|
Current price |
220.00 |
|
Sector |
Kitchen Sinks |
|
No of shares |
4658000 |
|
52 week high |
714.90 |
|
52 week low |
220.10 |
|
BSE Sensex |
27890.13 |
|
Nifty |
8429.70 |
|
Average Volume |
7000 |
|
BSE Code |
524091 |
Acrysil Ltd is one the leading manufacturer and exporter of Composite Quartz Granite Kitchen Sinks in India. The company is engaged in the manufacture and sale of kitchen sinks in India. They offer granite kitchen sinks and stainless steel kitchen sinks. They market their sinks under the brand name 'Carysil'. The Company is also an original equipment manufacturer (OEM) for brands worldwide. The company is exporting their product to more than 40 countries which includes Poland, China, Malaysia, Greece, Great Britain, France, Bahrain, and USA.
The company’s products include granite sinks, stainless steel sinks, and wash basins. Its kitchen appliances comprise faucets, hoods and chimneys, hobs and cook tops, ovens and microwave ovens, food waste disposers, and wine chillers, as well as other free standing cooking products. The Company's granite sinks are manufactured in various range, such as jazz series, vivaldi series, beethoven series, single series, swan series, tango, and entertainment series. The Company’s stainless steel sinks range include quadro, trend, vogue, catwalk, diva, glamour, and big bowl. Acrysil is the only company in all of Asia - and one of just four companies worldwide - manufacturing composite quartz sinks. They are the India's largest sink manufacturer in the non-steel category and the company has set the goal to be the No. 1 manufacturer across all categories, in terms of branded volume.
Sternhagen, the German brand that symbolises the pinnacle of luxury in design and engineering will soon be launched in India. The brand, owned by Acrysil GmbH, Germany (a wholly owned subsidiary of Acrysil Limited, India). The Sternhagen collection of washbasins will initially have four nature inspired exclusive designs namely, Düne (inspired by sand dunes), Seerose (inspired by petals of water lily), Golden Cut (90° geometric cut design) and Kristall (inspired by natural crystal). The collection provides a subtle visual reminder of nature, and each design connects people with emotions and memories associated with nature. The washbasins are designed in Berlin, Germany by EMAMI DESIGN (No.1 of the worldwide Red Dot Design ranking). The current market capitalisation stands at Rs 246.91 crore.
|
Category |
No. of Shares |
Percentage |
|
Promoters |
2,201,350 |
47.26 |
|
General Public |
1,418,747 |
30.46 |
|
Foreign - OCB |
452,400 |
9.71 |
|
Foreign - NRI |
313,929 |
6.74 |
|
Other Companies |
262,257 |
5.63 |
|
Others |
5,888 |
0.13 |
|
Directors |
3,204 |
0.07 |
|
Financial Institutions |
150 |
0.00 |
|
Central Government |
75 |
0.00 |
Market Cap (Rs Cr) – 246.30
Company P/E (x) – 27.30
Industry P/E (x) – 54.82
Book Value (Rs) – 79.41
Price / BV (x) – 6.38
Dividend (%) – 40 %
EPS (TTM) – 18.61
Dividend Yield (%) – 0.79 %
Face Value (Rs) – 10
|
|
Mar '14 |
Mar '13 |
Mar '12 |
Mar '11 |
Mar '10 |
|
Sources Of Funds |
|
|
|
|
|
|
Total Share Capital |
4.51 |
4.46 |
2.97 |
2.97 |
2.97 |
|
Equity Share Capital |
4.51 |
4.46 |
2.97 |
2.97 |
2.97 |
|
Share Application Money |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Reserves |
33.72 |
27.40 |
25.10 |
22.54 |
17.87 |
|
Networth |
38.61 |
31.86 |
28.07 |
25.51 |
20.84 |
|
Secured Loans |
27.95 |
20.83 |
13.79 |
16.24 |
9.00 |
|
Unsecured Loans |
5.18 |
4.11 |
2.62 |
0.88 |
1.84 |
|
Total Debt |
33.13 |
24.94 |
16.41 |
17.12 |
10.84 |
|
Total Liabilities |
71.74 |
56.80 |
44.48 |
42.63 |
31.68 |
|
Application Of Funds |
|
|
|
|
|
|
Gross Block |
54.04 |
46.88 |
39.19 |
35.89 |
30.48 |
|
Less: Accum. Depreciation |
26.21 |
22.08 |
18.63 |
15.51 |
12.84 |
|
Net Block |
27.83 |
24.80 |
20.56 |
20.38 |
17.64 |
|
Capital Work in Progress |
0.82 |
0.06 |
0.40 |
0.47 |
0.73 |
|
Investments |
7.40 |
5.19 |
1.09 |
0.33 |
0.00 |
|
Inventories |
21.29 |
16.27 |
10.45 |
9.80 |
9.70 |
|
Sundry Debtors |
24.39 |
20.06 |
14.86 |
16.23 |
10.86 |
|
Cash and Bank Balance |
2.04 |
1.86 |
1.47 |
0.83 |
0.88 |
|
Total Current Assets |
47.72 |
38.19 |
26.78 |
26.86 |
21.44 |
|
Loans and Advances |
12.97 |
7.97 |
9.26 |
7.15 |
5.10 |
|
Fixed Deposits |
0.00 |
0.00 |
0.00 |
0.26 |
0.15 |
|
Total CA, Loans & Advances |
60.69 |
46.16 |
36.04 |
34.27 |
26.69 |
|
Current Liabilities |
21.56 |
15.96 |
10.91 |
10.54 |
8.40 |
|
Provisions |
3.43 |
3.46 |
2.71 |
2.28 |
4.96 |
|
Total CL & Provisions |
24.99 |
19.42 |
13.62 |
12.82 |
13.36 |
|
Net Current Assets |
35.70 |
26.74 |
22.42 |
21.45 |
13.33 |
|
Total Assets |
71.75 |
56.79 |
44.47 |
42.63 |
31.70 |
|
Contingent Liabilities |
9.03 |
6.89 |
8.41 |
8.41 |
0.10 |
|
Book Value (Rs) |
84.80 |
71.46 |
94.46 |
85.85 |
70.12 |
|
|
Mar '14 |
Mar '13 |
Mar '12 |
Mar '11 |
Mar '10 |
|
Income |
|
|
|
|
|
|
Sales Turnover |
103.71 |
78.45 |
62.23 |
56.08 |
47.13 |
|
Excise Duty |
0.00 |
0.00 |
0.00 |
0.71 |
0.48 |
|
Net Sales |
103.71 |
78.45 |
62.23 |
55.37 |
46.65 |
|
Other Income |
0.77 |
0.81 |
0.89 |
0.44 |
-0.75 |
|
Stock Adjustments |
5.32 |
2.61 |
1.12 |
0.14 |
1.90 |
|
Total Income |
109.80 |
81.87 |
64.24 |
55.95 |
47.80 |
|
Expenditure |
|
|
|
|
|
|
Raw Materials |
58.96 |
43.64 |
33.17 |
24.70 |
21.45 |
|
Power & Fuel Cost |
3.59 |
3.22 |
2.49 |
2.11 |
1.90 |
|
Employee Cost |
6.98 |
4.81 |
5.57 |
5.14 |
4.31 |
|
Other Manufacturing Expenses |
3.62 |
2.78 |
0.36 |
0.43 |
0.33 |
|
Selling and Admin Expenses |
0.00 |
0.00 |
0.00 |
10.41 |
7.73 |
|
Miscellaneous Expenses |
18.50 |
13.80 |
11.92 |
1.06 |
0.84 |
|
Total Expenses |
91.65 |
68.25 |
53.51 |
43.85 |
36.56 |
|
Operating Profit |
17.38 |
12.81 |
9.84 |
11.66 |
11.99 |
|
PBDIT |
18.15 |
13.62 |
10.73 |
12.10 |
11.24 |
|
Interest |
3.44 |
2.66 |
2.12 |
1.63 |
0.95 |
|
PBDT |