Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 146 | 174 | 223 | 203 | 256 | 253 | 303 | 308 | 136 | 47 | 1 | 0 |
| Expenses | 133 | 156 | 206 | 178 | 219 | 224 | 272 | 278 | 162 | 47 | 26 | 22 |
| Operating Profit | 13 | 18 | 17 | 24 | 36 | 29 | 31 | 30 | -26 | 0 | -25 | -21 |
| OPM % | 9% | 10% | 8% | 12% | 14% | 12% | 10% | 10% | -19% | 0.1% | -4,453% | -7,163% |
| Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 6 | 5 | 7 | 7 | 9 | 10 | 9 | 11 | 10 | 9 | 2 | 2 |
| Depreciation | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 |
| Profit before tax | 4 | 10 | 7 | 14 | 24 | 17 | 19 | 16 | -39 | -11 | -29 | -26 |
| Tax % | 32% | 32% | 32% | 32% | 32% | 32% | 32% | 32% | 0% | 0% | 0% | 0% |
| Net Profit | 3 | 7 | 5 | 10 | 16 | 11 | 13 | 11 | -39 | -11 | -29 | -26 |
| EPS in Rs | 1.36 | 2.92 | 2.11 | 4.24 | 7.30 | 5.08 | 5.78 | 4.74 | -17.46 | -5.05 | -12.98 | -11.43 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6 | 8 | 9 | 21 | 53 | 116 | 195 | 437 | 849 | 895 | 183 |
| Expenses | 6 | 7 | 7 | 18 | 44 | 96 | 160 | 371 | 754 | 843 | 256 |
| Operating Profit | 0 | 0 | 1 | 3 | 9 | 19 | 35 | 66 | 95 | 52 | -73 |
| OPM % | 6% | 6% | 15% | 14% | 17% | 17% | 18% | 15% | 11% | 6% | -40% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 3 | 7 | 0 | 0 |
| Interest | 0 | 0 | 1 | 2 | 2 | 5 | 10 | 20 | 28 | 40 | 23 |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 12 | 13 | 11 | 10 |
| Profit before tax | 0 | 0 | 0 | 1 | 6 | 11 | 20 | 38 | 61 | 1 | -106 |
| Tax % | 125% | 45% | 24% | 34% | 34% | 39% | 22% | 32% | 32% | 31% | |
| Net Profit | -0 | 0 | 0 | 1 | 4 | 7 | 16 | 26 | 41 | 0 | -106 |
| EPS in Rs | 3.62 | 8.47 | 11.36 | 18.25 | 0.16 | -46.92 | |||||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 76% | 66% | -84% | ||
| Compounded Profit Growth | % | -39% | -72% | -305% | ||
| Stock Price CAGR | -9% | % | % | % | ||
| Return on Equity | 14% | 14% | 14% | 0% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.43 | 0.43 | 0.90 | 0.90 | 9 | 19 | 19 | 22 | 22 | 22 | 22 |
| Reserves | 0 | 0 | 4 | 6 | 10 | 78 | 94 | 141 | 182 | 115 | 82 |
| Borrowings | 2 | 3 | 10 | 17 | 29 | 66 | 108 | 159 | 225 | 277 | 288 |
| Other Liabilities | 0 | 0 | 1 | 1 | 10 | 5 | 17 | 105 | 164 | 199 | 21 |
| Total Liabilities | 2 | 4 | 15 | 25 | 59 | 167 | 237 | 428 | 594 | 614 | 414 |
| Fixed Assets | 1 | 1 | 4 | 4 | 26 | 25 | 81 | 113 | 101 | 90 | 86 |
| CWIP | 0 | 0 | 5 | 14 | 1 | 23 | 14 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 3 | 3 | 2 | 2 | 5 | 6 | 6 |
| Other Assets | 2 | 4 | 5 | 7 | 28 | 116 | 140 | 313 | 487 | 518 | 322 |
| Total Assets | 2 | 4 | 15 | 25 | 59 | 167 | 237 | 428 | 594 | 614 | 414 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -1 | -1 | 0 | 1 | -1 | 3 | -41 | -63 | -29 | |
| Cash from Investing Activity | 0 | 0 | -10 | -8 | -14 | -49 | -29 | -4 | -1 | |
| Cash from Financing Activity | 1 | 1 | 9 | 7 | 19 | 32 | 61 | 63 | 32 | |
| Net Cash Flow | 0 | -0 | 0 | 0 | 3 | -13 | -10 | -5 | 2 | |
| Free Cash Flow | -1 | -1 | -9 | -7 | -12 | -46 | -71 | -64 | -29 | |
| CFO/OP | -212% | -258% | 20% | 39% | -10% | 10% | -63% | -66% | -56% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 57 | 96 | 132 | 85 | 145 | 104 | 178 | 198 | 138 | 146 |
| Inventory Days | 105 | 102 | 113 | 38 | 26 | 44 | 30 | 76 | 63 | 70 |
| Days Payable | 0 | 0 | 0 | 13 | 68 | 19 | 42 | 101 | 44 | 44 |
| Cash Conversion Cycle | 161 | 198 | 244 | 110 | 102 | 129 | 167 | 174 | 158 | 171 |
| Working Capital Days | 103 | 154 | 182 | 106 | 99 | 260 | 201 | 169 | 159 | 169 |
| ROCE % | 14% | 11% | 13% | 22% | 15% | 17% | 21% | 24% | 10% |
Fundamentals
Market Cap₹ 2.14 Cr.
Current Price₹ 0.95
Book Value₹ 46.4
ROCE9.53 %
ROE0.21 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-84%
Compounded Profit Growth (TTM)-305%
Standalone figures.
Valuation
P/E, 3-year average48.23x
P/B, 3-year average0.32x
P/E, 5-year average37.02x
P/B, 5-year average0.86x
Profitability
Operating margin (excl. other income)5.76%
Operating margin (incl. other income)5.78%
EBITDA margin-39.78%
Pre-tax margin-57.58%
Net profit margin-57.58%
Net margin, latest quarter-8570.00%
ROE0.21%
ROCE9.53%
ROA0.06%
ROE, 3-year average13.69%
ROCE, 3-year average18.16%
ROA, 3-year average5.26%
ROE, 5-year average13.55%
ROCE, 5-year average17.14%
ROA, 5-year average5.90%
ROIC (approx.)-13.88%
Tax rate30.77%
Other income / net worth0.09%
Growth
Sales growth (latest year)5.38%
Profit growth (latest year)-99.12%
Sales CAGR, 3 years66.24%
Sales CAGR, 5 years76.15%
Profit CAGR, 3 years-71.60%
Profit CAGR, 5 years-38.94%
Sales growth QoQ-47.37%
Sales growth YoY (latest quarter)-99.90%
Profit growth YoY (latest quarter)-340.96%
Per share
EPS (TTM)Rs -46.91
EPS (latest year)Rs 0.16
EPS (latest quarter)Rs -11.43
EPS, 3-year averageRs 9.92
EPS, 5-year averageRs 8.37
Book value per shareRs 61.23
Sales per shareRs 81.48
Cash flow per shareRs -12.79
Free cash flow per shareRs -12.89
Efficiency
Asset turnover1.46x
Fixed asset turnover9.93x
Inventory turnover5.40x
Inventory days68 days
Debtor days146 days
Debtors turnover2.51x
Creditor days44 days
Cash conversion cycle171 days
Working capital days169 days
Leverage
Total debtRs 277 Cr
Cash and bankRs 3 Cr
Net debtRs 274 Cr
Debt to equity2.01x
Interest coverage-3.60x
Owners' fund to total sources22.44%
Debt to assets45.15%
Cash flow
Cash from Operating Activity (latest year)Rs -29 Cr
Cash from Investing Activity (latest year)Rs -1 Cr
Cash from Financing Activity (latest year)Rs 32 Cr
Net Cash Flow (latest year)Rs 2 Cr
Free cash flow (latest year)Rs -29 Cr
FCFE (approx.: FCF + change in debt)Rs 23 Cr
Cash from ops / profit, 5 years-1.51x
Statement figures
Net sales (TTM)Rs 183 Cr
Net sales (latest year)Rs 895 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs 52 Cr
Operating profit (latest quarter)Rs -21 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -73 Cr
PBDT (TTM)Rs -96 Cr
Profit before tax (TTM)Rs -106 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -106 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs -26 Cr
Depreciation (TTM)Rs 10 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 23 Cr
Cost of goods sold (latest year)Rs 829 Cr
Total expenditure (latest year)Rs 843 Cr
Total income (latest year)Rs 895 Cr
Share capitalRs 22 Cr
ReservesRs 115 Cr
Shareholders' fundsRs 138 Cr
Total assetsRs 614 Cr
Net blockRs 90 Cr
InvestmentsRs 6 Cr
ReceivablesRs 357 Cr
InventoryRs 154 Cr
Other liabilitiesRs 199 Cr
Shares outstanding (crore)2.25
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 3 of 8| explain | Weak cash conversion Cash from operations was -199% of net profit over the last 3 years |
| explain | Low interest cover Interest cover 1.0x in 2015 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2015Sales ₹0 Cr -100.0% vs Dec 2014.
Net loss ₹26 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Sudar Industries Ltd?
Sudar Industries Ltd (533332) has a market capitalisation of Rs 2.14 Cr. at the close.
What were Sudar Industries Ltd's latest quarterly results?
In the Dec 2015 quarter, Sudar Industries Ltd sales was Rs 0 Cr (-100.0% vs Dec 2014) with a net loss of Rs 26 Cr.