Sat Industries Ltd

₹ 89.7 0.49%

22 Jul 4:01 p.m.

About

Sat Industries Ltd (SIL) is engaged in various business activities such as manufacturing, education, leasing, finance, investments, domestic trading, and import and export through its various subsidiaries and associates. ^[1]

Key Points

Business Overview
The company is into manufacturing businesses like industrial packaging solutions, flexible flow solutions, lending & financing, and investing in strategic businesses and startups that mentor disruptive and early-stage start-ups. ^[1]

Website BSE NSE

Market Cap ₹ 1,013 Cr.
Current Price ₹ 89.7
High / Low ₹ 146 / 83.4
Stock P/E 17.4
Book Value ₹ 57.3
Dividend Yield 0.33 %
ROCE 14.4 %
ROE 12.8 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company has delivered good profit growth of 34.6% CAGR over last 5 years

Cons

Earnings include an other income of Rs.278 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: Steel Industry: Steel - Medium / Small

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	64	63	79	96	109	117	126	116	107	130	137	118	115
	56	53	65	78	93	101	111	103	96	109	117	103	99
Operating Profit	7	11	14	18	16	16	15	13	11	21	20	16	17
OPM %	11%	17%	17%	19%	15%	14%	12%	11%	10%	16%	14%	13%	15%
	-1	0	1	0	4	1	5	4	7	74	187	10	7
Interest	4	2	1	2	3	1	2	3	1	2	3	2	2
Depreciation	1	1	1	1	2	1	2	2	2	2	2	2	2
Profit before tax	2	8	12	16	15	15	17	12	15	90	201	21	20
Tax %	121%	4%	4%	26%	45%	25%	21%	20%	25%	22%	13%	31%	26%
	-0	8	11	12	8	11	13	10	11	70	175	15	14
EPS in Rs	-0.03	0.65	0.91	0.98	0.61	0.94	1.11	0.83	0.85	5.73	15.50	1.06	0.53
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	21	19	9	92	91	100	230	225	205	347	466	500
	34	22	27	92	88	90	197	210	178	287	411	427
Operating Profit	-13	-3	-18	0	4	10	33	15	26	59	55	74
OPM %	-62%	-15%	-207%	0%	4%	10%	14%	7%	13%	17%	12%	15%
	-3	0	1	1	20	1	1	4	0	5	18	278
Interest	0	0	0	1	1	2	13	11	9	8	8	11
Depreciation	0	0	0	1	1	1	5	5	5	6	7	9
Profit before tax	-17	-2	-18	-2	22	8	15	2	12	50	58	332
Tax %	-4%	-31%	0%	13%	3%	13%	-2%	-18%	24%	23%	23%	17%
	-16	-2	-18	-2	21	7	16	3	9	39	45	274
EPS in Rs	-4.07	-0.44	-3.88	-0.35	2.13	0.65	1.24	0.23	0.78	3.14	3.78	22.81
Dividend Payout %	0%	0%	0%	0%	0%	15%	8%	0%	13%	5%	5%	1%

Compounded Sales Growth
10 Years:	38%
5 Years:	17%
3 Years:	35%
TTM:	7%

Compounded Profit Growth
10 Years:	41%
5 Years:	35%
3 Years:	89%
TTM:	46%

Stock Price CAGR
10 Years:	43%
5 Years:	25%
3 Years:	40%
1 Year:	-11%

Return on Equity
10 Years:	10%
5 Years:	12%
3 Years:	15%
Last Year:	13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	8	8	9	11	20	22	22	23	23	23	23	23
Reserves	15	15	-4	4	69	84	120	137	145	180	239	626
	10	12	3	24	11	28	86	71	73	91	105	63
	0	0	0	47	32	19	60	59	64	85	124	182
Total Liabilities	33	34	8	86	132	152	287	289	304	379	490	893
	0	0	0	27	27	29	77	75	75	80	112	144
CWIP	0	0	0	0	0	0	0	0	0	13	2	6
Investments	0	0	0	3	5	14	8	6	6	10	13	20
	33	34	8	56	100	110	202	209	223	275	363	723
Total Assets	33	34	8	86	132	152	287	289	304	379	490	893

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-2	-3	0	18	-26	-21	37	28	19	17	-7	-242
	2	2	-1	-20	-2	-12	2	-26	-4	-21	-28	213
	-0	2	4	6	35	25	-44	-1	-11	8	58	79
Net Cash Flow	-0	0	3	4	7	-9	-5	1	4	4	22	50

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	422	333	15	151	179	56	84	84	95	85	84	108
Inventory Days	0	0	0	20	34	37	73	89	109	88	98	101
Days Payable				175	134	47	89	108	123	75	61	75
Cash Conversion Cycle	422	333	15	-4	80	46	67	65	82	98	121	134
Working Capital Days	489	378	133	10	164	303	222	209	260	186	175	184
ROCE %	-34%	-8%	-86%	-0%	6%	9%	15%	4%	9%	20%	17%	14%

Shareholding Pattern

Numbers in percentages

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.89%	0.88%	1.97%	2.29%	0.75%	0.75%	1.11%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	0.21%
	48.41%	48.41%	48.41%	48.41%	48.42%	47.53%	47.52%	46.44%	46.12%	47.66%	47.45%	47.11%
No. of Shareholders	2,071	2,083	3,365	3,361	3,457	5,085	5,822	6,958	16,588	24,970	28,519	33,216

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	49.32%	54.01%	54.01%	51.59%	51.59%	51.59%	51.59%	51.59%	51.59%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.88%	0.75%	1.11%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	0.21%
	50.68%	45.99%	45.99%	48.41%	48.41%	48.41%	47.52%	47.45%	47.11%
No. of Shareholders	1,846	1,655	1,585	1,545	1,580	3,365	5,822	28,519	33,216

* 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.

Sat Industries Ltd

Sat Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls