25 XP   0   0   10

Som Distilleries & Breweries Limited
Buy, Hold or Sell?

Let's analyse Som Distilleries & Breweries Limited together

PenkeI guess you are interested in Som Distilleries & Breweries Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Som Distilleries & Breweries Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Som Distilleries & Breweries Limited

I send you an email if I find something interesting about Som Distilleries & Breweries Limited.

Quick analysis of Som Distilleries & Breweries Limited (30 sec.)










What can you expect buying and holding a share of Som Distilleries & Breweries Limited? (30 sec.)

How much money do you get?

How much money do you get?
INR0.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
INR48.43
Expected worth in 1 year
INR92.70
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
INR45.23
Return On Investment
15.3%

For what price can you sell your share?

Current Price per Share
INR295.70
Expected price per share
INR269.30 - INR390.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Som Distilleries & Breweries Limited (5 min.)




Live pricePrice per Share (EOD)

INR295.70

Intrinsic Value Per Share

INR-147.80 - INR-77.32

Total Value Per Share

INR-99.37 - INR-28.90

2. Growth of Som Distilleries & Breweries Limited (5 min.)




Is Som Distilleries & Breweries Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$45m$34.7m$10.2m22.9%

How much money is Som Distilleries & Breweries Limited making?

Current yearPrevious yearGrowGrow %
Making money$7.2m-$1.1m$8.4m116.3%
Net Profit Margin7.5%-2.7%--

How much money comes from the company's main activities?

3. Financial Health of Som Distilleries & Breweries Limited (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Som Distilleries & Breweries Limited? (5 min.)

Welcome investor! Som Distilleries & Breweries Limited's management wants to use your money to grow the business. In return you get a share of Som Distilleries & Breweries Limited.

What can you expect buying and holding a share of Som Distilleries & Breweries Limited?

First you should know what it really means to hold a share of Som Distilleries & Breweries Limited. And how you can make/lose money.

Speculation

The Price per Share of Som Distilleries & Breweries Limited is INR295.70. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Som Distilleries & Breweries Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Som Distilleries & Breweries Limited, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is INR48.43. Based on the TTM, the Book Value Change Per Share is INR11.07 per quarter. Based on the YOY, the Book Value Change Per Share is INR1.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is INR0.24 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Som Distilleries & Breweries Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 INR% of Price per ShareINR% of Price per ShareINR% of Price per ShareINR% of Price per ShareINR% of Price per Share
Usd Eps0.090.0%0.090.0%-0.020.0%0.010.0%0.020.0%
Usd Book Value Change Per Share0.130.0%0.130.0%0.010.0%0.070.0%0.040.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.140.0%0.140.0%0.010.0%0.070.0%0.050.0%
Usd Price Per Share1.85-1.85-0.75-1.50-1.63-
Price to Earnings Ratio19.78-19.78--49.15-23.93-46.07-
Price-to-Total Gains Ratio13.61-13.61-61.41-23.59-52.14-
Price to Book Ratio3.18-3.18-1.67-3.02-5.75-
Price-to-Total Gains Ratio13.61-13.61-61.41-23.59-52.14-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.5484
Number of shares281
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.130.07
Usd Total Gains Per Share0.140.07
Gains per Quarter (281 shares)38.1319.61
Gains per Year (281 shares)152.5178.43
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1314914347568
262992968149146
31044844912224224
41359760215298302
51674675519373380
61989690823448458
7221045106127522536
8261194121431597614
9291344136735671692
10321493152038746770

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%14.03.00.082.4%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%16.01.00.094.1%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%13.00.04.076.5%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%16.01.00.094.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Som Distilleries & Breweries Limited

About Som Distilleries & Breweries Limited

Som Distilleries & Breweries Limited manufactures and sells beer and alcoholic beverages in India. The company offers beer under the Hunter, Woodpecker, Black Fort, and Power Cool brand names; whisky under the Pentagon, Milestone Blue, and Legend brand names; rum under the Pentagon and Black Fort brand name; Vodka under the White Fox brand name; and brandy under the Legend and Milestone brand names. It also offers ready to drink products, such as cosmo cranberry, naughty orange, passion fruit, and tangy lemon vodka mixed under the White Fox brand name. In addition, the company offers hand sanitizer under the Genius brand name. It exports its products to Panama, Haiti, Ghana, Nigeria, Cameroon, Coorg, Angola, Congo, Zambia, Mozambique, Kenya, Sudan, Seychelles, the United Arab Emirates, the United Kingdom, Norway, Finland, Singapore, Malaysia, New Zealand, Japan, South Korea, Germany, and the United States. Som Distilleries & Breweries Limited was incorporated in 1993 and is based in Bhopal, India.

Fundamental data was last updated by Penke on 2023-11-24 14:47:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Som Distilleries & Breweries Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Som Distilleries & Breweries Limited earns for each ₹1 of revenue.

  • Above 10% is considered healthy but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • A Net Profit Margin of 7.5% means that ₹0.07 for each ₹1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Som Distilleries & Breweries Limited:

  • The MRQ is 7.5%. The company is making a profit. +1
  • The TTM is 7.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.5%TTM7.5%0.0%
TTM7.5%YOY-2.7%+10.2%
TTM7.5%5Y-0.3%+7.8%
5Y-0.3%10Y3.6%-3.9%
1.1.2. Return on Assets

Shows how efficient Som Distilleries & Breweries Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • 6.6% Return on Assets means that Som Distilleries & Breweries Limited generated ₹0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Som Distilleries & Breweries Limited:

  • The MRQ is 6.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.6%0.0%
TTM6.6%YOY-1.4%+8.0%
TTM6.6%5Y0.8%+5.8%
5Y0.8%10Y3.9%-3.1%
1.1.3. Return on Equity

Shows how efficient Som Distilleries & Breweries Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • 16.1% Return on Equity means Som Distilleries & Breweries Limited generated ₹0.16 for each ₹1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Som Distilleries & Breweries Limited:

  • The MRQ is 16.1%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 16.1%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ16.1%TTM16.1%0.0%
TTM16.1%YOY-3.4%+19.5%
TTM16.1%5Y1.7%+14.3%
5Y1.7%10Y7.8%-6.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Som Distilleries & Breweries Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Som Distilleries & Breweries Limited is operating .

  • Measures how much profit Som Distilleries & Breweries Limited makes for each ₹1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • An Operating Margin of 10.7% means the company generated ₹0.11  for each ₹1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Som Distilleries & Breweries Limited:

  • The MRQ is 10.7%. The company is operating less efficient.
  • The TTM is 10.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.7%TTM10.7%0.0%
TTM10.7%YOY0.8%+9.9%
TTM10.7%5Y4.7%+6.0%
5Y4.7%10Y9.4%-4.7%
1.2.2. Operating Ratio

Measures how efficient Som Distilleries & Breweries Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages - Brewers industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are ₹0.89 for each ₹1 in net sales.

Let's take a look of the Operating Ratio trends of Som Distilleries & Breweries Limited:

  • The MRQ is 0.895. The company is less efficient in keeping operating costs low.
  • The TTM is 0.895. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.895TTM0.8950.000
TTM0.895YOY1.000-0.105
TTM0.8955Y0.959-0.064
5Y0.95910Y0.910+0.048
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Som Distilleries & Breweries Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Som Distilleries & Breweries Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Beverages - Brewers industry mean).
  • A Current Ratio of 1.23 means the company has ₹1.23 in assets for each ₹1 in short-term debts.

Let's take a look of the Current Ratio trends of Som Distilleries & Breweries Limited:

  • The MRQ is 1.227. The company is just able to pay all its short-term debts.
  • The TTM is 1.227. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.227TTM1.2270.000
TTM1.227YOY0.917+0.310
TTM1.2275Y0.995+0.232
5Y0.99510Y1.410-0.415
1.3.2. Quick Ratio

Measures if Som Distilleries & Breweries Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • A Quick Ratio of 0.50 means the company can pay off ₹0.50 for each ₹1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Som Distilleries & Breweries Limited:

  • The MRQ is 0.497. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.497. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.497TTM0.4970.000
TTM0.497YOY0.619-0.122
TTM0.4975Y0.588-0.091
5Y0.58810Y0.754-0.166
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Som Distilleries & Breweries Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Som Distilleries & Breweries Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Som Distilleries & Breweries Limited to Beverages - Brewers industry mean.
  • A Debt to Asset Ratio of 0.59 means that Som Distilleries & Breweries Limited assets are financed with 58.8% credit (debt) and the remaining percentage (100% - 58.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Som Distilleries & Breweries Limited:

  • The MRQ is 0.588. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.588. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.588TTM0.5880.000
TTM0.588YOY0.586+0.002
TTM0.5885Y0.581+0.008
5Y0.58110Y0.546+0.035
1.4.2. Debt to Equity Ratio

Measures if Som Distilleries & Breweries Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • A Debt to Equity ratio of 142.9% means that company has ₹1.43 debt for each ₹1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Som Distilleries & Breweries Limited:

  • The MRQ is 1.429. The company is able to pay all its debts with equity. +1
  • The TTM is 1.429. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.429TTM1.4290.000
TTM1.429YOY1.415+0.014
TTM1.4295Y1.389+0.040
5Y1.38910Y1.241+0.148
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Som Distilleries & Breweries Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₹1 in earnings Som Distilleries & Breweries Limited generates.

  • Above 15 is considered overpriced but always compare Som Distilleries & Breweries Limited to the Beverages - Brewers industry mean.
  • A PE ratio of 19.78 means the investor is paying ₹19.78 for every ₹1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Som Distilleries & Breweries Limited:

  • The EOD is 38.008. Based on the earnings, the company is overpriced. -1
  • The MRQ is 19.782. Based on the earnings, the company is fair priced.
  • The TTM is 19.782. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD38.008MRQ19.782+18.226
MRQ19.782TTM19.7820.000
TTM19.782YOY-49.153+68.935
TTM19.7825Y23.925-4.143
5Y23.92510Y46.074-22.149
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Som Distilleries & Breweries Limited:

  • The EOD is -26.921. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -14.011. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -14.011. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-26.921MRQ-14.011-12.910
MRQ-14.011TTM-14.0110.000
TTM-14.011YOY139.196-153.208
TTM-14.0115Y21.259-35.270
5Y21.25910Y-27.963+49.221
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Som Distilleries & Breweries Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Beverages - Brewers industry mean).
  • A PB ratio of 3.18 means the investor is paying ₹3.18 for each ₹1 in book value.

Let's take a look of the Price to Book Ratio trends of Som Distilleries & Breweries Limited:

  • The EOD is 6.106. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.178. Based on the equity, the company is fair priced.
  • The TTM is 3.178. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD6.106MRQ3.178+2.928
MRQ3.178TTM3.1780.000
TTM3.178YOY1.670+1.508
TTM3.1785Y3.021+0.157
5Y3.02110Y5.750-2.729
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Som Distilleries & Breweries Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--11.06911.0690%1.002+1005%5.530+100%3.657+203%
Book Value Per Share--48.42848.4280%37.359+30%40.700+19%28.720+69%
Current Ratio--1.2271.2270%0.917+34%0.995+23%1.410-13%
Debt To Asset Ratio--0.5880.5880%0.586+0%0.581+1%0.546+8%
Debt To Equity Ratio--1.4291.4290%1.415+1%1.389+3%1.241+15%
Dividend Per Share--0.2380.2380%0.014+1596%0.285-16%0.409-42%
Eps--7.7807.7800%-1.270+116%1.217+539%1.760+342%
Free Cash Flow Per Share---10.984-10.9840%0.448-2550%-7.212-34%-3.753-66%
Free Cash Flow To Equity Per Share--1.5701.5700%-0.751+148%-0.121+108%0.568+176%
Gross Profit Margin--0.2590.2590%6.864-96%0.932-72%0.325-20%
Intrinsic Value_10Y_max---77.324--------
Intrinsic Value_10Y_min---147.802--------
Intrinsic Value_1Y_max---3.746--------
Intrinsic Value_1Y_min---9.222--------
Intrinsic Value_3Y_max---14.306--------
Intrinsic Value_3Y_min---32.712--------
Intrinsic Value_5Y_max---28.543--------
Intrinsic Value_5Y_min---61.508--------
Market Cap22919853667.200+48%11928865334.40011928865334.4000%4836654950.400+147%9702608868.288+23%10552666477.920+13%
Net Profit Margin--0.0750.0750%-0.027+136%-0.003+104%0.036+107%
Operating Margin--0.1070.1070%0.008+1286%0.047+129%0.094+14%
Operating Ratio--0.8950.8950%1.000-11%0.959-7%0.910-2%
Pb Ratio6.106+48%3.1783.1780%1.670+90%3.021+5%5.750-45%
Pe Ratio38.008+48%19.78219.7820%-49.153+348%23.925-17%46.074-57%
Price Per Share295.700+48%153.900153.9000%62.400+147%125.178+23%136.145+13%
Price To Free Cash Flow Ratio-26.921-92%-14.011-14.0110%139.196-110%21.259-166%-27.963+100%
Price To Total Gains Ratio26.152+48%13.61113.6110%61.413-78%23.589-42%52.145-74%
Quick Ratio--0.4970.4970%0.619-20%0.588-15%0.754-34%
Return On Assets--0.0660.0660%-0.014+121%0.008+721%0.039+70%
Return On Equity--0.1610.1610%-0.034+121%0.017+825%0.078+107%
Total Gains Per Share--11.30711.3070%1.016+1013%5.815+94%4.066+178%
Usd Book Value--45044328.00045044328.0000%34748712.000+30%37856508.674+19%26712996.946+69%
Usd Book Value Change Per Share--0.1330.1330%0.012+1005%0.066+100%0.044+203%
Usd Book Value Per Share--0.5810.5810%0.448+30%0.488+19%0.345+69%
Usd Dividend Per Share--0.0030.0030%0.000+1596%0.003-16%0.005-42%
Usd Eps--0.0930.0930%-0.015+116%0.015+539%0.021+342%
Usd Free Cash Flow---10216404.000-10216404.0000%416964.000-2550%-6708450.046-34%-3491023.886-66%
Usd Free Cash Flow Per Share---0.132-0.1320%0.005-2550%-0.087-34%-0.045-66%
Usd Free Cash Flow To Equity Per Share--0.0190.0190%-0.009+148%-0.001+108%0.007+176%
Usd Market Cap275038244.006+48%143146384.013143146384.0130%58039859.405+147%116431306.419+23%126631997.735+13%
Usd Price Per Share3.548+48%1.8471.8470%0.749+147%1.502+23%1.634+13%
Usd Profit--7236276.0007236276.0000%-1180800.000+116%1018357.838+611%1577341.654+359%
Usd Revenue--96801216.00096801216.0000%43531308.000+122%55443920.078+75%42261837.642+129%
Usd Total Gains Per Share--0.1360.1360%0.012+1013%0.070+94%0.049+178%
 EOD+5 -3MRQTTM+0 -0YOY+25 -115Y+24 -1210Y+23 -13

3.2. Fundamental Score

Let's check the fundamental score of Som Distilleries & Breweries Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1538.008
Price to Book Ratio (EOD)Between0-16.106
Net Profit Margin (MRQ)Greater than00.075
Operating Margin (MRQ)Greater than00.107
Quick Ratio (MRQ)Greater than10.497
Current Ratio (MRQ)Greater than11.227
Debt to Asset Ratio (MRQ)Less than10.588
Debt to Equity Ratio (MRQ)Less than11.429
Return on Equity (MRQ)Greater than0.150.161
Return on Assets (MRQ)Greater than0.050.066
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Som Distilleries & Breweries Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.533
Ma 20Greater thanMa 50302.760
Ma 50Greater thanMa 100323.436
Ma 100Greater thanMa 200321.506
OpenGreater thanClose298.000
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-03-31. Currency in INR. All numbers in thousands.

Summary
Total Assets9,118,415
Total Liabilities5,364,721
Total Stockholder Equity3,753,694
 As reported
Total Liabilities 5,364,721
Total Stockholder Equity+ 3,753,694
Total Assets = 9,118,415

Assets

Total Assets9,118,415
Total Current Assets3,894,657
Long-term Assets3,894,657
Total Current Assets
Cash And Cash Equivalents 120,354
Short-term Investments 6,014
Net Receivables 1,446,868
Inventory 1,352,759
Other Current Assets 968,662
Total Current Assets  (as reported)3,894,657
Total Current Assets  (calculated)3,894,657
+/-0
Long-term Assets
Property Plant Equipment 4,878,619
Intangible Assets 3,851
Other Assets 190,525
Long-term Assets  (as reported)5,223,758
Long-term Assets  (calculated)5,072,995
+/- 150,763

Liabilities & Shareholders' Equity

Total Current Liabilities3,174,561
Long-term Liabilities2,190,160
Total Stockholder Equity3,753,694
Total Current Liabilities
Short-term Debt 825,304
Short Long Term Debt 825,304
Accounts payable 1,102,155
Other Current Liabilities 688,332
Total Current Liabilities  (as reported)3,174,561
Total Current Liabilities  (calculated)3,441,095
+/- 266,534
Long-term Liabilities
Long term Debt Total 1,596,645
Long term Debt 1,596,645
Capital Lease Obligations Min Short Term Debt-825,304
Long-term Liabilities  (as reported)2,190,160
Long-term Liabilities  (calculated)2,367,986
+/- 177,826
Total Stockholder Equity
Common Stock368,823
Retained Earnings 1,552,858
Capital Surplus 1,825,481
Total Stockholder Equity (as reported)3,753,694
Total Stockholder Equity (calculated)3,747,162
+/- 6,532
Other
Capital Stock368,823
Cash And Equivalents120,354
Cash and Short Term Investments 126,368
Common Stock Shares Outstanding 72,275
Current Deferred Revenue558,770
Liabilities and Stockholders Equity 9,118,415
Net Debt 2,301,595
Net Invested Capital 6,175,643
Net Working Capital 720,096
Short Long Term Debt Total 2,421,949



Balance Sheet

Currency in INR. All numbers in thousands.

 Trend2023-03-312022-03-312021-03-312020-03-312019-03-312018-03-312017-03-312016-03-312015-03-312014-03-312013-03-312012-03-312011-03-312010-03-312009-03-312008-03-312007-03-31
> Total Assets 
798,393
943,944
1,057,815
1,175,727
1,313,261
1,654,571
1,722,621
1,650,924
2,506,607
2,891,618
3,047,504
3,664,273
6,865,465
7,567,016
7,115,001
6,993,923
9,118,415
9,118,4156,993,9237,115,0017,567,0166,865,4653,664,2733,047,5042,891,6182,506,6071,650,9241,722,6211,654,5711,313,2611,175,7271,057,815943,944798,393
   > Total Current Assets 
617,521
631,976
622,452
720,027
827,525
841,175
961,755
922,866
1,802,488
2,189,492
2,097,149
1,124,858
3,121,788
1,987,483
2,789,287
2,684,389
3,894,657
3,894,6572,684,3892,789,2871,987,4833,121,7881,124,8582,097,1492,189,4921,802,488922,866961,755841,175827,525720,027622,452631,976617,521
       Cash And Cash Equivalents 
0
0
0
0
0
85,398
136,102
63,530
402,298
197,725
314,842
248,221
238,064
211,028
137,246
88,538
120,354
120,35488,538137,246211,028238,064248,221314,842197,725402,29863,530136,10285,39800000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,014
6,014
6,0146,014000000000000000
       Net Receivables 
0
0
0
0
0
0
0
337,272
593,131
659,259
715,559
702,989
1,915,202
682,186
1,912,549
1,719,291
1,446,868
1,446,8681,719,2911,912,549682,1861,915,202702,989715,559659,259593,131337,2720000000
       Other Current Assets 
617,521
631,976
622,452
720,027
827,525
393,250
524,345
705,547
1,138,435
1,704,559
1,546,688
590,282
15,032
737,257
55,071
31,376
968,662
968,66231,37655,071737,25715,032590,2821,546,6881,704,5591,138,435705,547524,345393,250827,525720,027622,452631,976617,521
   > Long-term Assets 
180,872
311,968
435,363
455,700
485,736
813,395
760,866
728,058
704,119
702,126
950,355
2,539,415
3,743,677
5,579,533
4,325,714
4,309,534
5,223,758
5,223,7584,309,5344,325,7145,579,5333,743,6772,539,415950,355702,126704,119728,058760,866813,395485,736455,700435,363311,968180,872
       Property Plant Equipment 
180,872
311,968
435,363
454,700
484,736
687,696
707,830
674,243
662,416
648,052
884,661
1,709,236
3,554,478
4,127,747
4,156,420
4,052,279
4,878,619
4,878,6194,052,2794,156,4204,127,7473,554,4781,709,236884,661648,052662,416674,243707,830687,696484,736454,700435,363311,968180,872
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
7,271
11,287
9,499
10,251
8,228
6,187
3,851
3,8516,1878,22810,2519,49911,2877,2710000000000
       Other Assets 
0
0
0
0
0
0
0
33,212
41,703
54,074
56,236
135,019
179,699
192,469
0
251,068
190,525
190,525251,0680192,469179,699135,01956,23654,07441,70333,2120000000
> Total Liabilities 
643,342
675,438
644,143
601,825
645,320
866,238
803,806
577,398
1,324,835
1,625,744
1,691,905
2,053,759
3,758,562
4,367,852
4,296,943
4,098,197
5,364,721
5,364,7214,098,1974,296,9434,367,8523,758,5622,053,7591,691,9051,625,7441,324,835577,398803,806866,238645,320601,825644,143675,438643,342
   > Total Current Liabilities 
320,895
471,346
333,592
329,780
391,974
579,738
581,643
405,211
913,452
1,048,081
1,130,136
1,204,766
2,640,642
2,807,709
2,963,109
2,928,201
3,174,561
3,174,5612,928,2012,963,1092,807,7092,640,6421,204,7661,130,1361,048,081913,452405,211581,643579,738391,974329,780333,592471,346320,895
       Short-term Debt 
0
0
0
0
0
0
3,178
3,251
318,746
509,157
388,950
273,388
779,997
790,706
865,751
899,868
825,304
825,304899,868865,751790,706779,997273,388388,950509,157318,7463,2513,178000000
       Short Long Term Debt 
0
0
0
0
0
0
0
71,355
608,429
956,748
388,950
273,388
779,997
696,126
547,883
861,269
825,304
825,304861,269547,883696,126779,997273,388388,950956,748608,42971,3550000000
       Accounts payable 
0
0
0
0
0
0
218,993
174,316
194,571
189,053
217,967
290,197
635,280
868,246
893,047
693,305
1,102,155
1,102,155693,305893,047868,246635,280290,197217,967189,053194,571174,316218,993000000
       Other Current Liabilities 
320,895
471,346
333,592
329,780
391,974
579,738
359,472
227,644
400,135
349,872
523,220
483,032
1,045,808
1,939,463
69,844
101,360
688,332
688,332101,36069,8441,939,4631,045,808483,032523,220349,872400,135227,644359,472579,738391,974329,780333,592471,346320,895
   > Long-term Liabilities 
322,447
204,092
310,550
272,045
253,346
286,499
222,164
172,187
411,384
577,663
561,769
848,992
1,117,920
1,560,143
1,333,834
1,169,996
2,190,160
2,190,1601,169,9961,333,8341,560,1431,117,920848,992561,769577,663411,384172,187222,164286,499253,346272,045310,550204,092322,447
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
407,552
703,111
961,069
1,445,760
1,231,107
1,111,915
1,596,645
1,596,6451,111,9151,231,1071,445,760961,069703,111407,5520000000000
       Other Liabilities 
0
0
0
0
0
0
0
117,946
125,109
165,500
153,668
145,881
156,851
114,383
102,727
58,079
0
058,079102,727114,383156,851145,881153,668165,500125,109117,9460000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
9,001
0
24,060
0
0
0
0
000024,06009,0010000000000
> Total Stockholder Equity
155,051
268,506
413,672
573,902
667,940
788,333
918,815
1,073,526
1,181,772
1,265,874
1,355,499
1,610,515
3,106,903
3,199,164
2,818,058
2,895,726
3,753,694
3,753,6942,895,7262,818,0583,199,1643,106,9031,610,5151,355,4991,265,8741,181,7721,073,526918,815788,333667,940573,902413,672268,506155,051
   Common Stock
181,000
236,430
312,458
275,224
275,224
275,224
275,224
275,224
275,224
275,224
275,224
275,224
324,939
324,939
324,939
349,934
368,823
368,823349,934324,939324,939324,939275,224275,224275,224275,224275,224275,224275,224275,224275,224312,458236,430181,000
   Retained Earnings Total Equity00000000000000000
   Accumulated Other Comprehensive Income 000-676,252-563,767-483,169-448,706-429,591-390,993-351,923-304,338-257,551-222,098-192,212-173,522-155,240-138,996
   Capital Surplus 
0
0
0
0
0
0
0
0
122,111
122,111
0
0
1,422,399
1,422,399
1,422,399
1,572,370
1,825,481
1,825,4811,572,3701,422,3991,422,3991,422,39900122,111122,11100000000
   Treasury Stock00000000000000000
   Other Stockholders Equity 
113,047
187,316
274,736
490,890
614,815
770,660
947,929
477,964
517,034
555,632
574,747
609,210
1,990,096
-1,772,835
1,426,329
1,576,300
-1,921,681
-1,921,6811,576,3001,426,329-1,772,8351,990,096609,210574,747555,632517,034477,964947,929770,660614,815490,890274,736187,316113,047



Balance Sheet

Currency in INR. All numbers in thousands.




Cash Flow

Currency in INR. All numbers in thousands.




Income Statement

Currency in INR. All numbers in thousands.