Stone India Ltd - Stock Valuation and Financial Performance

BSE: 522085 | NSE: | Engineering - Industrial Equipments | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Stone India

M-Cap below 100cr DeciZen not available

Stone India stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
9.5 Cr.
52-wk low:
9
52-wk high:
9.9

Is Stone India Ltd. an attractive stock to invest in?

1. Is Stone India Ltd. a good quality company?

Data is not available for this company.

2. Is Stone India Ltd. undervalued or overvalued?

No data found

3. Is Stone India Ltd. a good buy now?

No data found

10 Year X-Ray of Stone India:

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

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 21.8%7%-10.5%11.1%11.8%10.3%1.7%2.4%-1.9%6.9%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 70.879.380.49491.498.796.61038510167
Sales YoY Gr.-11.9%1.5%16.9%-2.7%7.9%-2.1%7%-17.7%18.8%-
Adj EPS 153.9-11.35.65.64.2-4-3.1-6-0.2-8.3
YoY Gr.--73.8%-386.5%NA0.5%-24.9%-194.3%NANANA-
BVPS (₹) 38.14937.743.550.353.749.744.436.434.626.4
Adj Net
Profit
11.33-8.64.24.33.2-3-2.5-5.3-0.2-8
Cash Flow from Ops. 4.12.64.62.84.86.38.376.25.2-
Debt/CF from Ops. 4.58.45.19.25.95.34.24.84.95.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4%2%1.5%18.8%
Adj EPS -162.6%-152.3%NANA
BVPS-1.1%-7.2%-11.4%-4.9%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
28.76.5-21.411.511.18.1-7.7-6.8-15.3-0.6-27.1
Op. Profit
Mgn %
19.45-56.812.810.14.13.52.65.5-0.2
Net Profit
Mgn %
163.8-10.64.54.73.3-3.1-2.5-6.3-0.2-11.8
Debt to
Equity
0.70.60.80.80.70.80.90.90.90.90.1
Working Cap
Days
211183188175211238254241279244159
Cash Conv.
Cycle
57907451708489836937-27

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 - Stone India Ltd.

Standalone Consolidated
TTM EPS (₹) -8.3 -8.3
TTM Sales (₹ Cr.) 67.2 67.3
BVPS (₹.) 26.4 25
Reserves (₹ Cr.) 16 14
P/BV 0.37 0.39
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 8.95 / 9.85
All Time Low / High (₹) 1.15 / 286.90
Market Cap (₹ Cr.) 9.5
Equity (₹ Cr.) 9.6
Face Value (₹) 10
Industry PE 42.6

Management X-Ray of Stone India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *15.5812.7712.7712.770.000.0012.7712.7712.7712.77
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Stone India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales70.8079.2580.4294.0191.4498.6596.60103.3385.01101.01
Operating Expenses 61.8975.3084.5287.7080.0688.8092.7599.7682.8295.46
Manufacturing Costs4.975.855.416.066.796.887.227.286.6212.86
Material Costs41.7654.4160.4359.4352.1858.1756.2764.4746.7746.92
Employee Cost 8.629.419.0210.2614.0616.1116.0215.5815.0316.11
Other Costs 6.535.639.6611.967.037.6513.2612.4214.4019.57
Operating Profit 8.913.96-4.106.3011.389.863.853.572.195.55
Operating Profit Margin (%) 12.6%5.0%-5.1%6.7%12.4%10.0%4.0%3.5%2.6%5.5%
Other Income 1.6710.160.474.691.441.910.631.440.334.30
Interest 1.652.392.813.664.945.726.136.095.836.45
Depreciation 0.790.971.131.721.731.992.762.682.602.48
Exceptional Items 0.07000000000
Profit Before Tax 8.2110.76-7.575.616.154.06-4.42-3.77-5.910.92
Tax 0.251.711.031.201.590.86-1.38-1.27-0.621.16
Profit After Tax 7.969.06-8.604.414.563.20-3.04-2.50-5.29-0.24
PAT Margin (%) 11.2%11.4%-10.7%4.7%5.0%3.2%-3.1%-2.4%-6.2%-0.2%
Adjusted EPS (₹)10.611.9-11.35.86.04.2-4.0-3.1-6.0-0.3
Dividend Payout Ratio (%)12%10%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 45.4944.8535.2338.6338.2340.8037.7636.2732.1233.24
Share Capital 7.547.607.607.607.607.607.608.188.839.60
Reserves 37.9537.2427.6231.0330.6233.2030.1628.0923.2923.64
Minority Interest0000000000
Debt18.7021.8223.3725.3826.4430.2031.4230.6327.0828.39
Long Term Debt18.7021.8223.3725.385.934.676.463.340.310.01
Short Term Debt000020.5125.5224.9527.3026.7728.39
Trade Payables11.5810.7218.8916.5818.7120.5822.6623.8529.4031.46
Others Liabilities 10.3915.701313.7319.5924.8721.7224.4617.6419.72
Total Liabilities 86.1693.0890.4894.33102.96116.44113.56115.22106.24112.81

Fixed Assets

Gross Block56.9950.8852.7165.3560.3463.8068.0369.2069.6470.18
Accumulated Depreciation16.4418.3220.3423.0322.382527.6530.3332.9335.41
Net Fixed Assets40.5532.5632.3742.3237.9638.8040.3838.8836.7134.78
CWIP 0.677.2812.380.81000000
Investments 3.733.270.010.010.010.220.220.220.220.22
Inventories15.1812.1613.8615.3020.1825.8926.3920.9321.0721.40
Trade Receivables21.5623.8420.8923.6525.0928.0424.8229.9721.4128.18
Cash Equivalents 0.654.952.302.342.213.532.334.333.323.14
Others Assets3.819.038.679.8917.5119.9619.4220.9023.5125.10
Total Assets 86.1693.0890.4894.33102.96116.44113.56115.22106.24112.81

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 4.142.614.602.774.806.298.2776.195.15
PBT 8.2110.76-7.575.616.154.06-4.42-3.77-5.910.92
Adjustment 1.80-5.856.996.475.155.6912.6111.0710.768.99
Changes in Working Capital -4.83-1.256.19-9.66-5.13-2.170.06-0.121.38-4.49
Tax Paid -1.04-1.05-0.920.12-1.10-1.280.02-0.18-0.04-0.27
Cash Flow From Investing Activity -3.660.43-3.78-1.08-3.65-3.62-4.13-0.970.02-0.69
Capex -2.126.58-1.94-12.67-1.64-3.46-4.39-1.18-0.44-0.86
Net Investments 00.463.2600-0.210000
Others -1.53-6.62-5.1011.59-2.010.050.270.200.450.17
Cash Flow From Financing Activity -1.091.26-3.46-1.64-1.29-1.36-5.34-4.03-7.02-4.55
Net Proceeds from Shares 00.59000001.0100
Net Proceeds from Borrowing 1.893.111.552.020000-3.01-2.77
Interest Paid -2.12-2.44-2.79-3.66-4.12-5.11-5.90-5.88-4.78-4.42
Dividend Paid -0.860-1.900000000
Others 00-0.3202.843.750.560.850.772.64
Net Cash Flow -0.604.30-2.650.04-0.141.32-1.202-0.82-0.09
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)30.8927.47-26.1314.2912.88.11-7.74-6.75-15.46-0.72
ROCE (%)21.9324.37-8.5716.7917.7613.932.353.26-0.1211.81
Asset Turnover Ratio1.0310.981.11.020.990.930.980.840.99
PAT to CFO Conversion(x)0.520.29N/A0.631.051.97N/AN/AN/AN/A
Working Capital Days
Receivable Days919290808989909010183
Inventory Days56555352647889778271
Payable Days937589109122120134119180210

Stone India Ltd Stock News

Stone India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Stone India 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 Stone India stood at ₹9.45.
The latest P/E ratio of Stone India as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Stone India as of 01-Jan-1970 05:30 is 0.37.
The 52-week high of Stone India is ₹9.85 and the 52-week low is ₹8.95.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Stone India is ₹67.19 ( Cr.) .

About Stone India Ltd

Stone India Ltd was incorporated on January 15, 1931 as a Private Limited Company and was converted into a Public Limited company on 25th October 1972.

Stone India, a multi-product engineering company located in Kolkata, has been serving the Indian rail road industry for over seven decades.

A pioneer in brake systems and train lighting alternators, today Stone India is the undisputed leader in locomotive brake systems and has a wide range of mechanical and electrical products for the rail road industry.

Over the years, the company has grown from strength to strength. Today, stone India is part of multi billion INR Duncan Goenka Group and employs 320 people. The company is committed to achieving international standards of performance in quality, costs and delivery. Stone India takes pride in its values and ethical business practices and is environment friendly.

Other than the corporate office and the manufacturing facilities in Kolkata, Stone India has branches and service Centers located at all major towns and cities of India.

The journey of Stone India in the recent past has been one of meteoric growth, fuelled by the quest for excellence. In the process, the company has made an indelible mark in the industry – the mark of a leader.

Product range of the company includes:

Carriage Business Group

  • Brake Slack Adjusters
  • Air Brake Systems Coaching
  • Air Brake Systems Freight

Locomotive Business Group

  • Diesel Loco Brakes
  • Electric Loco Brakes
  • Air Dryers
  • Centrifugal Lube Oil filter

Train Power Business Group

  • Alternators & Rectifier Regulators
  • Pantographs
  • Air Conditioning

Achievements/ recognition:

  • An ISO 9001 certified company
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.