WEBSITE BSE:543358 NSE : SANSERA 23 Mar, 15:40
Market Cap ₹3787 Cr.
Stock P/E 25.3
P/B 3.3
Current Price ₹712.4
Book Value ₹ 213.2
Face Value 2
52W High ₹835
Dividend Yield 0.28%
52W Low ₹ 548.6
Sansera Engineering Ltd manufactures and components precision components for heavy-duty commercial cars and non-automotive sectors. The agency gives automobile components, together with connecting rods, rocker hands, finger followers, balancer shafts, equipment shifter forks and shafts, suspension and guidance elements, meeting additives, and aluminum components. It also provides products for off-street vehicles; business and stationery engines; pump barrels; and agricultural and aerospace products. Sansera Engineering Ltd become incorporated in 1981 and is primarily based in Bengaluru, India.
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|
Net Sales | 540 | 485 | 574 | 531 | 634 | 557 |
Other Income | 2 | 1 | 6 | 2 | 2 | 7 |
Total Income | 542 | 487 | 581 | 533 | 636 | 564 |
Total Expenditure | 433 | 411 | 481 | 441 | 528 | 471 |
Operating Profit | 109 | 76 | 100 | 92 | 109 | 93 |
Interest | 11 | 13 | 15 | 14 | 14 | 16 |
Depreciation | 29 | 31 | 33 | 31 | 32 | 33 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 69 | 32 | 53 | 48 | 63 | 44 |
Provision for Tax | 17 | 8 | 15 | 13 | 16 | 13 |
Profit After Tax | 52 | 24 | 37 | 35 | 47 | 31 |
Adjustments | -1 | -1 | 0 | -1 | -1 | -0 |
Profit After Adjustments | 51 | 23 | 37 | 34 | 46 | 31 |
Adjusted Earnings Per Share | 9.9 | 4.5 | 7.2 | 6.5 | 8.7 | 5.9 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 518 | 546 | 637 | 814 | 901 | 1018 | 1358 | 1624 | 1457 | 1549 | 1989 | 2296 |
Other Income | 4 | 6 | 10 | 1 | 5 | 6 | 13 | 16 | 16 | 23 | 15 | 17 |
Total Income | 522 | 552 | 647 | 815 | 906 | 1025 | 1371 | 1641 | 1473 | 1572 | 2005 | 2314 |
Total Expenditure | 442 | 453 | 521 | 673 | 746 | 850 | 1109 | 1337 | 1230 | 1275 | 1653 | 1921 |
Operating Profit | 80 | 98 | 125 | 141 | 160 | 175 | 262 | 304 | 243 | 297 | 351 | 394 |
Interest | 25 | 32 | 28 | 23 | 32 | 33 | 44 | 51 | 61 | 50 | 53 | 59 |
Depreciation | 28 | 32 | 36 | 33 | 36 | 47 | 61 | 70 | 94 | 102 | 120 | 129 |
Exceptional Income / Expenses | 0 | 0 | -2 | 0 | 0 | 0 | -12 | -16 | 0 | 0 | 0 | 0 |
Profit Before Tax | 27 | 34 | 60 | 86 | 91 | 96 | 145 | 166 | 89 | 146 | 178 | 208 |
Provision for Tax | 7 | 9 | 16 | 32 | 24 | 32 | 58 | 67 | 8 | 36 | 46 | 57 |
Profit After Tax | 20 | 25 | 44 | 54 | 68 | 64 | 87 | 99 | 80 | 110 | 132 | 150 |
Adjustments | -1 | -2 | -2 | -0 | -0 | 0 | -2 | -2 | 0 | -2 | -1 | -2 |
Profit After Adjustments | 19 | 23 | 43 | 54 | 67 | 64 | 85 | 97 | 81 | 108 | 130 | 148 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 25 | 28.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 28% | 7% | 14% | 14% |
Operating Profit CAGR | 18% | 5% | 15% | 16% |
PAT CAGR | 20% | 10% | 16% | 21% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 22% | NA% | NA% | NA% |
ROE Average | 14% | 13% | 14% | 15% |
ROCE Average | 15% | 13% | 15% | 16% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 189 | 176 | 306 | 360 | 438 | 508 | 594 | 688 | 768 | 878 | 1023 |
Minority's Interest | 15 | 17 | 9 | 6 | 6 | 5 | 7 | 9 | 9 | 10 | 12 |
Borrowings | 82 | 83 | 56 | 53 | 79 | 117 | 182 | 213 | 172 | 188 | 234 |
Other Non-Current Liabilities | 15 | 16 | 16 | 28 | 35 | 60 | 84 | 130 | 190 | 205 | 214 |
Total Current Liabilities | 219 | 243 | 233 | 289 | 349 | 413 | 558 | 620 | 689 | 648 | 738 |
Total Liabilities | 519 | 534 | 621 | 736 | 907 | 1104 | 1425 | 1660 | 1828 | 1929 | 2221 |
Fixed Assets | 252 | 280 | 300 | 332 | 440 | 593 | 692 | 928 | 1064 | 1127 | 1239 |
Other Non-Current Assets | 37 | 31 | 34 | 73 | 71 | 68 | 145 | 108 | 126 | 119 | 187 |
Total Current Assets | 230 | 222 | 287 | 331 | 396 | 443 | 588 | 624 | 638 | 683 | 794 |
Total Assets | 519 | 534 | 621 | 736 | 907 | 1104 | 1425 | 1660 | 1828 | 1929 | 2221 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 3 | 37 | 4 | 16 | 11 | 37 | 11 | 34 | 24 | 60 | 37 |
Cash Flow from Operating Activities | 42 | 68 | 44 | 73 | 149 | 93 | 137 | 214 | 244 | 256 | 213 |
Cash Flow from Investing Activities | -48 | -80 | -60 | -102 | -137 | -163 | -208 | -238 | -177 | -139 | -255 |
Cash Flow from Financing Activities | 39 | -15 | 20 | 24 | 21 | 44 | 98 | 18 | -32 | -139 | 47 |
Net Cash Inflow / Outflow | 34 | -28 | 4 | -5 | 33 | -27 | 27 | -5 | 35 | -23 | 4 |
Closing Cash & Cash Equivalent | 37 | 9 | 7 | 11 | 44 | 11 | 34 | 24 | 60 | 37 | 38 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.01 | 25.01 |
CEPS(Rs) | 9.4 | 12.11 | 0 | 0 | 0 | 0 | 0 | 36.18 | 37.1 | 45.07 | 48.24 |
DPS(Rs) | 5.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 191.94 |
Core EBITDA Margin(%) | 13.62 | 15.8 | 17.02 | 16.16 | 15.93 | 15.39 | 18.02 | 17.68 | 15.6 | 17.7 | 16.87 |
EBIT Margin(%) | 9.36 | 11.29 | 13.02 | 12.44 | 12.7 | 11.72 | 13.68 | 13.38 | 10.25 | 12.63 | 11.63 |
Pre Tax Margin(%) | 4.83 | 5.8 | 8.83 | 9.84 | 9.39 | 8.72 | 10.5 | 10.25 | 6.09 | 9.43 | 8.97 |
PAT Margin (%) | 3.64 | 4.21 | 6.52 | 6.18 | 6.95 | 5.82 | 6.28 | 6.11 | 5.51 | 7.09 | 6.63 |
Cash Profit Margin (%) | 8.62 | 9.69 | 11.75 | 9.97 | 10.67 | 10.07 | 10.67 | 10.45 | 11.95 | 13.65 | 12.65 |
ROA(%) | 4.32 | 4.68 | 7.66 | 7.93 | 8.22 | 6.34 | 6.87 | 6.44 | 4.6 | 5.85 | 6.36 |
ROE(%) | 11.31 | 13.52 | 18.73 | 16.67 | 17.62 | 14.21 | 16.58 | 16.21 | 11.47 | 13.83 | 14.25 |
ROCE(%) | 13.65 | 15.65 | 18.64 | 18.95 | 17.93 | 15.52 | 18.59 | 17.99 | 11.11 | 13.82 | 14.95 |
Receivable days | 51.82 | 59.53 | 62.49 | 58.6 | 60.09 | 63.03 | 62.16 | 60.03 | 66.42 | 67.39 | 66.2 |
Inventory Days | 49.62 | 53.98 | 55 | 52.48 | 50.04 | 45.79 | 46.45 | 50.73 | 60.41 | 57.42 | 48.28 |
Payable days | 51.83 | 56.85 | 71.09 | 54.79 | 65.61 | 73.65 | 70.99 | 74.65 | 84.64 | 101.02 | 103.98 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.11 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.53 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 |
EV/Net Sales(x) | 0.38 | 0.44 | 0.33 | 0.32 | 0.31 | 0.38 | 0.37 | 0.36 | 0.4 | 0.32 | 2.08 |
EV/Core EBITDA(x) | 2.46 | 2.46 | 1.68 | 1.86 | 1.78 | 2.21 | 1.94 | 1.92 | 2.4 | 1.69 | 11.77 |
Net Sales Growth(%) | 28.5 | 5.46 | 16.65 | 27.86 | 10.69 | 13.02 | 33.36 | 19.61 | -10.3 | 6.32 | 28.39 |
EBIT Growth(%) | 27.1 | 27.46 | 33.4 | 22.7 | 13.9 | 4.18 | 47.21 | 14.83 | -31.27 | 30.98 | 18.21 |
PAT Growth(%) | -12.88 | 21.96 | 79.27 | 21.65 | 25.51 | -5.48 | 36.12 | 14.35 | -19.21 | 36.92 | 20.05 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.91 | 8.71 |
Debt/Equity(x) | 1.23 | 1.42 | 0.7 | 0.73 | 0.74 | 0.8 | 0.94 | 0.89 | 0.85 | 0.64 | 0.64 |
Current Ratio(x) | 1.05 | 0.92 | 1.24 | 1.14 | 1.13 | 1.07 | 1.05 | 1.01 | 0.93 | 1.05 | 1.08 |
Quick Ratio(x) | 0.67 | 0.55 | 0.74 | 0.68 | 0.76 | 0.72 | 0.68 | 0.61 | 0.58 | 0.67 | 0.7 |
Interest Cover(x) | 2.07 | 2.05 | 3.11 | 4.77 | 3.84 | 3.9 | 4.3 | 4.27 | 2.46 | 3.95 | 4.37 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 |
# | Sep 2015 | Sep 2016 | Sep 2017 | Mar 2018 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 48.06 | 48.06 | 48.06 | 48.06 | 36.56 | 36.09 | 36.02 | 35.7 | 35.51 | 35.51 |
FII | 0 | 0 | 0 | 0 | 9.47 | 14.58 | 13.96 | 12.98 | 11.4 | 10.32 |
DII | 0 | 0 | 0 | 0 | 36.03 | 40.37 | 41.14 | 42.67 | 44.17 | 45.05 |
Public | 51.94 | 51.94 | 51.94 | 51.94 | 17.94 | 8.96 | 8.88 | 8.65 | 8.92 | 9.11 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2015 | Sep 2016 | Sep 2017 | Mar 2018 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 2.26 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 |
FII | 0 | 0 | 0 | 0 | 0.49 | 0.76 | 0.73 | 0.68 | 0.6 | 0.55 |
DII | 0 | 0 | 0 | 0 | 1.85 | 2.1 | 2.15 | 2.25 | 2.34 | 2.38 |
Public | 0 | 0 | 0 | 2.44 | 0.92 | 0.47 | 0.46 | 0.46 | 0.47 | 0.48 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.01 | 0.01 | 0.01 | 4.69 | 5.14 | 5.21 | 5.22 | 5.26 | 5.29 | 5.29 |
Sell or Purchase Share (Tentative Price)
See More Unlisted Share Articles
You May Also Know About