Samtel Color Ltd - Stock Valuation and Financial Performance

BSE: 500372 | NSE: SAMTEL | Electronics - Components | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Samtel Color

M-Cap below 100cr DeciZen not available

Samtel Color stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
2.6 Cr.
52-wk low:
0.3
52-wk high:
0.3

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of Samtel Color Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Samtel Color:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Jun'07Jun'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % -2.6%-4.3%-4.5%14.2%-9.1%-40.6%-271.4%34.9%16.9%18.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9327749571,11490536966.70000
Sales YoY Gr.--16.9%23.6%16.5%-18.8%-59.2%-82%-100%NANA-
Adj EPS -12.9-13.8-16.613.1-9-27.6-52.5-7.3-3.9-5-0.8
YoY Gr.-NANANA-168.8%NANANANANA-
BVPS (₹) 37.530.821.730.714.9-13.4-66.7-75.1-79-83.9-84.7
Adj Net
Profit
-60-70.5-85.170-76.9-236-449-62.4-33.4-42.3-7
Cash Flow from Ops. 145-99.425.680.177.461.669.451.740.771.9-
Debt/CF from Ops. 2.5-5.628.34.85.66.96.38.610.96.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS NANANANA
BVPS-209.4%-241.3%NANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Jun'07Jun'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
-29.8-34.6-41.437.8-35-351.1159.411.55.66.71
Op. Profit
Mgn %
2.6-6-1.17.83.1-18.9-104.9000NAN
Net Profit
Mgn %
-6.4-9.1-8.96.3-8.5-63.8-673.3000-INF
Debt to
Equity
2.134.822.7-5.1-0.8-0.7-0.7-0.7-
Working Cap
Days
88118936048562960000
Cash Conv.
Cycle
1710-2-5-10500000

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Samtel Color Ltd.

Standalone Consolidated
TTM EPS (₹) -0.8 -5
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) -84.7 -84.5
Reserves (₹ Cr.) -810 -808
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.30 / 0.30
All Time Low / High (₹) 0.29 / 126.40
Market Cap (₹ Cr.) 2.6
Equity (₹ Cr.) 85.5
Face Value (₹) 10
Industry PE 89.1

Management X-Ray of Samtel Color:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.2399.2399.2399.2399.2399.3299.2399.2399.2399.23
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Samtel Color

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales1,164.57773.95717.371,114.29904.99369.4966.67000
Operating Expenses 1,134.24821.38740.931,027.06876.96448.96146.1625.7315.5721.31
Manufacturing Costs98.1388.4083.89131.30107.2357.8719.450.050.050.03
Material Costs865.62608.40548.03764.97643.05276.7960.491.673.570
Employee Cost 107.7989.7872.3799.37101.0181.4047.919.9411.2720.32
Other Costs 62.7034.8036.6431.4225.6732.8918.3114.080.680.96
Operating Profit 30.33-47.43-23.5587.2328.03-79.47-79.48-25.73-15.57-21.31
Operating Profit Margin (%) 2.6%-6.1%-3.3%7.8%3.1%-21.5%-119.0%---
Other Income 36.0256.2816.1884.379.903.2636.591.583.170.18
Interest 81.6657.6545.6532.2127.7649.1658.5936.9410.5310.77
Depreciation 76.8063.7548.4762.8968.7673.3070.2510.4410.4410.39
Exceptional Items 0000-24.72-43.79-283.87000
Profit Before Tax -92.11-112.56-101.4976.50-83.31-242.47-455.60-71.54-33.37-42.28
Tax -26.11-41.72-26.930.040.6100000
Profit After Tax -66-70.84-74.5676.46-83.93-242.47-455.60-71.54-33.37-42.28
PAT Margin (%) -5.7%-9.2%-10.4%6.9%-9.3%-65.6%-683.0%---
Adjusted EPS (₹)-14.2-13.8-14.514.3-9.8-28.4-53.3-8.4-3.9-5.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 218.63187.02114.04195.50157.99-83.79-539.39-610.93-644.30-686.58
Share Capital 46.6080.4882.0684.39116.29116.29116.29116.29116.29116.29
Reserves 172.02106.5431.98111.1141.70-200.08-655.68-727.22-760.58-802.87
Minority Interest0000000000
Debt451.26553.79543.77386.70331.83316.66303287.80257.54196.37
Long Term Debt451.26553.79543.77386.70196.91171.48147.08127.2396.9735.81
Short Term Debt0000134.92145.17155.92160.57160.57160.57
Trade Payables447.69213.11278.39255.5954.1750.55123.97147.67152.44157.45
Others Liabilities 138.81111.6052.5699.78199.45277.13364.57405.29450.51537.23
Total Liabilities 1,256.391,065.53988.76937.57743.44560.55252.14229.83216.19204.47

Fixed Assets

Gross Block1,274.351,305.591,310.961,314.661,294.761,139.95483.67483.65483.43483.43
Accumulated Depreciation444.49507.31555.59617.24690.33647.30341.10351.52361.76372.14
Net Fixed Assets829.86798.27755.37697.41604.44492.65142.57132.13121.67111.28
CWIP 18.097.391.910.120.2400000
Investments 33.0133.0133.0133.0133.0123.1814.765.385.385.38
Inventories124.9998.6788.1689.9353.5218.5215.7014.4811.8211.82
Trade Receivables169.6449.1879.1882.9326.072.5859.5161.2259.5159.51
Cash Equivalents 2.9412.562.084.873.283.030.710.340.340.51
Others Assets77.8766.4529.0529.2922.8920.5918.8916.2917.4715.97
Total Assets 1,256.391,065.53988.76937.57743.44560.55252.14229.83216.19204.47

Cash Flow

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 181.48-99.4419.2180.1377.4061.5869.4451.7240.7471.92
PBT -92.11-112.56-101.4976.50-83.31-242.47-455.60-71.54-33.37-42.28
Adjustment 166.8176.2289.7230.24103.77174.95396.6258.1421.8522.31
Changes in Working Capital 106.1-63.7632.07-27.8155.29129.17128.8465.1252.1191.91
Tax Paid 0.690.65-1.091.211.65-0.07-0.4200.15-0.02
Cash Flow From Investing Activity -114.16-18.920.81-2.4011.720.710.370.050.050.18
Capex -383.01-31.33-0.01-3.0610.360.1000.010.040
Net Investments 0000000000
Others 268.8512.410.820.661.360.620.370.040.010.18
Cash Flow From Financing Activity -68.14127.99-30.50-74.94-91.01-62.24-72.13-52.14-40.79-71.93
Net Proceeds from Shares 0.0641.354.5056.4246.420.690000
Net Proceeds from Borrowing -12.04109.555.71-99.98-88.20-15.18-13.66-15.20-30.26-61.16
Interest Paid -58.88-63.98-35.32-50.47-22.90-47.82-58.59-36.94-10.53-10.77
Dividend Paid 0.01-0.11-0.080.080.090.070.11000
Others 2.7141.18-5.3119.02-26.4200000
Net Cash Flow -0.829.62-10.482.80-1.900.05-2.32-0.3700.17
PARTICULARSJun'07Jun'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)-26.42-37.64-61.8661.67-57.5N/AN/AN/AN/AN/A
ROCE (%)-1.49-7.77-7.9516.71-8.83N/AN/AN/AN/AN/A
Asset Turnover Ratio1.110.780.791.261.370.720.21000
PAT to CFO Conversion(x)N/AN/AN/A1.05N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days284429241711136000
Inventory Days37454227232875000
Payable Days66110102795969527000

Samtel Color Ltd Stock News

Samtel Color Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Samtel Color on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Samtel Color stood at ₹2.56.
The latest P/E ratio of Samtel Color as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Samtel Color as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Samtel Color is ₹0.30 and the 52-week low is ₹0.30.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Samtel Color is ₹0.00 ( Cr.) .

About Samtel Color Ltd

Samtel Color, the flagship company of the Samtel group was incorporated in 1986 manufactures the widest range of Colour TV tubes in India – from 14 inches to 29 inches, and has a capacity of over 10 million picture tubes per annum. Integrated backwards with its component divisions at Ghaziabad and Parwanoo, it also manufactures electron guns and deflection yokes for colour picture tubes. With a market share of over 60%, it is the largest tube manufacturer and exporter in the country. Its clients include leading domestic and international TV manufacturers. 

Samtel Color Limited was started in technical collaboration with Mitsubishi Electric, Japan to manufacture color picture tubes from its plant in Ghaziabad. Samtel Color is a part of the Samtel Group, India’s largest integrated manufacturer of a wide range of displays for television, avionics, industrial, medical and professional applications, TV glass, components for displays, machinery and engineering services.

Integrated backwards with its component divisions at Ghaziabad and Parwanoo, Samtel Color also manufactures electron guns and deflection yokes for colour picture tubes.

Deflection YokesThe Deflection Yoke (DY) Division of Samtel Color was set up in 1998 at Parwanoo to manufacture DYs for colour picture tubes. Presently, the division supplies its products to the Colour Picture Tube division as well as some major TV manufacturers in the country. The division also manufactures Deflection Yokes for export to tube and TV manufacturers in South East Asia.

Electron Guns The Electron Devices Division of Samtel Color is a leading manufacturer of Electron Guns for Colour picture Tubes in the country. The product is a critical component of a picture tube and its quality determines the life and performance of the picture tube. Set up in 1994, the division has its manufacturing unit at Ghaziabad. The division is also the largest manufacturer of cathodes and heaters for Electron Guns in India and has received the prestigious ELCINA R&D Award for 1996-97.

Product range of the company includes:

  • Cathode Ray picture tubes for color televisions
  • Deflection yokes
  • Electron Guns for color picture tubes

Achievements/ recognition:

  • ELCINA Award (1993-94) for excellence in exports.
  • Electronics and Software Export Promotion Council award (1994-95, 1995-96 and 1996-97)
  • 2010 - Gold trophy of the EMPI- Indian Express Indian Innovation Awards - 2010
  • 2014 - Aviation Week’s 'Top 40 under 40' selection of Mr. Puneet Kaura - Executive Director, Samtel Avionics & Defence Systems
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.