13.98 | 16.08 | 20.53 | 23.20 | 24.15 | 44.73 | 54.53 | 66.52 | 82.35 | |
Operating Profit | 0.63 | -1.35 | -0.32 | -2.14 | -2.76 | -0.46 | 3.17 | 3.17 | 4.89 | 1.87 |
OPM % | 6.56% | -10.69% | -2.03% | -11.64% | -13.50% | -1.94% | 6.62% | 5.49% | 6.85% | 2.22% |
0.15 | 0.07 | 0.11 | 0.36 | 0.37 | -0.14 | 0.77 | 0.51 | 0.37 | 3.52 | |
Interest | 0.44 | 1.03 | 2.48 | 2.53 | 3.59 | 4.97 | 3.44 | 1.10 | 1.13 | 0.94 |
Depreciation | 3.98 | 4.02 | 4.39 | 4.44 | 4.40 | 4.23 | 4.46 | 4.83 | 5.02 | 5.57 |
Profit before tax | -3.64 | -6.33 | -7.08 | -8.75 | -10.38 | -9.80 | -3.96 | -2.25 | -0.89 | -1.12 |
Tax % | -33.24% | -30.96% | -27.40% | -22.06% | -17.92% | -25.20% | -25.00% | -24.89% | -2.25% | |
-2.43 | -4.38 | -5.14 | -6.82 | -8.52 | -7.33 | -2.97 | -1.69 | -0.87 | -1.04 | |
EPS in Rs | -0.60 | -1.08 | -1.27 | -1.68 | -2.10 | -1.80 | -0.73 | -0.42 | -0.21 | -0.26 |
Dividend Payout % | 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: | 31% |
3 Years: | 44% |
TTM: | 23% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 13% |
3 Years: | 23% |
TTM: | -104% |
Stock Price CAGR | |
---|---|
10 Years: | 18% |
5 Years: | 75% |
3 Years: | 2% |
1 Year: | 25% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -36% |
3 Years: | -26% |
Last Year: | -16% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 40.61 | 40.61 | 40.61 | 40.61 | 40.61 | 40.61 | 40.61 | 40.61 | 40.61 | 40.61 |
Reserves | 2.25 | -2.13 | -7.27 | -14.09 | -22.60 | -29.93 | -32.90 | -34.58 | -35.45 | -38.12 |
47.38 | 55.36 | 57.07 | 63.33 | 68.48 | 75.14 | 83.81 | 89.07 | 97.06 | 98.40 | |
0.89 | 1.66 | 2.06 | 2.11 | 3.97 | 2.00 | 3.99 | 4.69 | 7.39 | 9.37 | |
Total Liabilities | 91.13 | 95.50 | 92.47 | 91.96 | 90.46 | 87.82 | 95.51 | 99.79 | 109.61 | 110.26 |
79.30 | 78.94 | 74.77 | 72.05 | 67.93 | 64.82 | 67.12 | 65.82 | 63.12 | 70.58 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.24 | 0.00 |
Investments | 1.73 | 1.74 | 1.74 | 1.75 | 1.75 | 1.80 | 1.87 | 1.92 | 0.99 | 0.77 |
10.10 | 14.82 | 15.96 | 18.16 | 20.78 | 21.20 | 26.52 | 32.05 | 36.26 | 38.91 | |
Total Assets | 91.13 | 95.50 | 92.47 | 91.96 | 90.46 | 87.82 | 95.51 | 99.79 | 109.61 | 110.26 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
0.30 | -3.53 | 0.93 | -2.14 | -1.46 | -3.46 | 2.51 | -0.78 | 3.59 | |
-5.61 | -3.49 | -0.04 | -1.64 | -0.20 | 0.54 | -6.75 | -3.49 | -10.59 | |
5.36 | 6.95 | -0.74 | 3.75 | 1.62 | 1.75 | 5.34 | 4.28 | 6.98 | |
Net Cash Flow | 0.06 | -0.07 | 0.15 | -0.03 | -0.04 | -1.17 | 1.11 | 0.00 | -0.02 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 64.19 | 100.86 | 61.61 | 52.20 | 56.07 | 70.72 | 47.40 | 61.55 | 55.36 |
Inventory Days | 163.62 | 184.14 | 195.87 | 138.68 | 127.40 | 45.55 | 45.82 | 50.50 | 64.70 |
Days Payable | 18.46 | 65.11 | 90.16 | 58.43 | 122.77 | 39.54 | 46.33 | 42.68 | 56.28 |
Cash Conversion Cycle | 209.35 | 219.90 | 167.31 | 132.44 | 60.70 | 76.74 | 46.89 | 69.37 | 63.78 |
Working Capital Days | 291.70 | 284.66 | 198.25 | 174.66 | 133.93 | 132.04 | 58.60 | 75.59 | 67.78 |
ROCE % | -5.76% | -4.99% | -6.90% | -7.61% | -4.96% | -0.73% | -1.23% | 0.24% |
Documents
Announcements
-
Closure of Trading Window
31 Mar - Closure of trading window until financial results declaration.
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011 5 Mar
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011 5 Mar
-
Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011
27 Feb - Davos International Fund reduces holding in Sampann Utpadan to 4.87%.
-
Announcement under Regulation 30 (LODR)-Raising of Funds
20 Feb - Revised outcome of board meeting for preferential allotment.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Business Verticals:[1]
a) Non-Conventional Energy – Engaged in wind energy generation, supplying electricity to power grids, and handling all aspects of renewable power production, distribution, and storage.
b) Reclaimed Rubber – A global supplier of crumb rubber, whole tyre reclaim rubber, and steel scrap derived from recycled tyres.