ABG Shipyard Ltd - Stock Valuation and Financial Performance

BSE: 532682 | NSE: ABGSHIP | Ship Building | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on ABG Shipyard

M-Cap below 100cr DeciZen not available

ABG Shipyard stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
11.2 Cr.
52-wk low:
1.1
52-wk high:
2.5

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 ABG Shipyard Ltd is a below average quality company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of ABG Shipyard:

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.
ABG Shipyard 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 % 17%16%12.8%11.3%9.4%9.5%7.9%4.8%-4.4%-34.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7059671,4121,8082,0792,3922,1001,62539234.37
Sales YoY Gr.-37.2%46.1%28%15%15%-12.2%-22.6%-75.9%-91.3%-
Adj EPS 22.731.43344.540.235.226.6-26.4-164.2-559.2-503.2
YoY Gr.-38.4%5.2%34.7%-9.5%-12.6%-24.5%-199.2%NANA-
BVPS (₹) 105.3134.5164.7211.3243.7279.1300.126194.1-590.9-870.4
Adj Net
Profit
115160168226205179135-134-884-3,021-5,016
Cash Flow from Ops. -396164-27282.81,494-433-73.4-236-873-681-
Debt/CF from Ops. -13.2-6.5351.6-8-54-22.6-8-13.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -28.5%-56%-74.6%-91.3%
Adj EPS -242.8%-269.3%-376.1%NA
BVPS-221.1%-219.4%-225.3%-727.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
21.623.62022.217138.9-9.1-81.4299.268.9
Op. Profit
Mgn %
27.828.826.426.327.12832.428.2-68.1-5289.1-6549.9
Net Profit
Mgn %
16.416.511.912.59.97.56.4-8.3-225.5-8816.3-76116.8
Debt to
Equity
0.80.82.12.71.92.52.649.1-3.3-
Working Cap
Days
4326716435816918091,1741,8638,52493,30018,263
Cash Conv.
Cycle
-3732-26-661833965937953,90154,105-34,738

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 - ABG Shipyard Ltd.

Standalone Consolidated
TTM EPS (₹) -503.2 -90.4
TTM Sales (₹ Cr.) 6.6 450
BVPS (₹.) -870.4 80.9
Reserves (₹ Cr.) -8,776 707
P/BV 0.00 0.01
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 1.12 / 2.50
All Time Low / High (₹) 1.12 / 1045.00
Market Cap (₹ Cr.) 11.2
Equity (₹ Cr.) 99.7
Face Value (₹) 10
Industry PE 28.7

Management X-Ray of ABG Shipyard:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *98.7698.7698.7698.7698.7698.7698.7698.7698.7698.76
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of ABG Shipyard

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
Sales704.52966.841,412.221,807.672,079.192,391.772,099.651,625392.1334.27
Operating Expenses 509.03688.731,038.871,334.551,539.101,724.091,470.621,188.74683.601,848.66
Manufacturing Costs44.6872.90100.43149.45200.24255.93228.6390.6035.7816.58
Material Costs423.12535.36845.361,016.301,151.321,248.25994.98735.89227.43495.88
Employee Cost 14.3226.0527.9546.6464.5985.4485.9069.3065.4547.16
Other Costs 26.9154.4165.13122.16122.95134.47161.11292.95354.951,289.04
Operating Profit 195.49278.11373.35473.12540.09667.68629.03436.26-291.47-1,814.39
Operating Profit Margin (%) 27.7%28.8%26.4%26.2%26.0%27.9%30.0%26.8%-74.3%-5,294.2%
Other Income 5.267.4013.66112.4424.4741.0949.6840.419.553.49
Interest 26.6832.15122.59219.57221.32330.74401.30608.93804.79857.13
Depreciation 5.937.4014.4838.6963.0399.25103.7191.7899.1881.51
Exceptional Items 0000000-72.130-974.56
Profit Before Tax 168.13245.96249.94327.30280.21278.78173.70-296.17-1,185.89-3,724.09
Tax 51.8485.2878.8498.3891.4198.4966.57-96.87-288.19-19.38
Profit After Tax 116.29160.68171.10228.92188.80180.29107.13-199.30-897.70-3,704.71
PAT Margin (%) 16.5%16.6%12.1%12.7%9.1%7.5%5.1%-12.3%-228.0%-10,810.0%
Adjusted EPS (₹)22.831.633.645.037.135.421.0-39.1-166.0-685.0
Dividend Payout Ratio (%)7%6%6%9%11%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 587.81734.46886.561,1221,285.611,464.541,570.381,369.85802.48-2,822.21
Share Capital 50.9250.9250.9250.9250.9250.9250.9250.92310.93387.68
Reserves 536.89683.53835.641,071.081,234.691,413.621,519.461,318.93491.55-3,209.89
Minority Interest0000000000
Debt409.58522.201,767.992,897.442,130.323,259.873,232.874,877.536,613.968,730.67
Long Term Debt409.58522.201,767.992,897.44785.381,251.19762.632,900.264,356.035,019.90
Short Term Debt00001,344.942,008.682,470.241,977.272,257.933,710.77
Trade Payables413.90716.981,257.16966.96872.801,083.141,324.27848.74504.62393.50
Others Liabilities 227.441,058.77290.16392.053,292.203,079.074,504.395,091.654,433.544,790.30
Total Liabilities 1,638.723,032.404,201.875,378.457,580.938,886.6210,631.9112,187.7712,354.6011,092.25

Fixed Assets

Gross Block178.27257.63598.68737.741,115.521,305.431,411.441,349.681,320.071,316.83
Accumulated Depreciation47.4058.5086.98137.96200.14299.64402.26458.79560.93641.09
Net Fixed Assets130.86199.13511.70599.78915.381,005.791,009.18890.89759.14675.73
CWIP 165.20386.451,006.351,375.44637.771,417.391,728.711,939.391,085.951,095.39
Investments 0.895.8212.68240.76233.85233.86230.03223.70220.13220.13
Inventories531.851,242.801,203.901,066.072,444.253,260.834,352.324,351.244,950.415,007.53
Trade Receivables7.558.4039.4670.40123.8562.6455.30129.9379.5381.99
Cash Equivalents 140.0486.7747.8427.86643.57363.5225.55182.5550.8594.72
Others Assets662.331,103.041,379.941,998.142,582.262,542.593,230.824,470.075,208.593,916.76
Total Assets 1,638.723,032.404,201.875,378.457,580.938,886.6210,631.9112,187.7712,354.6011,092.25

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -395.58163.77-271.5982.841,494.11-433.44-73.36-236.37-873.40-680.83
PBT 168.13245.96249.94327.30280.21278.78173.70-296.17-1,185.89-3,724.09
Adjustment 32.4653.0448.27159.43257.97468.20427.76739.32987.933,152.77
Changes in Working Capital -584.18-122.74-546.63-371.031020.48-1144.46-646.3-677.24-653.39-108.09
Tax Paid -11.98-12.49-23.17-32.86-64.55-35.96-28.52-2.28-22.05-1.41
Cash Flow From Investing Activity -148.09-303.90-929.12-717.12-177.93-557.46-379.99-330.64-458.27-374.27
Capex -147.90-299.07-922.26-518.96-356.01-515.26-201.16-229.73-15.41-2.37
Net Investments -0.18-4.83-6.85-198.79213.091.903.876.283.730
Others 00-0.010.63-35.01-44.10-182.70-107.19-446.59-371.91
Cash Flow From Financing Activity 278.7086.861,163.18616.23-691.27710.83115.39720.111,187.511,074.45
Net Proceeds from Shares 00000000337.6081.83
Net Proceeds from Borrowing 309.60117606.11529.10-399.31413.3323.711,857.921,319.90861.65
Interest Paid -23.95-40.97-73.85-146.66-160.44-327.33-385.93-644.84-750.65-1,321.87
Dividend Paid -6.11-7.63-10.17-10.13-20.34-20.370000
Others -0.8518.46641.09243.92-111.18645.20477.61-492.97280.661,452.84
Net Cash Flow -264.97-53.27-37.53-18.05624.91-280.07-337.96153.10-144.1619.34
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)24.126.3122.4623.9216.313.557.27-13.95-97.8N/A
ROCE (%)26.4325.4619.2116.5413.214.311.075.15-5.3N/A
Asset Turnover Ratio0.530.410.390.380.320.290.220.140.030
PAT to CFO Conversion(x)-3.41.02-1.590.367.91-2.4-0.68N/AN/AN/A
Working Capital Days
Receivable Days336111714102197860
Inventory Days1963353162293084356629774,3290
Payable Days281386426399190751182961,071328

ABG Shipyard Ltd Stock News

ABG Shipyard Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of ABG Shipyard 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 ABG Shipyard stood at ₹11.16.
The latest P/E ratio of ABG Shipyard as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of ABG Shipyard as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of ABG Shipyard is ₹2.50 and the 52-week low is ₹1.12.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ABG Shipyard is ₹6.59 ( Cr.) .

About ABG Shipyard Ltd

ABG Shipyard incorporated in 1985, is flagship company of ABG group. Company was incorporated under the name Magdalla Shipyard as a private limited company. Company is engaged in the business of carrying shipbuilding and ship repair business. Company’s corporate office is located in Mumbai and registered office in Surat.

Company has emerged as the largest private sector shipbuilding yard in India with satisfied customer base all around the world. Company’s Shipyard has manufacturing facilities that includes a “Ship-lift Facility” with a lift capacity of 4500 tons, side transfer facilities, CNC plasma cutting machine, bending rolls, hydraulic press, cold shearing machine, frame bending machine and steel processing machinery. This shipyard has in-house blasting shop and fabrication shop that covers 4 bays of 150 x 30 M each equipped with 20T EOT Cranes. This shipyard has received ISO 9001:2000 for its quality management.

In past, the company has developed 104 specialized and sophisticated vessels that includes Interceptor Boats, Self Loading and Discharging Bulk Cement Carriers, Floating Cranes, Articouple Tugs and Flotilla, Split Barges, Bulk Carriers, Newsprint Carriers, Offshore Supply Vessels, Dynamic Positioning Ships, Anchor Handling Tug Supply Vessels, Multi-purpose Support Vessel, Diving Support Vessels, etc. and are delivered to leading companies in India and abroad.

Company’s Ship Repair division has successfully repaired and renovating Dredgers, Ethylene Carriers, Bulk Carriers, Offshore Supply Vessels and Coast Guard Vessels. Company has clientele namely Consolidated Contractors International S.A.L., Abu Dhabi, Halul Offshore Co-Qatar, Doha, Lamnalco Group - Sharjah (UAE), Maridive & Oil Services - Egypt, Zamil Offshore & Maintenance Co – Saudi Arabia, Vroon B.V.-Holland, L&T Hoctief (Part of Larsen & Toubro) and Vikram Ispat (Part of A.V.Birla Group) and  Indian Coast Guard are among others.

In 2010 - ABG Shipyard entered into a joint venture (JV) with Sierra Leone based Sierra Leone Exploration Mining Company (SLEMCO) for mining bauxite in northern Sierra Leone.

In 2011 the company signed first of its kind contract with Indian Navy for construction of two Cadet Training Ships.

Business area

Company specializes in manufacturing -- 102M Side Loader / Newsprint / Container Ship 83.5M DP2 Diesel Electric Propulsion Diving Support Vessel 26 Metre High Speed Aluminium Interceptor Vessel 47M 80 ton Bollard Pull MPV 60.8M DP1 (Dynamic Positioning) Diving Support Vessel 56 M Well Test / DP2 Supply Vessel 50 M Well Test / Supply Vessel 50 T Azimuthing Stern Drive Bollard Pull Tug 60.8 M. Anchor Handling Tug / Supply Vessel 49.5M Multiutility Vessel 77.9M 2250 DWT Mini Bulk Carrier 80M 2500 DWT Self Loading / Unloading Bulk Cement Carrier 4000 DWT Self Loading / Unloading Bulk Cement carrier

Vessels delivered in past

  • ABG Shipyard has supplied 2 Interceptor Boats (45 knots vessels) in Aluminium hull with Water Jet Propulsion to the Indian Coast Guard.
  • Company has delivered 4 x 60.8M Anchor Handling Tugs / Supply Vessels and 1 x 42M Well Head Maintenance Vessel (Aluminum Hull) to Halul Offshore, Doha, Qatar
  • Company supplied 4 x 50T Bollard Pull SRP Tugs to Wijsmuller, Holland (An A.P.Moller & Co.).
  • Company sourced 2 x 4000 DWT Cement Carriers to Cement Ambuja International, Mauritius, are among many vessels delivered to leading companies.

Award

ABG Shipyard has been awarded All India Trophy for Highest Exporters as recognition of outstanding contribution to engineering export from Government f India - Ministry of Commerce.

In 2010 the company was awarded  a 'Shield for Star Performer as Large Enterprise' in the product group of Miscellaneous Transport Equipment and Parts in recognition of Company's outstanding contribution to Engineering Exports.


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.