Tinplate Company Of India Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 504966 | NSE: TINPLATE | Steel & Iron Products | Small Cap

Tinplate Co-Amalgama Share Price

430.45 0.00 0.00%
as on 18-Jan'24 16:59

DeciZen - make an informed investing decision on Tinplate Co-Amalgama

M-Cap below 100cr DeciZen not available

Tinplate Company Of India Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
48.30
Market Cap:
4,505.4 Cr.
52-wk low:
308.1
52-wk high:
460.8

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Tinplate Company Of India Ltd. - (Amalgamated) is a average quality company.

2. Is undervalued or overvalued?

The key valuation ratios of Tinplate Company Of India Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Tinplate Co-Amalgama:

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.
Tinplate Company Of India Ltd. - (Amalgamated) has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.9%8.4%11.8%4.8%11.3%9.3%13.6%12.7%35.3%11.8%-
Value Creation
Index
-0.2-0.4-0.2-0.7-0.2-0.30.0-0.11.5-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,0599118368311,9192,5852,1062,2814,2503,9593,458
Sales YoY Gr.--14%-8.3%-0.5%130.8%34.7%-18.5%8.3%86.3%-6.8%-
Adj EPS 64.26.42.76.85.78.99.333.412.98.9
YoY Gr.--29.5%52.3%-58.5%155.1%-16.5%55.5%4.5%261.5%-61.5%-
BVPS (₹) 5152.459.559.464.667.972.780.8111.9120.7117.6
Adj Net
Profit
62.844.367.42871.359.692.696.835013593
Cash Flow from Ops. 19917011490.610812452.9252454215-
Debt/CF from Ops. 0.50.300000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 15.8%15.6%23.4%-6.8%
Adj EPS 8.9%13.6%13.3%-61.5%
BVPS10.1%13.3%18.4%7.9%
Share Price 23% 24% 29.7% 32.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
10.67.811.54.5118.612.612.134.711.17.5
Op. Profit
Mgn %
1413.620118.45.37.27.711.75.44.1
Net Profit
Mgn %
5.94.98.13.43.72.34.44.28.23.42.7
Debt to
Equity
0.20.1000000000
Working Cap
Days
841041201348485118119829762
Cash Conv.
Cycle
23131730171528195237

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 - Tinplate Company Of India Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 8.9 -
TTM Sales (₹ Cr.) 3,458 -
BVPS (₹.) 117.6 -
Reserves (₹ Cr.) 1,126 -
P/BV 3.66 -
PE 48.30 -
From the Market
52 Week Low / High (₹) 308.05 / 460.75
All Time Low / High (₹) 3.19 / 460.75
Market Cap (₹ Cr.) 4,505
Equity (₹ Cr.) 104.7
Face Value (₹) 10
Industry PE 27.4

Management X-Ray of Tinplate Co-Amalgama:

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 Tinplate Co-Amalgama

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,059.07911.16836831.491,918.692,584.502,105.712,281.374,249.513,958.87
Operating Expenses 911.39788.06669.20740.761,757.462,451.241,957.612,107.943,752.303,746.07
Manufacturing Costs291.41290.41288.69272.89304.86324.58324.37299.43417.69508.35
Material Costs434.63309.92203.57281.491,230.581,889.411,387.751,5622,946.062,810.82
Employee Cost 118.26122.56115.75121.61111.86126.22135127.87145.52155.27
Other Costs 67.0965.1761.2064.77110.16111.02110.49118.64243.03271.62
Operating Profit 147.68123.10166.8090.73161.23133.26148.10173.43497.21212.80
Operating Profit Margin (%) 13.9%13.5%20.0%10.9%8.4%5.2%7.0%7.6%11.7%5.4%
Other Income 25.3628.3018.7218.8119.2129.1927.7527.9042.9856.80
Interest 21.1512.216.053.093.307.1510.487.768.2012.21
Depreciation 61.1971.3773.1765.7961.9363.5261.2261.6660.8064.47
Exceptional Items 0000000000
Profit Before Tax 90.6967.82106.3040.66115.2291.77104.15131.91471.19192.91
Tax 27.9023.2338.4612.8042.0533.789.1233.76118.2750.09
Profit After Tax 62.8044.6067.8427.8673.165895.0398.15352.91142.82
PAT Margin (%) 5.9%4.9%8.1%3.4%3.8%2.2%4.5%4.3%8.3%3.6%
Adjusted EPS (₹)5.23.96.52.77.05.59.19.433.713.7
Dividend Payout Ratio (%)31%41%31%60%29%36%11%21%12%22%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 579.69548.96622.90622.29676.72711.11760.74846.091,170.971,263.08
Share Capital 151.10104.80104.80104.80104.80104.80104.80104.80104.80104.80
Reserves 428.59444.16518.10517.49571.92606.31655.95741.301,066.171,158.28
Minority Interest0000000000
Debt52.528.1800000000
Long Term Debt36.980.3300000000
Short Term Debt15.547.8500000000
Trade Payables71.8075.7262.6268.96178.77212.59202.28240.35402.28377.77
Others Liabilities 309.42322.39290.04301.42418.90452.59469.59540.47836.24762.42
Total Liabilities 1,013.43955.24975.56992.671,274.381,376.291,432.621,626.922,409.492,403.27

Fixed Assets

Gross Block1,200.601,230.19701.22742.57767.56826.18902.17924.87966.581,069.17
Accumulated Depreciation477.22549.8873.17138.78200.50262.79323.73379.88411.07472.99
Net Fixed Assets723.38680.31628.05603.78567.06563.39578.44544.99555.50596.18
CWIP 26.1117.3443.4524.2343.4442.4723.1915.3654.4733.39
Investments 0.230.235.0138.2251.2296.9693.1072.19213.45252.45
Inventories65.9267.2882.8264.92193.71211.22322.78269.08428.16369.61
Trade Receivables59.4835.2050.9082.3597.94125.1569.6675.6052.9120.85
Cash Equivalents 0.811.794.7610.3346.0732.7820.56218.33462.68533.69
Others Assets137.50153.10160.56168.84274.95304.32324.90431.38642.32597.09
Total Assets 1,013.43955.24975.56992.671,274.381,376.291,432.621,626.922,409.492,403.27

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 198.63170.05113.9690.63108.42124.4752.94252.48453.88215.26
PBT 90.6967.82106.3040.66115.2291.77104.15131.91471.19192.91
Adjustment 76.4078.4377.4670.6563.5160.8865.1560.5050.0943.35
Changes in Working Capital 49.4940.44-45.44-9.45-20.354.62-78.2899.0259.4527.99
Tax Paid -17.96-16.64-24.36-11.23-49.95-32.81-38.08-38.95-126.85-48.99
Cash Flow From Investing Activity -35.32-35.48-35.99-56.89-50.65-104.09-32.39-162.06-373.43-269
Capex -39.13-38.62-40.61-24.88-39.53-62.22-40.95-29.59-85.54-80.65
Net Investments 003.14-33.21-14.42-43.826.88-137.37-298.73-203.75
Others 3.813.141.481.203.301.951.674.9010.8415.41
Cash Flow From Financing Activity -164.08-133.74-75.13-28.29-23.46-32.40-32.80-17.87-30.69-55.56
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -40.60-38.40-36.290000000
Interest Paid -21.14-12.21-10.04-3.10-3.30-7.16-4.01-5.54-8.23-11.98
Dividend Paid -19.46-24.90-16.75-20.93-16.75-20.93-20.93-10.47-20.93-41.87
Others -82.88-58.23-12.06-4.26-3.41-4.30-7.86-1.86-1.53-1.71
Net Cash Flow -0.770.842.845.4534.31-12.01-12.2572.5549.76-109.29
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)12.168.2411.584.4811.278.3612.9212.223511.74
ROCE (%)15.6512.6518.467.0318.2514.2615.5817.3847.5316.85
Asset Turnover Ratio1.050.930.870.841.691.951.51.492.111.65
PAT to CFO Conversion(x)3.163.811.683.251.482.150.562.571.291.51
Working Capital Days
Receivable Days251919291716171263
Inventory Days22273332252946473037
Payable Days538712485373855524051

Tinplate Company Of India Ltd. - (Amalgamated) Stock News

Tinplate Company Of India Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tinplate Co-Amalgama on 18-Jan-2024 16:59 is ₹430.4.
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 18-Jan-2024 16:59 the market cap of Tinplate Co-Amalgama stood at ₹4,505.4.
The latest P/E ratio of Tinplate Co-Amalgama as of 18-Jan-2024 16:59 is 48.30.
The latest P/B ratio of Tinplate Co-Amalgama as of 18-Jan-2024 16:59 is 3.66.
The 52-week high of Tinplate Co-Amalgama is ₹460.8 and the 52-week low is ₹308.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tinplate Co-Amalgama is ₹3,458 ( Cr.) .

About Tinplate Company Of India Ltd. - (Amalgamated)

Tinplate Company of India Limited (TCIL) is a subsidiary of Tata Steel Ltd, which has a 74.96 per cent stake in it. India’s leading tinplate producer, TCIL offers its customers consistently high quality of products that meet the most stringent requirements of customers. The country’s first tinplate manufacturer, TCIL is at the cusp of marking a century since inception in the year 1920.

Product and service improvements in the last decade have given TCIL a larger share of the domestic tinplate market. It caters to around 74 per cent of the prime tinplate market and 43 percent of the overall domestic market. TCIL exports 20-25% of its produce to different geographies across the world, of which South East Asia, Middle East and select regions of Europe are key export markets.

The Company has a pan India presence, with its headquarters in Kolkata, eight Marketing & Sales offices and 18 stocking points across the country. Its single manufacturing facility, located in Jamshedpur, Jharkhand, has Cold Rolling Mills (CRMs), Electrolytic Tinning Lines (ETLs) and world-class Printing & Lacquering Lines.

Tinplate and Tin Free Steel (TFS), the two key product offerings of TCIL, are among the most versatile packaging substrates for packaging processed foods. The Company caters to the needs of extremely diverse segments, including Edible Oils, Paints & Pesticides, Processed Foods, Battery & Aerosols, and manufacturers of bottle crowns. TCIL offers Tinplate in cut sheet & coil form, and TFS in sheet form.

Business area of the company

The company is the producer of tin coated and tin free steel sheets in India having its headquarter in Kolkata, West Bengal and works located at Jamshedpur, Jharkhand. The company’s product basket includes Tinplate and Tin Free Steel in Single Reduced (SR) and Double Reduced (DR) forms which meet varying packaging needs of edible oils, processed foods, paints & chemicals, aerosols, batteries, crowns and other nonfood categories.

Awards and recognitions

2008-09

  • 1st Position in 8th CII (Eastern Region) Skills Competition held at Kolkata
  • TCIL wins CII-EXIM Bank Prize for Business Excellence
  • Tinplate Hospital: ISO 9001:2000 Accreditation
  • 2nd Position in TURNER trade - 21st Regional Workskills Competition, organized by CII Eastern Region
  • TCIL won the CII - Sustained High Overall Productivity Award 2007-08
  • TCIL bagged the 2nd position among Institutional Donors in Jharkhand during 2007-08

2009-10

  • 1st position in Regional '22nd CII CONVENTION ON QC CIRCLES' held ON 22.12.2009.
  • Certificate of appreciation for its sustained and unquestionable commitment to excellence - 17th Dec 2009. New Delhi
  • 3rd Position in Operation & Production Group - CII-9th Supervisory Skills Competition held at Kolkata
  • 3rd Position in Turner Trade - CII- 22nd Work skills Competition held at Kolkata
  • 2nd position in 22nd CONVENTION ON QC CIRCLES held on 8 December 2009 at Hotel Green Horizon, Ranchi.
  • MSD- TCIL certified under ISO/IEC 27001:2005
  • Recognition to 'SUDHAR' QC team - Eastern Region Chapter Convention on Quality Circles-CCQC-2009
  • Personal Achievement - Bhagwati Devi wins GOLD medal at ASIAN POWERLIFTING CHAMPIONSHIP 2009 held at Udaipur, Rajasthan.

2010-11

  • TCIL Commended 'Certificate of Recognition' for CII (ER) Energy Conservation Award 2010-11
  • Quality Circle Team AKARSHAN bagged Excellent Award in 24th National Convention on Quality Concept (NCQC-2010), which was held during 27-30 December, 2010, at the College of Engineering (Autonomous-Andhra University), Visakhapatnam (AP).
  • TCIL has been conferred with the CII Exim Prize 2010
  • Quality Circle Team SUDHAR bagged SILVER Medal in the International Convention on Quality Concept Circle Competition (ICQCC-2010) held on 12-15 October, 2010 at Hyderabad, organized by Quality Circle Forum of India, Hyderabad.
  • Quality Circle Team AKARSHAN bagged Gold Medal, (1st Position ) in Quality Circle Competition held on 21st September, 2010 at Taj Bengal, Kolkata organized by Quality Circle Forum of India, Kolkata Chapter
  • TCIL received the recognition for sustained excellence
  • TCIL won the finals on 28th July, 2010 at Mumbai - TATA INNOVISTA 2010 under DARE TO TRY category
  • TCIL certified under ISO: 22000 - 2005 - Food Safety Management System
  • TCIL recognised for its contribution in the area of Blood Donation - 01-April 2010

2011-12

  • TCIL secured first position under 'Significant' category in CII Eastern Region Productivity Awards 2011-2012.
  • Quality Circle Teams 'SUDHAR' and 'AKARSHAN' bagged Par Excellence (Gold Medal), in National Convention on Quality Circles (NCQC-2011), which was held during 09-12 December, 2011 at Hyderabad, organized by Quality Circle Forum of India, Hyderabad Chapter.
  • Quality Circle Teams 'SUDHAR' and 'AKARSHAN' bagged Gold Medal, in Quality Circle Competition (CCQC-2011) held on 20th September, 2011 at Taj Bengal, Kolkata organized by Quality Circle Forum of India, Kolkata Chapter.
  • TCIL received MERIT Prizes- INSAAN 2011

2012-13

  • TCIL ' ANVESHAN' bagged Excellent Award , in National Competition for Quality Circle (NCQC-2013), held during 20-23 Dec. '2013 at Techno India College of Technology, Kolkata.
  • TCIL Received Certificate of Appreciation from CII in recognition of commendable efforts towards significant improvement in Safety, Health and Environment in SHE contest 2012-2013 in the category of large scale companies.
  • TCIL 'AKARSHAN' quality circle team from CRM (E&E) department won '3 STAR' (Gold) in international Quality Circle Convention at Kuala Lumpur, Malaysia. 14th to 19th Oct 2012

2013-14

  • Best Associated Company (TIS Group) in Safety Performance in FY'13
  • Quality Circle Teams 'ANVESHAN' bagged Excellent Award, in National Competition for Quality Circle (NCQC-2013) - Dec' 2013
  • CII (ER) Productivity Award - Certificate of Appreciation for Significant Improvement in TQM - Mar'14
  • INSSAN - Merit Prize for Best Evaluator of Suggestion - Feb'14

2014-15

  • QC Team 'Akarshan' & 'Pragati' received the certificate of appreciation in 26th QC Circle Convention (CII- Jharkhand State Level) - Dec'14
  • INSSAN - 3rd Prize in Hindi Slogan - Dec'14, Merit award in English slogan, Hindi Poem and Best evaluator of suggestion
  • 2015-16
  • Mr. Amratesh Pandey from Annealing Department participated in the Best Theme Paper contest and won the Merit Prize. He also received the Awards of Poster and Slogan Contest on behalf of Mrs. Madhuri Mittal & Bhpendra Kumar Singh.
  • The Recognition function was organized during the 26th National Convention of the Indian National Suggestion Scheme Association (INSSAN) Contest held at Pune on 8th and 9th January 2016.

2016-17

  • 3 Quality Circle teams named Luminous from Batch Annealing Furnace, Akarshan from Cold Rolling Mill (Electrical & Electronics) and Anveshan from Crane department of TCIL were awarded GOLD in CCQC-2016 contest held at Hotel Taj Bengal, Kolkata on 27th September 2016.

2017-18

  • TCIL team bagged 3rd Prize in Eastern Region in the NMG-2017.The competition was organized by 'All India Management Association, New Delhi, held during 17-19 May '2017 at Bhubaneswar.
  • Two Team from Tinplate won 1st and 2nd position respectively in Ethic's Quiz for Tis Group Companies held on 27th July 2017 at TSL, Steelenium Hall,Jamshedpur Works.
  • TCIL team was represented by Ms. K.C. Swetha & Mr. M.K. Rajesh from CRM (E&E) and Mr. Shivadatta Das and Ms. Anamika Kumari from Business Excellence.

2018-19

  • TCIL has bagged 'Award for Excellence in Consistent TPM Commitment' for 2018.

History and Milestones

  • 1920: Incorporated in Kolkata on 20th January, 1920
  • 1922: First mill commenced production in Golmuri Works
  • 1923: Rolled out the first finished tinplates and products that appeared in the market in the form of kerosene tins
  • 1961: Became a public company
  • 1975: Undertook an Initial Public Offering (IPO) of equity shares
  • 1979: Commissioned ETP / TFS unit for commercial production
  • 1986: Bladite Holdings Limited UK (formerly BOC) sold their entire shareholding to TSL
  • 1996: Commissioned a cold rolling mill as part of the company’s backward integration process
  • 1998: Entered into a conversion arrangement with TSL
  • 1999: Phased out the operation of Hot Dip Plant (HDP)
  • 2005: Commissioned Solution Centre to produce printed and lacquered tinplate sheets
  • 2008: Installed capacity of tinning line enhanced to 3,79,000 TPA
  • 2008: Commenced commercial production in Second Electrolytic Tinning Line
  • 2011: Enhanced the capacity of the cold rolling mill complex to 3,80,000 TPA
  • 2013-17: Focused on consolidating production, enhancing capacity utilisation and improving the health of the company’s existing mills
  • 2017: Company started procuring raw material and selling on its own account and discontinued the conversion arrangement with TSL
Read More Read Less
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.