Stewarts & Lloyds Of India Ltd - Stock Valuation and Financial Performance

BSE: 504960 | NSE: | Engineering - Construction | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Stewards & Lloyds

M-Cap below 100cr DeciZen not available

Stewarts & Lloyds Of India stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
3.4 Cr.
52-wk low:
10.3
52-wk high:
11.4

Is Stewarts & Lloyds Of India Ltd an attractive stock to invest in?

1. Is Stewarts & Lloyds Of India Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Stewarts & Lloyds Of India Ltd is a below average quality company.

2. Is Stewarts & Lloyds Of India Ltd undervalued or overvalued?

No data found

3. Is Stewarts & Lloyds Of India Ltd a good buy now?

No data found

10 Year X-Ray of Stewards & Lloyds:

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.
Stewarts & Lloyds Of India 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

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 16.2%13.4%9.2%2.1%-13.8%-9.9%-7.4%-212%-0.8%59%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 12411195.461.520.825.836.829.513.14.36
Sales YoY Gr.--10.5%-14.1%-35.5%-66.2%24.3%42.7%-19.9%-55.7%-66.7%-
Adj EPS 11.812.35.5-6.2-31.3-25.1-21.4-149.5-3.1-101-3.7
YoY Gr.-4.3%-55%-212.9%NANANANANANA-
BVPS (₹) 64.67377.171.139.941.830.9-117.5-120.7-221.8-226.3
Adj Net
Profit
3.53.71.7-1.9-9.4-7.5-6.4-44.8-0.9-30.3-1
Cash Flow from Ops. -11.52.5-0.3-4.46.9-10.50.8-0.636.5-0.3-
Debt/CF from Ops. -1.36.3-63.7-6.53.8-2.835.3-5800-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -31.1%-26.9%-51%-66.7%
Adj EPS -227%NANANA
BVPS-214.7%-240.9%-293%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
19.517.87.3-8.4-56.3-61.4-58.7345.12.6591.6
Op. Profit
Mgn %
6.276.42.6-18.7-22.3-6.8-130.6-20.2-719.8-46.9
Net Profit
Mgn %
2.83.31.7-3-45.2-29.2-17.4-152.1-7.1-697.6-19.6
Debt to
Equity
0.80.70.91.42.22.33.2-100-
Working Cap
Days
1812814126401,6541,2748579141,6453,70869
Cash Conv.
Cycle
5-14-28-54644392682226087-1,325

Recent Performance Summary

Sales growth is good in last 4 quarters at 11.62%

Return on Equity has declined versus last 3 years average to 1.60%

Sales growth has been subdued in last 3 years -50.97%

Latest Financials - Stewarts & Lloyds Of India Ltd.

Standalone Consolidated
TTM EPS (₹) -3.7 -
TTM Sales (₹ Cr.) 5.6 -
BVPS (₹.) -226.3 -
Reserves (₹ Cr.) -71 -
P/BV -0.05 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 10.29 / 11.37
All Time Low / High (₹) 3.00 / 372.65
Market Cap (₹ Cr.) 3.4
Equity (₹ Cr.) 3
Face Value (₹) 10
Industry PE 44.5

Management X-Ray of Stewards & Lloyds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Stewards & Lloyds

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
Sales124.07111.0595.3761.5120.7725.8136.8229.4813.054.34
Operating Expenses 116.32103.2989.2659.9024.6431.5639.3467.9815.6935.62
Manufacturing Costs74.3069.0855.4431.9213.1019.3828.5033.4610.625.53
Material Costs22.3018.9912.865.851.71-0.530.710.750.760.03
Employee Cost 8.569.368.848.776.536.164.403.372.681.88
Other Costs 11.165.8612.1213.363.316.555.7330.401.6328.18
Operating Profit 7.757.776.121.61-3.87-5.75-2.52-38.49-2.64-31.27
Operating Profit Margin (%) 6.2%7.0%6.4%2.6%-18.6%-22.3%-6.8%-130.0%-20.2%-719.0%
Other Income 0.170.130.701.070.0111.674.550.703.942
Interest 0.941.692.984.084.715.124.9261.530.03
Depreciation 0.920.880.810.690.720.650.580.530.700.21
Exceptional Items 0000000000
Profit Before Tax 6.065.323.02-2.09-9.290.15-3.47-44.33-0.92-29.51
Tax 2.491.641.27-0.250.11-0.42-0.180.1800.79
Profit After Tax 3.573.681.75-1.85-9.390.57-3.29-44.51-0.92-30.31
PAT Margin (%) 2.9%3.3%1.8%-3.0%-45.2%2.2%-8.9%-151.0%-7.1%-697.0%
Adjusted EPS (₹)11.912.35.8-6.2-31.31.9-11.0-148.0-3.1-101.0
Dividend Payout Ratio (%)25%24%26%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 19.372223.2221.3711.9812.559.26-35.24-36.22-66.52
Share Capital 3333333333
Reserves 16.371920.2218.378.989.556.26-38.24-39.22-69.52
Minority Interest0000000000
Debt15.2315.8520.1728.7726.1929.1129.323500
Long Term Debt15.2315.8520.1728.77000000
Short Term Debt000026.1929.1129.323500
Trade Payables37.3751.1962.7236.928.789.5913.9526.1025.7024.28
Others Liabilities 8.3815.0117.2016.9347.9147.4149.0834.6272.7071.81
Total Liabilities 80.35104.05123.3110494.8798.67101.6260.4762.1829.57

Fixed Assets

Gross Block12.9813.1913.311413.9412.5912.6310.0210.0210.03
Accumulated Depreciation6.967.818.548.999.559.5710.138.329.079.28
Net Fixed Assets6.025.384.7754.393.022.501.700.960.75
CWIP 0.410.410.500000.190.560.570
Investments 0000000000
Inventories1.991.742.201.801.192.442.030.100.120.10
Trade Receivables37.6850.2969.1853.5838.924043.7524.7125.584.14
Cash Equivalents 0.320.450.400.500.360.481.040.630.600.62
Others Assets33.9245.7746.2643.1150.0152.7352.1132.7834.3723.96
Total Assets 80.35104.05123.3110494.8798.67101.6260.4762.1829.57

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -11.452.53-0.32-4.426.90-10.450.83-0.6036.51-0.25
PBT 6.065.323.02-2.09-9.290.15-3.47-44.33-0.92-29.51
Adjustment 1.741.923.384.684.75-5.540.7931.78-1.7025.08
Changes in Working Capital -16.88-2.35-3.95-7.2912.72-3.734.3812.7639.514.35
Tax Paid -2.38-2.36-2.760.28-1.28-1.34-0.87-0.82-0.38-0.17
Cash Flow From Investing Activity -1.60-0.34-0.23-0.23-0.1012.404.270.38-0.010.30
Capex -1.64-0.40-0.27-0.39-0.1112.304.170.38-0.010.30
Net Investments 0000000000
Others 0.040.050.040.150.010.100.10000.01
Cash Flow From Financing Activity 13.01-2.060.504.76-6.95-1.83-4.54-0.19-36.53-0.03
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.94-1.63-2.77-3.32-4.36-4.74-4.75-5.85-1.53-0.02
Dividend Paid -1.02-1.05-1.05-0.53-0.01-0.01-0.01-0.01-0.01-0.01
Others 14.970.624.328.60-2.582.920.215.68-350
Net Cash Flow -0.040.13-0.050.10-0.150.120.55-0.40-0.030.02
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)19.7317.837.77-8.3-56.424.67-30.17N/AN/AN/A
ROCE (%)27.0719.3914.824.27-10.3713.213.61N/AN/AN/A
Asset Turnover Ratio1.831.210.840.540.210.270.410.380.210.09
PAT to CFO Conversion(x)-3.210.69-0.18N/AN/A-18.33N/AN/AN/AN/A
Working Capital Days
Receivable Days1141442293648115423724037031,248
Inventory Days668122625201239
Payable Days5518511,6163,1084,877-6,3236,0159,76200

Stewarts & Lloyds Of India Ltd Stock News

Stewarts & Lloyds Of India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Stewards & Lloyds 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 Stewards & Lloyds stood at ₹3.41.
The latest P/E ratio of Stewards & Lloyds as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Stewards & Lloyds as of 01-Jan-1970 05:30 is -0.05.
The 52-week high of Stewards & Lloyds is ₹11.37 and the 52-week low is ₹10.29.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Stewards & Lloyds is ₹5.61 ( Cr.) .

About Stewarts & Lloyds Of India Ltd

Stewarts & Lloyds of India Ltd was Incorporated and promoted by Stewarts & Lloyds, UK in 1937. The Company diversified into design, manufacture, fabrication, supply and erection of pipe work as early as 1947. The company went public in 1965.

Over the years, it became the principal pipe work engineering company to the emerging core sector of Indian industries. From a pipe work engineering, the company diversified to a multi-discipline construction company for Fluid handling and Allied systems serving a host of core industries.

Its engineering capabilities derive strength from its own ISO certified Design & Engineering Wing and a Manufacturing Unit having approval from Regulatory Bodies. S&L’s unrivaled experience in piping system enabled it to grow into a EPC company for multi disciplined construction projects in Hydrocarbon, Metal, Power, Fertiliser and other sectors.

To broaden and strengthen engineering and construction capabilities with the focused aim of expanding further into high potential areas like refineries, oil and gas exploration and production, petrochemical, power and steel sectors in India and abroad. Indian Oiltanking successfully acquired the majority holding in Stewarts & Lloyds of India Ltd from Tata Steel in 1992.

Indian Oil Tanking Limited (IOT Infrastructure and Energy Services Limited) acquired the company from TATA STEEL in 2004 and it is now a subsidiary of IOT Infrastructure and Energy Services Limited. Headquartered in Kolkata, the company has work centers in various places of India

Services offered by the company:

Design & Project Engineering

Mechanical

  • Piping
  • Static Equipment
  • Rotary Equipment
  • Fire Protection System
  • Material Handling- Civil and Structural- Electrical -I&C

Fabricated Products 

Project Engineering & Construction Services

Achievements/ recognition:

  • ISO 9001:2000 certified
  • Construction World Awards 2005

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.