SB&T International Ltd - Stock Valuation and Financial Performance

Name: SB&T International
Brand: SB&T International

BSE: 513583 | NSE: SB&TINTL | Diamond & Jewellery | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on SB&T International

Based on:

Data

M-Cap below 100cr DeciZen not available

SB&T International stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

2.4 Cr.

52-wk low:

1.4

52-wk high:

1.4

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 SB&T International:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	TTM
ROCE % ⓘ	2.2%	3.7%	3.1%	4%	-0.4%	4.1%	2.7%	-18.8%	-1.5%	-2.9%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	127	62	87.5	94.5	105	129	130	100	7.9	13.4	12
Sales YoY Gr.	-	-51.1%	41.2%	8%	11.4%	22.2%	1%	-22.8%	-92.2%	70.6%	-
Adj EPS ⓘ	0.6	1.2	1.3	2.1	-1.5	1.6	0.1	-16.4	-3.4	-2	-0.3
YoY Gr.	-	87.3%	12.7%	54.9%	-171.8%	NA	-92%	-12746.2%	NA	NA	-
BVPS (₹) ⓘ	62	63.9	64.4	64.7	64.2	64.8	64.8	48.3	45.3	43.3	37.2
Adj Net Profit ⓘ	1	1.9	2.2	3.4	-2.5	2.8	0.2	-27.7	-5.8	-3.4	-1
Cash Flow from Ops. ⓘ	-14.9	-0.7	27.5	-0.6	-1.5	-1.4	0	-0.5	-3.8	11.1	-
Debt/CF from Ops. ⓘ	-1.9	-20	0.4	-29.7	-15.9	-23.3	1383.6	-62.6	-9.1	3.2	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-22.1%	-33.8%	-53.1%	70.6%
Adj EPS ⓘ	-213.8%	NA	-349.1%	NA
BVPSⓘ	-3.9%	-7.6%	-12.5%	-4.4%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	TTM
Return on Equity % ⓘ	1.1	1.9	2.1	3.2	-2.3	2.5	0.2	-29.1	-7.3	-4.5	-0.8
Op. Profit Mgn % ⓘ	3.1	6.8	5.3	7.1	-0.6	6.3	3.4	-21.9	-2.2	-22.5	-8.2
Net Profit Mgn % ⓘ	0.8	3.1	2.5	3.6	-2.4	2.1	0.2	-27.6	-73.4	-25.3	-4.1
Debt to Equity ⓘ	0.3	0.1	0.1	0.2	0.2	0.3	0.3	0.4	0.5	0.5	0.1
Working Cap Days ⓘ	275	642	454	448	413	344	432	585	6,214	3,101	1,467
Cash Conv. Cycle ⓘ	172	361	247	236	249	206	206	282	2,600	1,448	499

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 - SB&T International Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-0.3	-0.5
TTM Sales (₹ Cr.)	12.2	12.4
BVPS (₹.) ⓘ	37.2	33.7
Reserves (₹ Cr.) ⓘ	46	40
P/BV ⓘ	0.04	0.04
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	1.43 / 1.43
All Time Low / High (₹)	0.66 / 133.10
Market Cap (₹ Cr.)	2.4
Equity (₹ Cr.)	16.9
Face Value (₹)	10
Industry PE ⓘ	82.5

Management X-Ray of SB&T International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of SB&T International

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of SB&T International

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14
Sales	126.56	61.95	87.50	94.49	105.23	128.62	129.96	100.34	7.86	13.41
Operating Expenses ⓘ	122.68	57.01	83.97	90.52	105.84	123.89	125.55	122.32	8.04	16.43
Manufacturing Costs	2.67	0.95	0.69	0.73	0.63	0.31	0.23	0.80	0.88	0.36
Material Costs	113.15	50.98	77.25	83.76	101.58	117.15	122.43	118.94	5.18	11.90
Employee Cost	3.50	3.54	2.85	2.01	1.83	1.21	1.17	1.60	1.21	0.97
Other Costs ⓘ	3.35	1.53	3.17	4.03	1.80	5.22	1.71	0.98	0.77	3.20
Operating Profit ⓘ	3.87	4.94	3.53	3.97	-0.61	4.73	4.41	-21.98	-0.17	-3.01
Operating Profit Margin (%)	3.1%	8.0%	4.0%	4.2%	-0.6%	3.7%	3.4%	-21.9%	-2.2%	-22.5%
Other Income ⓘ	0.24	1.16	1.11	1.13	5.01	0.48	1.24	0.17	1.08	0.08
Interest ⓘ	2.04	3.57	2.03	1.99	2.81	4.02	5.05	5.71	5.77	0.27
Depreciation ⓘ	0.41	0.34	0.28	0.37	0.34	0.28	0.23	0.20	0.17	0.15
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	1.67	2.19	2.34	2.74	1.26	0.91	0.37	-27.72	-5.04	-3.36
Tax ⓘ	0.71	-0.24	0.93	1.26	0.51	0.54	0.15	-0.02	0	0
Profit After Tax	0.97	2.43	1.41	1.48	0.74	0.37	0.22	-27.70	-5.04	-3.36
PAT Margin (%)	0.8%	3.9%	1.6%	1.6%	0.7%	0.3%	0.2%	-27.6%	-64.1%	-25.0%
Adjusted EPS (₹)	0.6	1.5	0.9	0.9	0.4	0.2	0.1	-16.4	-3.0	-2.0
Dividend Payout Ratio (%)	80%	51%	58%	55%	23%	45%	76%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14
Equity and Liabilities
Shareholders Fund	95.61	104.39	105.22	105.73	108.25	109.11	109.13	81.43	76.39	73.03
Share Capital ⓘ	15.40	16.35	16.35	16.35	16.85	16.85	16.85	16.85	16.85	16.85
Reserves ⓘ	80.21	88.04	88.87	89.38	91.40	92.26	92.28	64.58	59.54	56.18
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	28.37	13.44	10.94	17.14	24.49	31.84	29.80	32.55	34.84	35.63
Long Term Debt	28.37	13.44	10.94	17.14	24.49	31.84	1.52	3.91	4.95	5.51
Short Term Debt	0	0	0	0	0	0	28.27	28.64	29.89	30.12
Trade Payables	6.77	8.14	23.85	37.35	13.68	25.29	71.67	60.10	24.89	20.87
Others Liabilities ⓘ	2.83	3.96	3.64	5.71	6.50	6.30	7.10	9.99	24.93	14.46
Total Liabilities ⓘ	133.58	129.93	143.65	165.93	152.91	172.55	217.69	184.07	161.05	143.99
Fixed Assets
Gross Block	5.93	6.02	6.50	6.88	6.90	6.91	6.76	6.84	6.86	6.82
Accumulated Depreciation	3.81	4.15	4.23	4.60	4.94	5.22	5.33	5.53	5.70	5.83
Net Fixed Assetsⓘ	2.13	1.87	2.27	2.28	1.96	1.68	1.43	1.31	1.16	0.99
CWIP ⓘ	0.14	0.15	0.21	0.22	0.22	0.22	0.04	0.04	0.04	0.04
Investmentsⓘ	12.05	12.84	33.73	33.73	35.67	36.67	36.67	36.67	36.67	36.67
Inventories	43.06	31.42	32.05	24.52	38.36	44	39.03	4.16	7.86	7.38
Trade Receivables	25.22	39.26	49.85	81.42	50.74	54.06	110.46	110.16	78.35	60.23
Cash Equivalents	13.67	2.69	2.16	3.02	3.51	3.07	3.09	0.73	0.80	0.74
Others Assetsⓘ	37.32	41.71	23.38	20.76	22.46	32.85	26.97	30.99	36.18	37.95
Total Assets ⓘ	133.58	129.93	143.65	165.93	152.91	172.55	217.69	184.07	161.05	143.99

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14
Cash Flow From Operating Activity ⓘ	-14.92	-0.67	27.53	-0.58	-1.54	-1.37	0.02	-0.52	-3.84	11.09
PBT ⓘ	1.67	2.19	2.39	2.29	1.26	0.91	0.37	-27.72	-5.04	-3.36
Adjustment ⓘ	3.82	2.50	2.64	3.92	-1.16	6.08	4.16	6.14	4.88	0.40
Changes in Working Capital ⓘ	-19.53	-4.07	23.53	-6.56	-1.16	-8.34	-8.1	21.13	-3.68	14.16
Tax Paid ⓘ	-0.89	-1.28	-1	-0.68	-0.48	-0.01	3.59	-0.06	0	-0.11
Cash Flow From Investing Activity ⓘ	-2.07	7.22	-20.64	0.50	0.23	-0.78	1.21	0.05	-0.01	0.04
Capex	1	-0.08	-0.76	-0.38	-0.02	0	0.02	-0.09	-0.02	0.04
Net Investments	-5.11	-1.80	-20.88	0	0.06	0	0	0	0	0
Others ⓘ	2.04	9.10	1.01	0.89	0.20	-0.78	1.18	0.14	0	0
Cash Flow From Financing Activityⓘ	18.18	-17.54	-7.42	0.93	1.80	1.71	-1.21	-1.89	3.92	-11.20
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-3.17	3.47	-2.15	-2	-2.67	-4.74	-4.68	-5.56	-1.38	-0.27
Dividend Paid ⓘ	-1.98	-0.88	-1.40	-0.82	0	-0.17	-0.17	0	0	0
Others ⓘ	23.34	-20.13	-3.88	3.75	4.47	6.62	3.65	3.67	5.30	-10.93
Net Cash Flow ⓘ	1.19	-10.99	-0.53	0.86	0.49	-0.44	0.02	-2.36	0.07	-0.06

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14
Ratios
ROE (%)	1.1	2.43	1.34	1.4	0.69	0.34	0.2	-29.07	-6.39	-4.49
ROCE (%)	3.36	4.75	3.73	3.95	3.16	3.59	3.88	-17.41	0.65	-2.81
Asset Turnover Ratio	1.04	0.47	0.64	0.61	0.66	0.79	0.67	0.5	0.05	0.09
PAT to CFO Conversion(x)	-15.38	-0.28	19.52	-0.39	-2.08	-3.7	0.09	N/A	N/A	N/A
Working Capital Days
Receivable Days	72	190	186	254	229	149	231	401	4,376	1,885
Inventory Days	126	219	132	109	109	117	117	79	279	207
Payable Days	28	53	76	133	92	61	145	202	2,996	702

SB&T International Ltd Stock News

SB&T International Ltd FAQs

What is the share price of SB&T International?

Company share prices are keep on changing according to the market conditions. The closing price of SB&T International on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of SB&T International?

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 SB&T International stood at ₹2.41.

What is the P/E ratio of SB&T International?

The latest P/E ratio of SB&T International as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of SB&T International?

The latest P/B ratio of SB&T International as of 01-Jan-1970 05:30 is 0.04.

What is the 52-week high and low of SB&T International?

The 52-week high of SB&T International is ₹1.43 and the 52-week low is ₹1.43.

What is the TTM revenue of SB&T International?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of SB&T International is ₹12.21 ( Cr.) .

About SB&T International Ltd

S B & T International Company was incorporated on October 14,1986 as S B & T Gems & Jewellery Exports Private Limited. It is a 100% EoU in the business of manufacture and export of studded jewellery at SEEPZ (a free trade zone) in Mumbai. The promoters of the company are Surendra Kumar Sethi and Varij Sethi with technical, financial and marketing collaboration with S B & T Gem Imports Inc, Houston, USA.

It was the first jewellery manufacturing company to go public in April 1994. The initial public offering was made at a premium of Rs 40 per share, which was over-subscribed 37 times. Since the issue, the company has acquired another plant through internal accruals in SEEPZ, which is fully operational. The equity shares of the company are listed on the Bombay Stock Exchange in the B1 group, the National Stock Exchange, Ahmedabad, Delhi and Jaipur Stock Exchanges.

The company takes pride in being one of the very few companies that has the entire studded jewellery manufacturing facilities under one roof with a fully computerized inventory management system. The retail jewellery stores of the company under STJ are located in the leading hypermarket â€“ Carrefour. Carrefour has a widespread presence in the Middle East after its takeover of the â€œContinentâ€ chain of retail stores.

Carrefour is the second largest retail store chain originating from France with around 5400 stores world-wide. It sells everything from food to computers in its hypermarkets. CarrefourUAE is UAEâ€™s most dynamic, fast-moving and exciting hypermarket chain. It is a joint venture company by Majid al Futtaim and Carrefour France. Carrefour France serves more than 2 billion clients per year in its stores, which are present in more than 31 countries spread across 3 geographic zones. At the end of November, the Group had 5425 integrated stores: 580 hypermarkets, 1318 supermarkets, 2726 deep discount stores, 135 convenience stores, 163 cash and carry and 503 frozen food stores. Today, Carrefour is present throughout the world in the form of its hypermarkets, a concept which it invented and has continually nurtured and developed. Carrefour also has created a strong portfolio of global and local private label products.

Subsidiary: