Trinetra Cement Ltd - Stock Valuation and Financial Performance

BSE: 513428 | NSE: INDOZINC | Cement & Construction Materials | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Trinetra Cement

M-Cap below 100cr DeciZen not available

Trinetra Cement stock performance -

mw4me loader
P/E Ratio (SA):
1.73
Market Cap:
20.4 Cr.
52-wk low:
45.5
52-wk high:
46.2

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?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Trinetra Cement:

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 % -1.1%9.6%-8.8%0%-0.9%-1.4%3.1%-0.5%0.2%2.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2.12.50.60.181.2352443460500494568
Sales YoY Gr.-20.4%-74.2%-89.1%1,15,885.7%334%25.8%3.8%8.6%-1.1%-
Adj EPS -0.85.2-11.50-30.4-94.2-12.8-97.4-54.120.826.2
YoY Gr.-NA-321.2%NA-304000%NANANANANA-
BVPS (₹) -49.229.221.522.8-10.7-104.2-116.9-214.4-269.5-248.7-241.2
Adj Net
Profit
-0.32.3-5.20-13.6-42.2-5.7-43.6-24.29.312
Cash Flow from Ops. 4.41-4-247.258.964.6-26.168.358.4-
Debt/CF from Ops. 11.46.3-21.6-334.4175.45.8-23.28.49.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 83.9%43.5%3.7%-1.1%
Adj EPS NANANANA
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
1.7-83-42.30-14.1-9.4-0.8-6.9-4.11.6-10.7
Op. Profit
Mgn %
-9.7-316.5-930.3-1214.7-0.16.918.79.99.215.413.6
Net Profit
Mgn %
-16.494.2-811.35.6-16.8-12-1.3-9.5-4.81.92.1
Debt to
Equity
-2.30.5963.9154.60.60.6110.9-
Working Cap
Days
1,3014892,48477,34189842537744247047045
Cash Conv.
Cycle
471186-1,683-26,511-173-64-67-50-49-55-25

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 %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Trinetra Cement Ltd.

Standalone Consolidated
TTM EPS (₹) 26.2 -
TTM Sales (₹ Cr.) 568 -
BVPS (₹.) -241.2 -
Reserves (₹ Cr.) -112 -
P/BV -0.19 -
PE 1.73 -
From the Market
52 Week Low / High (₹) 45.50 / 46.20
All Time Low / High (₹) 1.50 / 122.00
Market Cap (₹ Cr.) 20.4
Equity (₹ Cr.) 4.5
Face Value (₹) 10
Industry PE 42.7

Management X-Ray of Trinetra Cement:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *83.7883.7883.7883.7883.7883.7883.7883.7883.7883.78
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Trinetra Cement

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
Sales2.062.480.640.0781.19352.33443.17459.91499.63494.26
Operating Expenses 2.2610.326.590.8881.26327.98360.50414.56453.50418.24
Manufacturing Costs0.100.130.05022147.97151.76134.64152.98132.96
Material Costs1.762.780.890.1032.7449.696290.0297.4585.31
Employee Cost 0.100.100.060.023.2617.6921.5626.5829.6329.53
Other Costs 0.307.315.590.7723.26112.63125.19163.32173.44170.44
Operating Profit -0.20-7.85-5.96-0.82-0.0624.3582.6745.3546.1376.02
Operating Profit Margin (%) -9.7%-316.0%-935.0%-1,214.7%-0.1%6.9%18.7%9.9%9.2%15.4%
Other Income 0.035.220.271.570.992.461.662.592.331.60
Interest 00.16008.7940.4153.4154.1837.1731.96
Depreciation 0.160.140.120.075.1428.2136.6337.3735.4736.33
Exceptional Items 05.270.650000000
Profit Before Tax -0.332.35-5.150.68-13-41.81-5.72-43.61-24.189.32
Tax 0.0100.040.10000000
Profit After Tax -0.342.35-5.190.57-13-41.81-5.72-43.61-24.189.32
PAT Margin (%) -16.4%94.7%-814.0%853.5%-16.0%-11.9%-1.3%-9.5%-4.8%1.9%
Adjusted EPS (₹)-0.85.2-11.61.3-29.1-93.4-12.8-97.4-54.020.8
Dividend Payout Ratio (%)0%0%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 -22.0613.109.6410.215.20568.39652.67609.06584.41593.73
Share Capital 4.494.494.494.4914.49619.49709.49709.49709.49709.49
Reserves -26.548.625.155.72-9.28-51.09-56.81-100.43-125.08-115.76
Minority Interest0000000000
Debt50.206.4387651.90783.39274.10329.76560.37571.25518.69
Long Term Debt50.206.4387651.90783.39252.94293.40508.81535.77460.21
Short Term Debt0000021.1636.3551.5735.4958.49
Trade Payables0.492.113.7824.0282.0598.48112.68100.33113.18101.53
Others Liabilities 3.223.171.408.43236.84229.8779.6592.4654.2773.32
Total Liabilities 31.8524.82101.81694.561,107.491,170.841,174.761,362.221,323.111,287.27

Fixed Assets

Gross Block11.049.883.844.09532.78675.96696.92729.88735.06744.41
Accumulated Depreciation8.707.732.062.107.2235.4371.91109.28145.07181.40
Net Fixed Assets2.342.151.782525.56640.53625.01620.60589.99563.01
CWIP 21.8619.7285.21652.03151.3319.209.434.592.961.73
Investments 0.070.0700000000
Inventories3.151.010.10032.1530.7649.3742.0446.7041.91
Trade Receivables0.280.670.170.076.256.5912.4214.7212.5611.31
Cash Equivalents 2.720.170.6719.525.640.260.290.390.270.36
Others Assets1.421.0213.8820.93386.55473.49478.24679.89670.63668.95
Total Assets 31.8524.82101.81694.561,107.491,170.841,174.761,362.221,323.111,287.27

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 4.421.02-4.04-1.9547.2458.9264.59-26.0568.2658.42
PBT -0.33-2.92-5.800.68-13-41.81-5.72-43.61-24.189.32
Adjustment 0.241.885.07-0.7412.9466.1688.3988.9770.3166.70
Changes in Working Capital 4.512.23-3.31-1.2347.3734.74-17.88-71.1222.36-17.35
Tax Paid 0-0.010-0.66-0.06-0.18-0.21-0.29-0.24-0.25
Cash Flow From Investing Activity -0.052.11-76.75-544.09-391.44-109.38-11.68-150.15-0.69-5.36
Capex 00.040.24-544.09-290.02-11.05-11.34-28.12-3.72-8.12
Net Investments 000.070000000
Others -0.052.07-77.060-101.43-98.33-0.34-122.023.032.76
Cash Flow From Financing Activity -4.13-5.6881.28564.90330.3145.07-52.88176.29-67.70-52.98
Net Proceeds from Shares 00-1.660177.41-32.50-144.91000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000-8.02-39.56-53.62-54.33-38.44-31.85
Dividend Paid 0000000000
Others -4.13-5.6882.94564.90160.92117.14145.65230.62-29.26-21.13
Net Cash Flow 0.24-2.550.5018.86-13.89-5.390.030.09-0.130.08
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)N/A0-45.635.79-481.2500000
ROCE (%)N/A9.83-8.740.18-0.51-0.144.640.941.13.58
Asset Turnover Ratio0.060.10.0100.10.350.430.420.420.43
PAT to CFO Conversion(x)N/A0.43N/A-3.42N/AN/AN/AN/AN/A6.27
Working Capital Days
Receivable Days37622036441367998
Inventory Days52726927001302929322829
Payable Days1391711,2040591663622432400459

Trinetra Cement Ltd Stock News

Trinetra Cement Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Trinetra Cement 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 Trinetra Cement stood at ₹20.36.
The latest P/E ratio of Trinetra Cement as of 01-Jan-1970 05:30 is 1.73.
The latest P/B ratio of Trinetra Cement as of 01-Jan-1970 05:30 is -0.19.
The 52-week high of Trinetra Cement is ₹46.20 and the 52-week low is ₹45.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Trinetra Cement is ₹567.6 ( Cr.) .

About Trinetra Cement Ltd

Trinetra Cement Ltd was originally incorporated as a Private Limited Company on March 12, 1987 under the Companies Act, 1956 as Indo Zinc Private Limited. The Company was converted into a public limited company and a fresh certificate of incorporation was issued by the Registrar of Companies, Mumbai on January 20, 1992 under the name and style of Indo Zinc Limited. The name of The Company was further changed from Indo Zinc Limited to Trinetra Cement Limited and consequently, a fresh certificate of incorporation was issued by the Deputy Registrar of Companies, Maharashtra on March 18, 2011. Promoter of the company is ICL Financial Services Limited, the wholly owned subsidiary of the India Cements limited.

It are in the business of manufacturing and marketing of various types of cement. It has an operational cement plant with a capacity of 1.5 MTPA in Banswara, Rajasthan (“Plant”). It also has a long-term lease of 65.82 hectares of limestone mines (“Mine”). It is also in the process of constructing a 20 MW thermal power plant within the location of The Plant, which is expected to be operational by June, 2011.

It commenced commercial production of cement from The Plant in January 2011. Limestone, the key raw material used in the manufacture of cement, is obtained from The Mine, which is adjacent to The Plant location. It also has an agreement with India Cements for using their brand ‘Coromandel’ and their dealer network for the distribution and sale of cement manufactured by it.

The Company was formed in 1987 and the primary objects include manufacture and trading of zinc, brass and other ferrous and non-ferrous metals. In 1988-89, it had set up a primary zinc plant in Pithampur, Madhya Pradesh. In 1993, it raised funds through an Initial Public Offering to partly fund the construction of an electrolytic copper refining facility at Pithampur, Madhya Pradesh. This project, however, was subsequently abandoned.

In 1995, Mahi Cement Limited, which was in the process of constructing a cement plant in Banswara, Rajasthan with a capacity of 0.5 MPTA, was amalgamated with The Company. However, the Company later faced financial difficulties and it had to suspend construction of this plant. In 1998, it was classified as a sick industrial company.In 2009, The Promoter, ICLFSL acquired certain Equity Shares of the Company and subsequently entered into a share purchase agreement with the erstwhile promoters. As a result, an open offer was made to the public shareholders. All of these together resulted in ICLFSL acquiring majority stake and control of The Company. Simultaneously, the abandoned cement plant at Banswara was revived and plant capacity increased to 1.5 MTPA. The Plant has commenced commercial production in January 2011.

The Company is part of the India Cements group. The ultimate promoter, The India Cements Limited (“India Cements”), is the largest producer of cement in south India by volume. India Cements owns and operates seven integrated cement manufacturing plants, which are strategically located near its own limestone deposits and two standalone grinding units, in the states of Andhra Pradesh, Tamil Nadu and Maharashtra, and has a total installed capacity of approximately 14 MTPA.

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.