Henkel SPIC India Ltd - Stock Valuation and Financial Performance

BSE: 500397 | NSE: SPICFINE | Detergents & Soaps | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Henkel SPIC India

M-Cap below 100cr DeciZen not available

Henkel SPIC India stock performance -

mw4me loader
P/E Ratio (SA):
75.75
Market Cap:
380.6 Cr.
52-wk low:
0
52-wk high:
0

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 Henkel SPIC 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

Sep'94Sep'95Sep'96Sep'97Sep'98Dec'99Dec'00Dec'01Dec'02Dec'03TTM
ROCE % 0%0%0%0%-2.5%1.3%2%3.5%3.4%2.5%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0000142218301340345362362
Sales YoY Gr.-NANANANA53.4%38.3%13.1%1.4%4.7%-
Adj EPS 0000-1.5-0.40.30.50.50.40.4
YoY Gr.-NANANANANANA92.3%2%-13.7%-
BVPS (₹) 0000-6.84.87.55.52.7-0.925.4
Adj Net
Profit
0000-11.4-4.735.865.15
Cash Flow from Ops. 0000-5.527.63.66.83.232.6-
Debt/CF from Ops. 0000-20.11.210.710.723.33-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA20.6%6.3%4.7%
Adj EPS NANA19.2%-13.7%
BVPSNANA-149.6%-133.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Sep'94Sep'95Sep'96Sep'97Sep'98Dec'99Dec'00Dec'01Dec'02Dec'03TTM
Return on
Equity %
0000-19.9-4.31.32.22.11.73.5
Op. Profit
Mgn %
00003.44.33.75.55.850
Net Profit
Mgn %
0000-8-2.211.71.71.41.4
Debt to
Equity
0000-2.20.40.30.80.81.7-
Working Cap
Days
00000607578961020
Cash Conv.
Cycle
00000-31-43-19-2-60

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 - Henkel SPIC India Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 0.6
TTM Sales (₹ Cr.) 362 345
BVPS (₹.) 25.4 20.2
Reserves (₹ Cr.) 179 119
P/BV 1.29 1.62
PE 75.75 54.40
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 13.70 / 149.00
Market Cap (₹ Cr.) 381
Equity (₹ Cr.) 116.4
Face Value (₹) 10
Industry PE 35.4

Management X-Ray of Henkel SPIC India:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Henkel SPIC India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSSep'98Dec'99Dec'00Dec'01Dec'02Dec'03
Sales141.89272300.92340.46345.23361.52
Operating Expenses 137.12260.41289.91321.85325.24343.63
Manufacturing Costs6.706.397.518.7311.1911.80
Material Costs94.12187.90199.17219.76224.49238.04
Employee Cost 6.809.8211.1011.3813.5115.43
Other Costs 29.5056.3072.1381.9876.0678.36
Operating Profit 4.7711.5911.0118.6119.9917.90
Operating Profit Margin (%) 3.4%4.3%3.7%5.5%5.8%5.0%
Other Income 1.521.340.930.310.220.36
Interest 10.1712.333.557.588.426.79
Depreciation 7.496.475.355.515.886.44
Exceptional Items 000000
Profit Before Tax -11.37-5.873.045.835.905.02
Tax 000000
Profit After Tax -11.37-5.873.045.835.905.02
PAT Margin (%) -8.0%-2.2%1.0%1.7%1.7%1.4%
Adjusted EPS (₹)-1.5-0.50.30.50.50.4
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSSep'98Dec'99Dec'00Dec'01Dec'02Dec'03

Equity and Liabilities

Shareholders Fund 28.59216.84270.20256.50302.40307.42
Share Capital 73.83138.75144.39144.39184.39184.39
Reserves -45.2578.09125.81112.10118123.03
Minority Interest000000
Debt110.5241.2738.7472.4674.9599.13
Long Term Debt110.5241.2738.7472.4674.9599.13
Short Term Debt000000
Trade Payables23.4055.0758.5258.7165.4676.38
Others Liabilities 32.4140.376.045.765.296.31
Total Liabilities 194.92353.54373.50393.43448.09489.24

Fixed Assets

Gross Block106.92152.45154.04157.04162.03162.63
Accumulated Depreciation26.1032.4637.7443.2348.9754.82
Net Fixed Assets80.81119.99116.30113.81113.06107.81
CWIP 0.900.761.141.320.171.22
Investments 0.070.0723.7823.8023.8023.80
Inventories15.5420.6023.6233.6038.2339.12
Trade Receivables7.825.4616.6633.2049.3749.04
Cash Equivalents 1.3854.149.8311.186.316.68
Others Assets88.39152.52182.17176.51217.15261.57
Total Assets 194.92353.54373.50393.43448.09489.24

Cash Flow

(All Figures are in Crores.)
PARTICULARSSep'98Dec'99Dec'00Dec'01Dec'02Dec'03
Cash Flow From Operating Activity -5.5034.453.636.763.2132.57
PBT -1.206.466.5913.2114.3211.81
Adjustment 7.496.475.355.516.786.94
Changes in Working Capital -1.6133.85-8.31-11.96-17.8913.81
Tax Paid 000000
Cash Flow From Investing Activity -44.46-109.85-58.83-31.55-42.15-49.60
Capex -9.16-45.51-2.04-3.21-3.96-2.25
Net Investments 0.200-23.71-0.0200
Others -35.50-64.34-33.08-28.32-38.18-47.35
Cash Flow From Financing Activity 50.28128.1610.8926.1434.0617.40
Net Proceeds from Shares 5.10165.5150.320400
Net Proceeds from Borrowing 000000
Interest Paid 00-3.55-7.58-8.42-6.79
Dividend Paid 000000
Others 45.18-37.35-35.8833.712.4924.19
Net Cash Flow 0.3352.76-44.311.35-4.870.37
PARTICULARSSep'98Dec'99Dec'00Dec'01Dec'02Dec'03
Ratios
ROE (%)0-71.893.977.7312.3247.39
ROCE (%)-1.355.754.568.438.457.13
Asset Turnover Ratio0.730.990.830.890.820.77
PAT to CFO Conversion(x)N/AN/A1.191.160.546.49
Working Capital Days
Receivable Days20913274450
Inventory Days402427313839
Payable Days917610497101109

Henkel SPIC India Ltd Stock News

Henkel SPIC India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Henkel SPIC 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 Henkel SPIC India stood at ₹380.6.
The latest P/E ratio of Henkel SPIC India as of 01-Jan-1970 05:30 is 75.75.
The latest P/B ratio of Henkel SPIC India as of 01-Jan-1970 05:30 is 1.29.
The 52-week high of Henkel SPIC India is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Henkel SPIC India is ₹361.5 ( Cr.) .

About Henkel SPIC India Ltd

No data to display
You have 0 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.