Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Household & Personal Products

Rating :
66/99  (View)

BSE: 540203 | NSE: SFL

1531.85
24.35 (1.62%)
27-Nov-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1510.00
  •  1584.00
  •  1510.00
  •  1507.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46246
  •  708.42
  •  1779.95
  •  1151.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,427.91
  • 42.14
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,595.11
  • N/A
  • 7.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.95%
  • 0.28%
  • 1.53%
  • FII
  • DII
  • Others
  • 1.67%
  • 22.97%
  • 0.60%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 7.00
  • 3.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.94
  • 11.24
  • 6.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.00
  • 13.06
  • 13.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
608
497
22%
269
514
-48%
504
535
-6%
658
569
16%
Expenses
501
427
17%
241
452
-47%
430
478
-10%
564
508
11%
EBITDA
106
70
51%
28
62
-55%
74
57
29%
94
61
54%
EBIDTM
18%
14%
10%
12%
14%
14%
14%
11%
Other Income
9
11
-19%
11
9
17%
12
7
67%
7
8
-12%
Interest
4
2
75%
4
2
81%
5
2
117%
3
3
18%
Depreciation
17
10
68%
17
10
79%
27
10
158%
12
10
21%
PBT
94
69
36%
17
60
-71%
42
52
-19%
86
56
52%
Tax
24
10
133%
6
21
-73%
10
14
-30%
21
18
21%
PAT
70
59
19%
12
39
-70%
32
38
-15%
65
39
66%
PATM
11%
12%
4%
8%
7%
7%
10%
7%
EPS
14.31
12.04
19%
2.42
7.93
-69%
6.59
7.76
-15%
13.25
7.98
66%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,039
2,174
2,141
1,965
1,733
1,550
1,418
1,271
1,149
1,045
Net Sales Growth
-4%
2%
9%
13%
12%
9%
12%
11%
10%
 
Cost Of Goods Sold
5,434
1,025
1,142
1,046
910
783
828
738
662
620
Gross Profit
-3,395
1,149
999
920
823
767
590
533
487
425
GP Margin
-167%
53%
47%
47%
47%
49%
42%
42%
42%
41%
Total Expenditure
1,737
1,873
1,932
1,749
1,537
1,374
1,327
1,194
1,068
989
Power & Fuel Cost
-
13
13
12
11
11
11
12
10
8
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
220
177
163
153
139
128
119
103
93
% Of Sales
-
10%
8%
8%
9%
9%
9%
9%
9%
9%
Manufacturing Exp.
-
137
108
118
111
108
95
73
60
55
% Of Sales
-
6%
5%
6%
6%
7%
7%
6%
5%
5%
General & Admin Exp.
-
50
69
47
43
36
34
35
34
30
% Of Sales
-
2%
3%
2%
2%
2%
2%
3%
3%
3%
Selling & Distn. Exp.
-
395
395
336
279
267
209
182
178
167
% Of Sales
-
18%
18%
17%
16%
17%
15%
14%
15%
16%
Miscellaneous Exp.
-
32
28
29
29
30
22
36
21
16
% Of Sales
-
1%
1%
1%
2%
2%
2%
3%
2%
2%
EBITDA
302
300
210
216
196
176
90
77
81
56
EBITDA Margin
15%
14%
10%
11%
11%
11%
6%
6%
7%
5%
Other Income
39
40
29
21
23
17
11
8
14
6
Interest
17
13
10
9
11
12
16
19
23
24
Depreciation
74
59
40
35
30
29
28
30
31
25
PBT
239
268
189
193
178
152
58
36
40
12
Tax
61
62
56
60
52
47
15
8
9
4
Tax Rate
25%
24%
29%
31%
29%
31%
26%
23%
22%
35%
PAT
178
193
134
134
126
105
43
28
31
8
PAT before Minority Interest
177
194
134
134
126
105
43
28
31
8
Minority Interest
-2
-1
0
0
0
0
0
0
0
0
PAT Margin
9%
9%
6%
7%
7%
7%
3%
2%
3%
1%
PAT Growth
2%
45%
0%
6%
20%
145%
53%
-10%
298%
 
EPS
36.57
39.64
27.41
27.40
25.73
21.46
8.74
5.70
6.32
1.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
920
730
597
464
338
245
197
170
138
Share Capital
24
24
24
24
16
16
16
16
16
Total Reserves
895
706
573
439
322
229
180
153
122
Non-Current Liabilities
339
90
80
75
81
113
119
137
140
Secured Loans
155
5
8
19
31
69
76
100
110
Unsecured Loans
3
0
0
3
4
4
10
12
14
Long Term Provisions
9
8
16
13
11
10
10
8
7
Current Liabilities
385
342
365
380
368
322
310
260
261
Trade Payables
153
143
147
160
113
114
99
81
80
Other Current Liabilities
182
163
171
177
146
139
119
75
52
Short Term Borrowings
36
23
27
26
79
54
83
94
121
Short Term Provisions
13
13
20
16
31
14
9
9
8
Total Liabilities
1,651
1,162
1,043
918
788
679
625
566
540
Net Block
799
348
347
317
288
286
252
268
228
Gross Block
1,024
447
413
347
490
286
252
268
228
Accumulated Depreciation
225
99
65
30
202
0
0
0
0
Non Current Assets
894
476
451
372
324
307
277
284
282
Capital Work in Progress
18
1
52
36
10
8
17
1
41
Non Current Investment
71
113
39
1
10
0
0
8
5
Long Term Loans & Adv.
4
13
11
16
15
11
7
7
7
Other Non Current Assets
3
2
2
1
1
1
0
1
0
Current Assets
757
686
592
546
465
373
348
282
258
Current Investments
220
268
61
0
0
0
0
0
0
Inventories
227
187
173
147
105
118
124
116
92
Sundry Debtors
216
152
147
139
117
114
120
104
115
Cash & Bank
45
20
158
209
217
117
77
32
21
Other Current Assets
50
39
38
22
26
23
27
29
30
Short Term Loans & Adv.
26
19
16
29
16
15
20
24
24
Net Current Assets
372
344
227
166
96
51
39
22
-3
Total Assets
1,651
1,162
1,043
918
788
679
625
566
540

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
164
138
134
122
159
PBT
256
189
193
178
152
Adjustment
58
28
31
28
33
Changes in Working Capital
-109
-22
-37
-9
23
Cash after chg. in Working capital
205
196
188
197
207
Interest Paid
0
0
0
0
0
Tax Paid
-42
-58
-54
-75
-37
Other Direct Exp. Paid
0
0
0
0
0
Extra & Other Items
0
0
0
0
-11
Cash From Investing Activity
-295
-246
-80
2
-34
Net Fixed Assets
-58
-40
-48
79
Net Investments
-27
-224
-122
-22
Others
-210
19
90
-55
Cash from Financing Activity
158
-27
-20
-67
-25
Net Cash Inflow / Outflow
27
-135
34
57
100
Opening Cash & Equivalents
17
152
118
61
117
Closing Cash & Equivalent
44
17
152
118
217

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
189
150
122
95
69
50
40
35
28
ROA
14%
12%
14%
15%
14%
7%
5%
6%
1%
ROE
24%
20%
25%
31%
36%
19%
15%
20%
6%
ROCE
28%
28%
35%
39%
39%
19%
14%
16%
9%
Fixed Asset Turnover
2.96
4.98
5.28
4.53
4.37
5.77
5.37
5.10
4.94
Receivable days
31
26
26
25
25
28
29
32
37
Inventory Days
35
31
29
24
24
28
31
30
30
Payable days
29
28
33
33
31
30
28
28
30
Cash Conversion Cycle
37
28
22
16
18
26
32
34
37
Total Debt/Equity
0.23
0.04
0.08
0.13
0.34
0.59
0.96
1.27
1.80
Interest Cover
21
21
23
17
14
5
3
3
1

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.