Price
Financials
Standalone, Rs crore| Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 397 | 409 | 361 | 457 | 446 | 398 | 204 | 397 | 427 | 475 | 437 | 439 |
| Expenses | 341 | 358 | 304 | 395 | 373 | 331 | 206 | 355 | 351 | 410 | 369 | 378 |
| Operating Profit | 56 | 51 | 57 | 63 | 73 | 67 | -2 | 42 | 76 | 65 | 68 | 61 |
| OPM % | 14% | 12% | 16% | 14% | 16% | 17% | -0.8% | 11% | 18% | 14% | 16% | 14% |
| Other Income | 9 | 13 | 12 | 17 | 14 | 21 | 15 | 16 | 14 | 10 | 9 | 9 |
| Interest | 11 | 7 | 9 | 13 | 12 | 14 | 13 | 12 | 12 | 9 | 8 | 8 |
| Depreciation | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 12 | 12 | 12 | 12 | 13 |
| Profit before tax | 45 | 47 | 50 | 57 | 65 | 64 | -10 | 34 | 67 | 55 | 57 | 48 |
| Tax % | 31% | 24% | 34% | 37% | -4% | 21% | -24% | 28% | 30% | 27% | 24% | 26% |
| Net Profit | 31 | 36 | 33 | 36 | 68 | 51 | -8 | 25 | 47 | 40 | 43 | 36 |
| EPS in Rs | 6.67 | 7.67 | 7.15 | 7.69 | 14.49 | 10.86 | -1.69 | 5.35 | 10.02 | 8.52 | 9.25 | 7.67 |
| Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 726 | 787 | 864 | 989 | 1,084 | 1,146 | 1,178 | 1,587 | 1,559 | 1,663 | 1,503 | 1,778 |
| Expenses | 636 | 722 | 813 | 872 | 897 | 879 | 941 | 1,345 | 1,372 | 1,403 | 1,322 | 1,508 |
| Operating Profit | 90 | 65 | 51 | 117 | 187 | 267 | 237 | 242 | 187 | 260 | 181 | 270 |
| OPM % | 12% | 8% | 6% | 12% | 17% | 23% | 20% | 15% | 12% | 16% | 12% | 15% |
| Other Income | 7 | 8 | 10 | 7 | 7 | 20 | 30 | 37 | 51 | 64 | 56 | 43 |
| Interest | 23 | 58 | 60 | 55 | 44 | 42 | 39 | 43 | 40 | 46 | 46 | 37 |
| Depreciation | 19 | 20 | 22 | 28 | 31 | 35 | 37 | 35 | 37 | 41 | 46 | 48 |
| Profit before tax | 56 | -4 | -21 | 41 | 119 | 210 | 191 | 201 | 160 | 237 | 145 | 227 |
| Tax % | 25% | -5% | -39% | 7% | 31% | 26% | 27% | 27% | 27% | 21% | 29% | |
| Net Profit | 42 | -4 | -13 | 39 | 82 | 155 | 140 | 147 | 118 | 188 | 104 | 166 |
| EPS in Rs | 10.56 | -0.99 | -3.29 | 9.72 | 20.65 | 39.03 | 35.23 | 31.56 | 25.17 | 40.19 | 22.19 | 35.46 |
| Dividend Payout % | 14% | 0% | 0% | 15% | 15% | 13% | 17% | 19% | 24% | 17% | 27% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 8% | 6% | -2% | 23% | ||
| Compounded Profit Growth | 9% | -8% | -10% | 22% | ||
| Stock Price CAGR | -3% | -1% | % | % | ||
| Return on Equity | 13% | 12% | 10% | 7% |
| Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 47 | 47 | 47 | 47 | 47 |
| Reserves | 172 | 167 | 154 | 186 | 254 | 658 | 774 | 1,132 | 1,216 | 1,369 | 1,440 | 1,491 |
| Borrowings | 354 | 490 | 467 | 450 | 429 | 445 | 487 | 442 | 385 | 553 | 300 | 448 |
| Other Liabilities | 253 | 244 | 245 | 342 | 249 | 239 | 256 | 275 | 537 | 410 | 534 | 612 |
| Total Liabilities | 819 | 941 | 906 | 1,018 | 971 | 1,381 | 1,557 | 1,896 | 2,185 | 2,379 | 2,322 | 2,598 |
| Fixed Assets | 302 | 312 | 441 | 435 | 487 | 799 | 909 | 836 | 859 | 927 | 926 | 1,064 |
| CWIP | 27 | 63 | 17 | 20 | 9 | 19 | 6 | 30 | 24 | 40 | 172 | 63 |
| Investments | 0 | 0 | 0 | 0 | 0 | 147 | 153 | 213 | 0 | 0 | 157 | 10 |
| Other Assets | 490 | 566 | 447 | 563 | 475 | 415 | 489 | 816 | 1,302 | 1,411 | 1,067 | 1,461 |
| Total Assets | 819 | 941 | 906 | 1,018 | 971 | 1,381 | 1,557 | 1,896 | 2,185 | 2,379 | 2,322 | 2,598 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 103 | 36 | -14 | 185 | 145 | 158 | 200 | 185 | 114 | 239 | -125 | 549 |
| Cash from Investing Activity | -43 | -46 | -66 | -106 | -25 | -73 | -201 | -137 | -16 | -53 | -190 | -107 |
| Cash from Financing Activity | -81 | 12 | 71 | -83 | -72 | -82 | -33 | -15 | 49 | -131 | 65 | -334 |
| Net Cash Flow | -20 | 2 | -9 | -4 | 48 | 3 | -34 | 33 | 148 | 55 | -249 | 108 |
| Free Cash Flow | 60 | -11 | -80 | 79 | 120 | 84 | 161 | 52 | 128 | 184 | -230 | 406 |
| CFO/OP | 104% | 52% | -21% | 361% | 118% | 71% | 92% | 95% | 65% | 146% | -25% | 323% |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 63 | 69 | 57 | 50 | 55 | 63 | 66 | 44 | 77 | 72 | 119 | 55 |
| Inventory Days | 111 | 201 | 222 | 129 | 148 | 82 | 85 | 142 | 87 | 147 | 142 | 140 |
| Days Payable | 57 | 109 | 85 | 65 | 122 | 63 | 37 | 57 | 36 | 132 | 90 | 133 |
| Cash Conversion Cycle | 117 | 162 | 194 | 115 | 80 | 82 | 114 | 129 | 128 | 86 | 171 | 62 |
| Working Capital Days | 111 | -23 | -13 | -36 | -32 | -2 | -19 | -39 | 14 | 52 | 76 | 34 |
| ROCE % | 22% | 15% | 8% | 6% | 14% | 23% | 27% | 19% | 16% | 12% | 16% | 10% |
| Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 44.00% | 47.67% | 47.83% | 47.83% | 48.11% | 48.15% | 48.15% | 48.15% | 48.15% | 48.15% | 48.15% | 48.15% |
| FIIs | 4.37% | 0.95% | 1.77% | 2.42% | 2.69% | 5.00% | 7.93% | 8.88% | 12.60% | 17.85% | 17.86% | 18.37% |
| DIIs | 15.06% | 14.94% | 12.60% | 11.73% | 11.45% | 10.82% | 10.98% | 8.64% | 4.56% | 4.45% | 3.56% | 3.61% |
| Government | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% | 0.52% |
| Public | 36.05% | 35.92% | 37.27% | 37.49% | 37.23% | 35.51% | 32.42% | 33.81% | 34.17% | 29.04% | 29.91% | 29.35% |
| No. of Shareholders | 33,790 | 31,767 | 31,483 | 31,204 | 30,652 | 32,774 | 33,211 | 37,806 | 37,395 | 35,690 | 36,943 | 36,544 |
Fundamentals
Market Cap₹ 938 Cr.
Current Price₹ 201
Stock P/E5.66
Book Value₹ 329
ROCE10.0 %
ROE7.00 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)23%
Compounded Profit Growth (TTM)22%
Standalone figures.
Valuation
Market capRs 938 Cr
Enterprise valueRs 875 Cr
P/E (TTM)5.66x
Price to book0.63x
Price to sales0.53x
EV / EBITDA2.80x
EV / EBIT3.31x
EV / sales0.49x
Price to cash flow1.71x
Earnings yield17.66%
Dividend yield2.99%
P/E, 3-year average6.53x
P/B, 3-year average0.58x
P/E, 5-year average8.17x
P/B, 5-year average0.99x
Profitability
Operating margin (excl. other income)12.04%
Operating margin (incl. other income)15.79%
EBITDA margin17.55%
Pre-tax margin12.77%
Net profit margin9.32%
Net margin, latest quarter8.16%
ROE7.14%
ROCE10.17%
ROA4.41%
ROE, 3-year average10.26%
ROCE, 3-year average12.69%
ROA, 3-year average6.13%
ROE, 5-year average12.83%
ROCE, 5-year average14.73%
ROA, 5-year average7.30%
ROIC (approx.)13.22%
Tax rate28.72%
Other income / net worth3.79%
Growth
Sales growth (latest year)-9.64%
Profit growth (latest year)-44.77%
Sales CAGR, 3 years-1.80%
Sales CAGR, 5 years5.57%
Profit CAGR, 3 years-11.07%
Profit CAGR, 5 years-7.77%
Sales growth QoQ0.34%
Profit growth QoQ-17.06%
Sales growth YoY (latest quarter)10.49%
Profit growth YoY (latest quarter)43.43%
Per share
EPS (TTM)Rs 35.46
EPS (latest year)Rs 22.20
EPS (latest quarter)Rs 7.67
EPS, 3-year averageRs 29.19
EPS, 5-year averageRs 30.88
Book value per shareRs 318.43
Sales per shareRs 380.65
Cash flow per shareRs 117.54
Free cash flow per shareRs 86.94
Dividend per share (latest year)Rs 6.00
Dividend per share, 3-year averageRs 6.33
Dividend per share, 5-year averageRs 6.20
Dividends
Dividend payout27.03%
Dividend payout, 3-year average22.76%
Dividend payout, 5-year average20.86%
Efficiency
Asset turnover0.65x
Fixed asset turnover1.62x
Inventory turnover3.49x
Inventory days105 days
Debtor days55 days
Debtors turnover6.65x
Creditor days133 days
Cash conversion cycle62 days
Working capital days34 days
Leverage
Total debtRs 300 Cr
Cash and bankRs 363 Cr
Net debtRs -62 Cr
Debt to equity0.20x
Net debt / EBITDA-0.20x
Interest coverage7.08x
Owners' fund to total sources64.04%
Debt to assets12.94%
Cash flow
Cash from Operating Activity (latest year)Rs 549 Cr
Cash from Investing Activity (latest year)Rs -107 Cr
Cash from Financing Activity (latest year)Rs -334 Cr
Net Cash Flow (latest year)Rs 108 Cr
Free cash flow (latest year)Rs 406 Cr
FCFE (approx.: FCF + change in debt)Rs 154 Cr
Cash from ops / profit, 5 years1.38x
Sales to cash flow2.74x
Statement figures
Net sales (TTM)Rs 1,778 Cr
Net sales (latest year)Rs 1,503 Cr
Sales (latest quarter)Rs 439 Cr
Operating profit excl. other income (latest year)Rs 181 Cr
Operating profit (latest quarter)Rs 61 Cr
Other income (TTM)Rs 43 Cr
EBITDA (TTM)Rs 312 Cr
PBDT (TTM)Rs 275 Cr
Profit before tax (TTM)Rs 227 Cr
Tax (latest year)Rs 42 Cr
Net profit (TTM)Rs 166 Cr
Net profit (latest year)Rs 104 Cr
Net profit (latest quarter)Rs 36 Cr
Depreciation (TTM)Rs 48 Cr
Depreciation (latest quarter)Rs 13 Cr
Interest (TTM)Rs 37 Cr
Cost of goods sold (latest year)Rs 1,068 Cr
Total expenditure (latest year)Rs 1,322 Cr
Total income (latest year)Rs 1,559 Cr
Share capitalRs 47 Cr
ReservesRs 1,440 Cr
Shareholders' fundsRs 1,487 Cr
Total assetsRs 2,322 Cr
Net blockRs 926 Cr
Capital work in progressRs 172 Cr
InvestmentsRs 157 Cr
ReceivablesRs 226 Cr
InventoryRs 306 Cr
Other liabilitiesRs 534 Cr
Shares outstanding (crore)4.67
Ownership
Promoter holding48.15% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 5.7 is at the 16th percentile of its own 5.3-year range
(median 7.0, low 3.5, high 13.6).
P/B 0.63 is at the 31th percentile (median 0.73).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | SRIPIPES | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -0.7% | -2.8% | +2.1 pts |
| 1 month | -2.7% | -6.8% | +4.1 pts |
| 3 months | -3.8% | -7.6% | +3.8 pts |
| 6 months | -12.8% | +0.4% | -13.2 pts |
| 1 year | +31.3% | -9.9% | +41.2 pts |
| 2 years | +11.9% | -13.6% | +25.5 pts |
| 3 years | +12.0% | +14.2% | -2.2 pts |
| 5 years | -28.3% | +27.9% | -56.2 pts |
Red flags
F-score 5 of 8No red flags in the latest statements and filings.
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
Sep 2021Sales ₹439 Cr +10.6% vs Sep 2020.
Net profit ₹36 Cr +44.0%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Welspun Corp Ltd | 74,969 | 32.5 | 22.9 % |
| APL Apollo Tubes Ltd | 60,768 | 49.4 | 31.8 % |
| Shyam Metalics & Energy Ltd | 29,979 | 26.7 | 13.0 % |
| Ratnamani Metals & Tubes Ltd | 19,859 | 45.3 | 17.9 % |
| Jindal Saw Ltd | 17,759 | 27.2 | 10.4 % |
| Usha Martin Ltd | 15,204 | 27.9 | 19.5 % |
| Godawari Power & Ispat Ltd | 14,902 | 18.2 | 20.5 % |
| Gallantt Ispat Ltd. | 13,007 | 29.8 | 18.2 % |
| Maharashtra Seamless Ltd | 9,672 | 13.1 | 14.3 % |
| Jayaswal Neco Industries Ltd | 8,997 | 15.7 | 20.7 % |
| Sunflag Iron & Steel Company Ltd | 8,368 | 39.4 | 4.07 % |
| Man Industries (India) Ltd | 7,198 | 35.2 | 16.2 % |
| Aeroflex Industries Ltd | 7,141 | 106 | 18.9 % |
| Technocraft Industries (India) Ltd | 6,635 | 19.5 | 16.3 % |
| Shivalik Bimetal Controls Ltd | 6,402 | 60.1 | 26.6 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2021-07-30 | Annual General Meeting/Dividend - Rs 6 Per Share | |
| 2020-07-17 | Annual General Meeting/Dividend - Rs 7 Per Share | |
| 2019-08-29 | Annual General Meeting/Dividend - Rs 6 Per Share | |
| 2018-09-11 | Annual General Meeting/Dividend Rs 6/- Per Share | |
| 2017-09-19 | Annual General Meeting/Dividend - Rs 6/- Per Share | |
| 2016-08-18 | Annual General Meeting/ Dividend - Rs 5/- Per Share | |
| 2015-08-14 | Annual General Meeting/Dividend Rs 3/- Per Share | |
| 2014-09-18 | Annual General Meeting / Dividend Rs.1.50/- Per Share | |
| 2013-08-16 | Annual General Meeting | |
| 2012-08-16 | Annual General Meeting | |
| 2011-08-17 | Annual General Meeting And Dividend Rs.1.50 Per Share | |
| 2010-08-17 | - | |
| 2009-08-20 | Agm/Div-Re.1/- Per Share Purpose Revised | |
| 2008-08-18 | Dividend - 10% |
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 Srikalahasthi Pipes Ltd(Merged)?
Srikalahasthi Pipes Ltd(Merged) (SRIPIPES) has a market capitalisation of Rs 938 Cr. at the 2022-01-12 close.
What is the P/E ratio of Srikalahasthi Pipes Ltd(Merged)?
Srikalahasthi Pipes Ltd(Merged) trades at a P/E of 5.66 on trailing twelve-month profit, at the 2022-01-12 close.
What were Srikalahasthi Pipes Ltd(Merged)'s latest quarterly results?
In the Sep 2021 quarter, Srikalahasthi Pipes Ltd(Merged) sales was Rs 439 Cr (+10.6% vs Sep 2020) and net profit was Rs 36 Cr.