Shreyas Intermediates Ltd - Stock Valuation and Financial Performance

BSE: 526335 | NSE: | Dyes & Pigments | Small Cap

Shreyas Intermediate Share Price

8.75 -0.06 -0.68%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Shreyas Intermediate

M-Cap below 100cr DeciZen not available

Shreyas Intermediates stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
62.6 Cr.
52-wk low:
6.2
52-wk high:
14.3

Is Shreyas Intermediates Ltd an attractive stock to invest in?

1. Is Shreyas Intermediates Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Shreyas Intermediates Ltd is a below average quality company.

2. Is Shreyas Intermediates Ltd undervalued or overvalued?

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

3. Is Shreyas Intermediates Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Shreyas Intermediates Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Shreyas Intermediate:

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.
Shreyas Intermediates Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Sep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -10.6%4.5%-11%-5.4%-9.5%-9.7%-6.3%-5%-4.7%-5.5%-
Value Creation
Index
NA-0.7NANANANA-1.5-1.4-1.3-1.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 13.691.87.60.50.5000000
Sales YoY Gr.-573.2%-91.7%-93.6%-2%-100%NANANANA-
Adj EPS -9.63.6-3.2-1.4-2.3-2.1-0.3-0.2-0.2-0.2-0.3
YoY Gr.-NA-187%NANANANANANANA-
BVPS (₹) -56.7-81.9-48.7-48.4-49-49.32.82.62.42.22
Adj Net
Profit
-15.45.8-5.1-2.3-3.7-3.4-2-1.5-1.4-1.6-2
Cash Flow from Ops. -0.1-27.5-0.6-0.7-0.2-0.4-1.10.4-1.6-0.7-
Debt/CF from Ops. -3022.4-7.2-173.8-143-464.9-250.5-7.218.2-5-11.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%NANA
Adj EPS NANANANA
BVPSNANA-7.9%-9.1%
Share Price 7.4% 21.4% 19% 29.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Sep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
22.4-4.69.546.25.510.1-6.5-6.2-7.7-11.9
Op. Profit
Mgn %
-5.2-10.8-13.4-474.5-464.400000NAN
Net Profit
Mgn %
-112.86.4-66.6-460.2-768.800000-INF
Debt to
Equity
-2.1-2-1.6-1.6-1.5-1.50.30.30.40.4-
Working Cap
Days
5251616825,3825,821000000
Cash Conv.
Cycle
3362804,4014,774000000

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Shreyas Intermediates Ltd.

Standalone Consolidated
TTM EPS (₹) -0.3 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) 2 -
Reserves (₹ Cr.) -57 -
P/BV 4.43 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 6.15 / 14.26
All Time Low / High (₹) 0.45 / 116.50
Market Cap (₹ Cr.) 62.6
Equity (₹ Cr.) 70.9
Face Value (₹) 10
Industry PE 22.3

Management X-Ray of Shreyas Intermediate:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *8.618.618.618.618.618.618.618.6110.0310.03
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Shreyas Intermediate

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales13.6345.877.610.490.4800000
Operating Expenses 14.3450.828.632.842.722.490.890.340.190.41
Manufacturing Costs1.655.213.230.130.0200000
Material Costs11.4540.084.080.02000000
Employee Cost 0.220.610.370000.020.020.020.02
Other Costs 1.024.920.952.692.702.490.880.320.180.39
Operating Profit -0.71-4.95-1.02-2.35-2.24-2.49-0.89-0.34-0.19-0.41
Operating Profit Margin (%) -5.2%-10.8%-13.4%-474.0%-464.0%-----
Other Income 00.070.051.210.651.330.570.580.540.59
Interest 9.060.010.040.0100.040000.04
Depreciation 5.612.774.061.701.701.701.701.701.701.70
Exceptional Items 031.9300000000
Profit Before Tax -15.3824.27-5.07-2.85-3.29-2.90-2.03-1.47-1.35-1.57
Tax 0-1.050-0.90000000
Profit After Tax -15.3825.32-5.07-1.95-3.29-2.90-2.03-1.47-1.35-1.57
PAT Margin (%) -112.0%55.2%-66.6%-394.0%-682.0%-----
Adjusted EPS (₹)-9.615.7-3.2-1.2-2.0-1.8-0.3-0.2-0.2-0.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund -76.23-50.91-55.99-57.94-61.23-64.1323.9522.4821.1319.56
Share Capital 31.1031.1031.1031.1031.1031.1074.8574.8574.8574.85
Reserves -107.34-82.02-87.09-89.04-92.33-95.23-50.90-52.37-53.73-55.29
Minority Interest0000000000
Debt158.0799.1199.1198.6498.1697.217.606.657.747.74
Long Term Debt125.1299.1199.1198.6498.1697.217.606.657.747.74
Short Term Debt32.96000000000
Trade Payables19.705.8731.572.712.032.032.042.031.92
Others Liabilities 0.70-1.02-1.02-1.93-1.87-1.94-1.94-1.94-1.94-1.92
Total Liabilities 102.2553.0545.1140.3337.7833.1731.6429.2428.9527.29

Fixed Assets

Gross Block124.7968.3268.3268.3268.3268.3268.3268.3268.3268.32
Accumulated Depreciation44.5936.6738.3740.0841.7843.4945.1946.9048.6050.31
Net Fixed Assets80.2031.6529.9528.2426.5424.8323.1321.4219.7218.01
CWIP 0000000000
Investments 0000000000
Inventories2.142.0500000000
Trade Receivables13.028.356.956.187.586.577.056.212.542.69
Cash Equivalents 2.280.610.090.130.100.090.100.090.160.05
Others Assets4.6110.398.125.783.561.681.361.506.536.54
Total Assets 102.2553.0545.1140.3337.7833.1731.6429.2428.9527.29

Cash Flow

(All Figures are in Crores.)
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -0.05-13.75-0.57-0.69-0.21-0.39-1.050.36-1.56-0.65
PBT -15.38-7.66-5.07-2.85-3.29-2.90-2.03-1.47-1.35-1.57
Adjustment 14.672.714.012.863.412.731.471.131.161.16
Changes in Working Capital 0.66-8.80.49-0.7-0.33-0.22-0.490.71-1.37-0.25
Tax Paid 0000000000
Cash Flow From Investing Activity 037.020.051.200.651.330.570.580.540.54
Capex 036.9500000000
Net Investments 0000000000
Others 00.070.051.200.651.330.570.580.540.54
Cash Flow From Financing Activity 0.04-24.930-0.48-0.48-0.950.50-0.951.090
Net Proceeds from Shares 00000090.11000
Net Proceeds from Borrowing 9.1000-0.48-0.4800000
Interest Paid -9.06-0.0100000000
Dividend Paid 0000000000
Others 0-24.92000-0.95-89.61-0.951.090
Net Cash Flow -0.01-1.66-0.520.03-0.03-0.010.01-0.010.07-0.11
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)N/AN/AN/AN/AN/AN/A0-7.64-7.61-9.59
ROCE (%)N/AN/AN/AN/AN/AN/A-6.31-4.83-4.67-5.42
Asset Turnover Ratio0.130.590.160.010.0100000
PAT to CFO Conversion(x)N/A-0.54N/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days234853674,8465,21200000
Inventory Days1701700000000
Payable Days6191163970000000

Shreyas Intermediates Ltd Stock News

Shreyas Intermediates Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shreyas Intermediate on 28-Mar-2024 16:01 is ₹8.75.
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 28-Mar-2024 16:01 the market cap of Shreyas Intermediate stood at ₹62.56.
The latest P/E ratio of Shreyas Intermediate as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Shreyas Intermediate as of 28-Mar-2024 16:01 is 4.43.
The 52-week high of Shreyas Intermediate is ₹14.26 and the 52-week low is ₹6.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shreyas Intermediate is ₹0.00 ( Cr.) .

About Shreyas Intermediates Ltd

Shreyas Intermediates is a professionally managed company having its corporate office in Mumbai, the commercial capital of India. The company started operation in 1992 and is managed by a team of well qualified and experienced professionals headed by Dinesh Sharma, the Chairman, who is a chartered accountant.

The manufacturing facilities of the company are located at Lote Parashuram, a Chemical Industrial Zone, and 250 KMs away from Mumbai on the Mumbai - Goa national highway. The site is ideally suited due to availability of abundant natural water. The location also ensures uninterrupted movement of raw materials, both indigenous and imported, due to direct access to the national highway. The movement of outbound cargo for shipment is also smooth as both JNPT and Mumbai ports are within 250 KM distance from the production site.

The company also has facilities for palletizing and stuffing of containers (both 20’ and 40’) at the plants and the logistics team is well trained to handle these operations. This also allows them the freedom of moving export cargo overnight from plant to the docks and/or container freight station in Mumbai for loading on vessels sailing the next day.

There are four plants at Lote Parashuram to produce, CPC blue crude and other phthalocyanine pigments. A very flexible manufacturing schedule helps the company respond to changes, if any, in the international demand pattern.

The company has recently started production of rubber/EVA master batches at a new unit set up specifically for this purpose in Himachal Pradesh (Northern India). 

Product range of the company includes:

  • CPC Crude 
  • Pigment Green 7 
  • Pigment Blue 15:0 
  • Pigment Blue 15:1
  • Pigment Blue 15:2
  • Pigment Blue 15:3  
  • Pigment Blue 15:4 
  • Rubber Master Batch

Apart from supplying to MNCs in India, the company is currently exporting to Belgium, Hong Kong, Indonesia, Japan, Korea, Latin American countries, Malayasia, Pakistan, Russia, Thailand, U.K, USA, Vietnam etc.

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.