Tirupati Inks Ltd - Stock Valuation and Financial Performance

BSE: 533258 | NSE: | Chemicals | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Tirupati Inks

M-Cap below 100cr DeciZen not available

Tirupati Inks stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
4 Cr.
52-wk low:
1.6
52-wk high:
1.6

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 Tirupati Inks:

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'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 0.7%22.8%19.6%9%7.1%9.6%10.8%-9.2%-14.1%-73.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.848.970.997.315522833726895.93.65
Sales YoY Gr.-5,865.9%44.9%37.3%59.4%47%47.7%-20.5%-64.2%-96.2%-
Adj EPS 0.12.96.81.71.83.23.2-11.8-17.6-34.5-19.1
YoY Gr.-2138.5%134%-75.5%7.2%81%-1.5%-469%NANA-
BVPS (₹) 18.615.721.639.341.144.337.624.2-4.1-63.1-63.1
Adj Net
Profit
00.82.22.52.74.98-29.5-44.1-86.7-48
Cash Flow from Ops. -0.4-1.4-1.3-29.16.7-20-10.7-75.3-1.86.2-
Debt/CF from Ops. -0.2-9.4-15.9-0.75.1-3.5-7.4-2.2-10331-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 18%-52.8%-77.9%-96.2%
Adj EPS -285.9%-280.8%-321.2%NA
BVPS-214.6%-209%-218.8%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
0.523.331.77.64.57.69.9-38-174.1102.830.2
Op. Profit
Mgn %
0.76.39.26.75.77.47.6-4.6-8.5-22.3-12
Net Profit
Mgn %
0.31.73.12.61.82.22.4-11-46-2385.9-898.5
Debt to
Equity
0.22.92.90.40.610.82.7-18.1-1.2-
Working Cap
Days
254751311871931931902736518,1891,460
Cash Conv.
Cycle
12054971371201101081523805,215-18,405

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 - Tirupati Inks Ltd.

Standalone Consolidated
TTM EPS (₹) -19.1 5.5
TTM Sales (₹ Cr.) 5.3 402
BVPS (₹.) -63.1 42.1
Reserves (₹ Cr.) -183 81
P/BV -0.03 0.04
PE 0.00 0.29
From the Market
52 Week Low / High (₹) 1.59 / 1.60
All Time Low / High (₹) 1.59 / 61.45
Market Cap (₹ Cr.) 4
Equity (₹ Cr.) 25.1
Face Value (₹) 10
Industry PE 46.7

Management X-Ray of Tirupati Inks:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.0061.9961.9961.99100.00100.000.00100.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Tirupati Inks

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales0.6248.9270.8897.30155.06227.94336.65267.6595.903.63
Operating Expenses 0.6145.8564.4090.78146.25211.10312.01279.93104.064.64
Manufacturing Costs00.380.340.350.711.541.8620.460.03
Material Costs0.6043.7362.1988.19143.06202.59299.35268.71100.653.68
Employee Cost 00.770.720.800.913.844.905.371.560.22
Other Costs 0.020.981.151.441.573.135.893.851.400.71
Operating Profit 03.066.486.528.8116.8424.64-12.28-8.16-1.01
Operating Profit Margin (%) 0.7%6.3%9.1%6.7%5.7%7.4%7.3%-4.6%-8.5%-27.7%
Other Income 00.060.090.250.410.590.610.620.460
Interest 02.053.403.315.058.9212.5316.0522.9414.28
Depreciation 00.170.210.200.241.431.751.791.761.70
Exceptional Items 00000000-38.59-131.22
Profit Before Tax 00.902.963.263.937.0810.97-29.49-70.98-148.20
Tax 00.100.810.731.162.183.57000
Profit After Tax 00.802.152.532.774.907.41-29.49-70.98-148.20
PAT Margin (%) 0.3%1.6%3.0%2.6%1.8%2.1%2.2%-11.0%-74.0%-4,080.2%
Adjusted EPS (₹)0.12.96.81.71.83.23.0-11.8-28.3-59.0
Dividend Payout Ratio (%)0%35%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund 0.264.357.2359.5162.2867.1894.4860.81-10.17-158.37
Share Capital 0.192.783.1815.1515.1515.1525.1025.1025.1025.10
Reserves 0.071.584.0644.3547.1352.0269.3835.71-35.27-183.47
Minority Interest0000000000
Debt0.0512.6920.1120.8134.1969.8479.56162.03184.36191.82
Long Term Debt0.0512.6920.110.770.097.095.1164.4494.228.88
Short Term Debt00020.0434.1062.7674.4597.5990.15182.94
Trade Payables03.847.489.8434.6744.9773.252.901.701.03
Others Liabilities 0.293.411.832.263.108.068.667.055.7811.93
Total Liabilities 0.6024.3036.6592.42134.24190.05255.96232.78181.6746.41

Fixed Assets

Gross Block03.744.104.7921.2140.3840.9341.0840.8640.23
Accumulated Depreciation00.610.780.350.591.993.745.537.899.20
Net Fixed Assets03.133.324.4420.6338.3937.1935.5532.9731.03
CWIP 00.060.0614.1414.100.030.190.200.200.20
Investments 000000.270.520.5200
Inventories011.9414.1519.3738.2351.4968.0851.4848.371.40
Trade Receivables0.147.2016.8540.4149.9184.47124.5053.8750.305.39
Cash Equivalents 0.011.061.454.953.535.1111.082.420.640.06
Others Assets0.450.910.839.107.8510.2914.3988.7449.198.33
Total Assets 0.6024.3036.6592.42134.24190.05255.96232.78181.6746.41

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity -0.31-1.35-1.27-29.106.65-20.04-10.72-75.32-1.796.19
PBT 00.902.963.263.937.0810.97-29.49-70.98-148.20
Adjustment 02.183.533.265.0410.0813.7617.3325.4016.17
Changes in Working Capital -0.31-4.35-7.63-34.94-1.55-38.01-34.04-63.1643.8138.22
Tax Paid 0-0.08-0.13-0.68-0.770.81-1.42000
Cash Flow From Investing Activity 0-0.28-0.31-15.16-16.13-5.13-0.430.340.640.05
Capex 0-0.34-0.44-2.59-16.45-19.22-0.54-0.150.070.05
Net Investments 000000000.520
Others 00.060.13-12.570.3214.090.110.490.040
Cash Flow From Financing Activity 0.302.101.9647.778.0626.7517.1366.32-0.63-6.82
Net Proceeds from Shares 0.290.060.3651.50009.95000
Net Proceeds from Borrowing 000-3.37-0.680-1.9759.3229.78-85.34
Interest Paid 0-2.05-3.40-3.31-5.05-8.92-12.53-16.05-22.94-14.28
Dividend Paid 0000000000
Others 0.014.0952.9513.7935.6721.6823.04-7.4792.80
Net Cash Flow -0.010.460.393.51-1.421.585.97-8.67-1.78-0.58
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)0.6934.6838.487.634.557.579.16-37.98N/AN/A
ROCE (%)1.129.9427.6212.2110.1413.7115.11-6.78N/AN/A
Asset Turnover Ratio1.394.042.351.521.371.411.531.10.460.03
PAT to CFO Conversion(x)-INF-1.69-0.59-11.52.4-4.09-1.45N/AN/AN/A
Working Capital Days
Receivable Days8527611071061071121221982,798
Inventory Days0876662687164821902,501
Payable Days0163336577272528135

Tirupati Inks Ltd Stock News

Tirupati Inks Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tirupati Inks 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 Tirupati Inks stood at ₹3.99.
The latest P/E ratio of Tirupati Inks as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Tirupati Inks as of 01-Jan-1970 05:30 is -0.03.
The 52-week high of Tirupati Inks is ₹1.60 and the 52-week low is ₹1.59.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Inks is ₹5.33 ( Cr.) .

About Tirupati Inks Ltd

Tirupati Inks Limited was originally incorporated on April 10, 1984 as SP Leasing Limited with the Registrar of Companies, Delhi and Haryana. The name of the Company was changed to Jyotirgamaya Promoters Limited and a fresh certificate of Incorporation obtained on May 1, 2008 from the Registrar of Companies, Delhi & Haryana. Further the name of the company was changed to Tirpuati Inks Limited on March 27, 2009 pursuant to the Scheme of Amalagamation approved by the Hon’ble High Court of Delhi on November 19, 2008. Promoters of the company are Sanjiv Agarwal, Rakesh Kumar Agarwal and Rajni Maheshwari.

The erstwhile Tirupati Inks Ltd was merged with the Company on going concern basis w.e.f the appointed date 1st April, 2008, in terms of the Scheme of Amalgamation of erstwhile Tirupati Inks Ltd with Jyotirgamaya Promoters Ltd as approved by the Hon’ble High Court of Delhi vide order of dated 19.11.08. The amalgamation is effective w.e.f the date of filing of the High Court Order with the Registrar of Companies, i.e., March 5, 2009. The name of the Company was further changed to Tirupati Inks Limited in terms of the Scheme of Amalgamation of erstwhile Tirupati Inks Ltd with Jyotirgamaya Promoters Ltd w.e.f March 27, 2009.

Scheme of Amalgamation (the “Scheme”) On April 17, 2008 the Board of Directors of the Company approved the Scheme, under sections 391 and 394 of the Companies Act, for the amalgamation of Tirupati Inks Limited (the “Transferor Company”); with Jyotirgamaya Promoters Limited (the “transferee Company”). The Scheme was partially modified by the Board on May 19, 2008 and then filed with the High Court of Delhi for their approval. The Company obtained the approval of its shareholders for the Scheme on July 5, 2008. The Scheme was approved by the High Court of Delhi at New Delhi on November 19, 2008.

The company is mainly engaged in the business of manufacturing of printing ink and trading in polyester films. The Company has two manufacturing facilities i.e. one at Kanpur & another at Jammu. At Kanpur Unit, mainly printing ink is manufactured apart from a small volume of printing cylinders and at the Jammu Unit, only printing ink is manufactured.

The company is presently engaged in the business of manufacturing of printing ink & printing cylinders and trading of polyester films and other packaging materials. The company source Polyester Films from reputed Suppliers such as Uflex Limited, Polyflex Corporation Limited, etc. and supplies to various customers engaged in the business of Oil, Ghee, Tobacco, Supari, Tea, Spices, Milk, etc. The Company has two manufacturing facilities at Kanpur & Jammu. At Kanpur Unit, printing inks and cylinders are manufactured and at the Jammu Unit only printing inks are manufactured.

Product range:

Offset Inks

  • Web Offset Inks
  • Sheet Fed Offset Inks

Gravure Inks

  • Paper Inks
  • Heat Resistant Paper Inks
  • Poly Glose Inks
  • Poly Deep Freeze Inks
  • Poly Oil/Fat Resistant Inks
  • Poly ARSR Inks (Twin Pack Inks)
  • Polyester Lamination Inks

Flexo Inks

  • Poly Glossy Inks
  • Poly Deep Freeze Glossy Inks
  • Poly Oil/Fat Resistant Inks
  • Paper Inks

Water Based Inks

  • Water Based Inks (For Absorbent Surface)
  • Water Based Inks (For Non-Absorbent Surface)
  • Water Based Inks (Film Series)

Woven Sacks Inks

  • HDPE Woven Sack Inks
  • PP Woven Sack Inks

Screen Printing Inks Lacquers - Lacquers are fully transparent solvent solution dyes based Ink specially formulated for printing on metallic substrates.

The company’s unique products are being widely used by converters for Surface and Reverse Printing on various substrates like the Polyethylene, Polypropylene, Polyester, BOPP, PVC, Aluminum Foil, Board and Papers, Cellophane etc.

The Company’s products are sold to different markets:- Consumer Packaging Industry (Flexible packaging manufacturing for health care products, soaps and detergents, food and beverages, carry bags etc.), labels and pressure sensitive tape (BOPP, Polyester tapes, etc.)- Industrial Packaging (HDPE bags, paper bags, cartons bottles, etc.)- Chemicals (inks, surface coating material)

A diversified customer base ensures a wide distribution for the company’s products. The company has its own sales force initiatives and maintains relations with important clients, negotiate sales contracts facilitate and co-ordinates product tests where required, understands periodic product requirements and ensures timely delivery.

Apart from direct sale of products to the customers, the company has also appointed distributors and consignee agents at different locations for product distribution. The company has marketing offices at Ahmedabad & Kolkata for Marketing of its products.

Export:The company exports the printing inks to various countries viz., Nigeria, Turkey, Malaysia, Mauritius, Jordan, Italy, etc. The export revenue from Inks during the previous year ending March 31, 2010 was Rs 422.46 lacs (FOB value) constituting 20.83% of the total Printing Ink turnover of the Company.

Awards/ Certificates

The company is ISO 9001:2000  and ISO 14001:2004  certified.

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.