Texmo Pipes & Products Ltd

Texmo Pipes & Products Ltd

₹ 64.1 -1.57%
23 Dec - close price
About

Incorporated in 2008, Texmo Pipes and Products manufactures and trades PVC, HDPE, SWR, Sprinkler, Drip, CPVC Pipes & Fittings[1]

Key Points

Product Profile:
a) Water Tank[1]
b) CPVC Pipes and Fittings[2]
c) SWR Pipes & Fittings[3]
d) Plumbing Pipes and Fittings[4]
e) Submersible Column Pipe[5]
f) Rigid PVC Pipes & Agricultural Fittings[6]
g) Casing Pipes For Tube Well[7]
h) HDPE Coils[8]
i) PLB HDPE Duct[9]
j) HDPE Sprinkler Pipes & Fittings[10]
k) Drip Irrigation System[11]
l) Suction Hose[12]
m) Garden Pipes[13]
n) Conduit Pipes[14]
o) Solvent Cement[15]

  • Market Cap 187 Cr.
  • Current Price 64.1
  • High / Low 108 / 59.0
  • Stock P/E 17.2
  • Book Value 69.8
  • Dividend Yield 0.00 %
  • ROCE 12.7 %
  • ROE 6.86 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.92 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 11.8% over past five years.
  • Company has a low return on equity of 5.54% over last 3 years.
  • Debtor days have increased from 35.4 to 44.7 days.
  • Company's cost of borrowing seems high

* 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: Plastic products Industry: Plastics Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
129.25 133.69 170.44 162.28 102.89 206.38 166.89 204.04 122.69 122.47 89.14 110.79 60.89
120.02 125.94 161.09 156.09 97.86 194.61 149.02 189.50 116.70 115.04 79.09 101.11 55.82
Operating Profit 9.23 7.75 9.35 6.19 5.03 11.77 17.87 14.54 5.99 7.43 10.05 9.68 5.07
OPM % 7.14% 5.80% 5.49% 3.81% 4.89% 5.70% 10.71% 7.13% 4.88% 6.07% 11.27% 8.74% 8.33%
0.50 0.24 0.33 0.30 0.32 0.29 -12.09 0.24 0.16 0.32 -4.99 0.27 0.86
Interest 2.11 1.90 2.80 3.21 2.45 4.06 3.20 3.07 2.17 1.52 1.48 1.78 1.37
Depreciation 1.64 1.72 3.25 2.59 2.70 2.85 2.69 2.60 2.62 2.62 2.61 2.45 2.30
Profit before tax 5.98 4.37 3.63 0.69 0.20 5.15 -0.11 9.11 1.36 3.61 0.97 5.72 2.26
Tax % 17.56% 21.74% 33.61% 17.39% 50.00% 37.86% 2,409.09% 12.73% 30.15% 29.92% 286.60% 23.60% -35.40%
4.93 3.41 2.41 0.57 0.10 3.21 -2.75 7.95 0.95 2.53 -1.80 4.37 3.07
EPS in Rs 1.69 1.17 0.83 0.20 0.03 1.10 -0.94 2.72 0.33 0.87 -0.62 1.50 1.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
153 175 241 253 257 243 306 326 425 563 635 534 383
138 158 220 232 242 231 289 303 396 527 594 496 351
Operating Profit 15 17 22 21 15 12 17 23 29 35 41 38 32
OPM % 10% 10% 9% 8% 6% 5% 6% 7% 7% 6% 6% 7% 8%
1 1 1 2 4 4 2 0 1 1 -11 -4 -4
Interest 9 10 13 13 12 10 10 11 9 9 13 8 6
Depreciation 5 5 5 6 7 5 6 6 6 8 11 10 10
Profit before tax 2 3 5 5 1 1 4 6 14 20 6 15 13
Tax % 45% 27% 32% 24% 320% 79% 16% 30% 22% 26% 81% 36%
1 2 3 4 -1 0 3 4 11 15 1 10 8
EPS in Rs 0.52 0.76 1.39 1.57 -0.47 0.11 1.27 1.65 3.85 5.00 0.39 3.30 2.80
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 12%
5 Years: 12%
3 Years: 8%
TTM: -45%
Compounded Profit Growth
10 Years: 23%
5 Years: 35%
3 Years: 5%
TTM: -41%
Stock Price CAGR
10 Years: 16%
5 Years: 36%
3 Years: -2%
1 Year: -14%
Return on Equity
10 Years: 4%
5 Years: 5%
3 Years: 6%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 24 24 24 24 24 25 26 26 29 29 29 29 29
Reserves 92 94 97 101 119 120 125 129 142 156 158 167 174
49 58 54 59 66 60 51 50 28 38 30 39 35
26 38 53 58 81 80 91 80 82 83 90 85 71
Total Liabilities 191 213 228 242 291 285 294 286 280 306 307 320 309
49 47 45 43 110 109 113 114 111 143 139 134 116
CWIP 0 0 0 0 0 3 0 0 0 0 0 0 0
Investments 3 3 46 46 12 12 12 12 12 12 6 11 11
139 163 137 152 168 160 169 159 158 152 162 175 182
Total Assets 191 213 228 242 291 285 294 286 280 306 307 320 309

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
25 9 21 12 8 23 18 17 29 38 15 19
0 -9 -3 -5 -5 -9 -4 -6 -2 -27 6 -21
-25 0 -18 -8 -4 -14 -14 -12 -27 -11 -20 2
Net Cash Flow 0 0 1 -1 -0 1 -1 0 -0 0 0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 51 45 46 51 66 61 73 50 38 29 32 45
Inventory Days 151 168 136 139 150 131 98 108 62 55 52 60
Days Payable 58 78 78 79 89 94 91 69 48 39 35 39
Cash Conversion Cycle 144 135 103 111 127 98 80 89 52 44 49 66
Working Capital Days 114 117 88 94 104 107 92 89 67 45 46 63
ROCE % 6% 7% 10% 10% 6% 5% 6% 9% 12% 14% 14% 13%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
44.24% 44.24% 44.24% 44.24% 44.24% 44.24% 44.24% 44.24% 44.24% 44.24% 44.24% 44.24%
1.07% 1.07% 0.88% 1.02% 0.92% 0.91% 0.85% 0.63% 0.60% 0.27% 0.29% 0.25%
0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
54.69% 54.68% 54.88% 54.74% 54.84% 54.85% 54.92% 55.14% 55.15% 55.50% 55.46% 55.50%
No. of Shareholders 36,93454,60056,41757,18455,50954,26153,07749,48647,04547,31845,32646,062

* 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