Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 521097 | NSE: AMARJOTHI

Fundamental Analysis of Amarjothi Spinning Mills Ltd

Basic Stock Data

Last Updated: July 26, 2024, 6:50 pm

Market Cap 147 Cr.
Current Price 218
High / Low250/148
Stock P/E18.4
Book Value 268
Dividend Yield1.01 %
ROCE8.80 %
ROE4.52 %
Face Value 10.0
PEG Ratio-3.73

Data Source: screener.in

Competitors of Amarjothi Spinning Mills Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Dhanalaxmi Roto Spinners Ltd 82.2 Cr. 211228/98.86.77 1260.71 %38.4 %28.4 % 10.0
Spentex Industries Ltd 25.1 Cr. 2.803.55/1.52 6.260.00 %75.2 %% 10.0
Bhilwara Spinners Ltd 116 Cr. 128160/45.1237 48.10.00 %1.13 %1.39 % 10.0
Axita Cotton Ltd 598 Cr. 22.935.4/19.229.4 2.480.33 %37.9 %34.8 % 1.00
Angel Fibers Ltd 64.2 Cr. 25.732.0/18.51,285 10.40.00 %4.78 %0.19 % 10.0
Industry Average4,226.29 Cr192.29124.0095.380.23%14.10%11.22%6.79

Maral Overseas Ltd Quarterly Results

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales67.4561.2173.8150.3764.9173.9244.5132.5658.7548.1637.3034.2969.23
Expenses60.4952.9364.0143.0957.0464.2039.3227.9150.3442.5930.0427.8760.25
Operating Profit6.968.289.807.287.879.725.194.658.415.577.266.428.98
OPM %10.32%13.53%13.28%14.45%12.12%13.15%11.66%14.28%14.31%11.57%19.46%18.72%12.97%
Other Income0.700.360.430.680.160.210.970.460.590.220.310.330.24
Interest1.540.971.131.091.851.591.441.391.441.771.521.651.87
Depreciation3.043.082.601.941.852.132.002.052.112.192.052.081.97
Profit before tax3.084.596.504.934.336.212.721.675.451.834.003.025.38
Tax %17.53%17.65%17.69%17.65%17.55%17.55%17.65%20.36%20.37%20.22%16.75%17.55%16.73%
Net Profit2.543.795.364.063.565.122.241.334.341.463.332.504.48
EPS in Rs3.765.617.946.015.277.593.321.976.432.164.933.706.64

Last Updated: July 10, 2024, 11:50 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 25, 2024, 12:04 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales160198201194217189212183167250209189
Expenses133142156161174156171147139216179161
Operating Profit275645334334413629343029
OPM %17%28%22%17%20%18%19%20%17%14%14%15%
Other Income822244828211
Interest1315161312121376677
Depreciation151614131413151614988
Profit before tax6271892113201516201614
Tax %36%25%24%7%35%8%29%31%1%-4%37%44%
Net Profit420139141214101621108
EPS in Rs5.9429.7919.5912.7620.4317.6721.3515.3024.1631.2415.0111.88
Dividend Payout %30%7%10%16%10%11%9%13%9%7%15%19%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)400.00%-35.00%-30.77%55.56%-14.29%16.67%-28.57%60.00%31.25%-52.38%-20.00%
Change in YoY Net Profit Growth (%)0.00%-435.00%4.23%86.32%-69.84%30.95%-45.24%88.57%-28.75%-83.63%32.38%

Growth

Compounded Sales Growth
10 Years:0%
5 Years:-2%
3 Years:4%
TTM:-9%
Compounded Profit Growth
10 Years:-9%
5 Years:-6%
3 Years:-21%
TTM:-21%
Stock Price CAGR
10 Years:10%
5 Years:26%
3 Years:5%
1 Year:23%
Return on Equity
10 Years:10%
5 Years:9%
3 Years:8%
Last Year:5%

Last Updated: July 24, 2024, 10:40 pm

Maral Overseas Ltd Balance Sheet

Last Updated: July 10, 2024, 11:50 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital777777777777
Reserves4161738093103116125140159168174
Borrowings91114957769120775467875865
Other Liabilities284134263421283325262636
Total Liabilities167223208189203251228219237279258282
Fixed Assets10112411910684123108104120111136131
CWIP5655555553755
Investments113342122231
Other Assets60928275111121113107111129114146
Total Assets167223208189203251228219237279258282

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 38304024141863433716283
Cash from Investing Activity -37-37-407-51-3-12-43-3010-3
Cash from Financing Activity -17-35-24-2233-59-31714-37-1
Net Cash Flow00-00-1-00-11-01-1

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-64.00-58.00-50.00-44.00-26.00-86.00-36.00-18.00-38.00-53.00-28.00-36.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Maral Overseas Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days394439343846565161815261
Inventory Days20884206185155231297178186188172185
Days Payable141850301227182949212732
Cash Conversion Cycle233110195189181250335199198248197214
Working Capital Days1238610398118143196154162181144168
ROCE %12%15%26%18%13%19%12%13%11%11%11%9%

Financial Efficiency Indicators Chart

Maral Overseas Ltd Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters55.24%55.24%55.24%55.52%57.24%57.66%58.08%59.00%59.92%59.93%59.93%59.93%
Public44.76%44.76%44.76%44.48%42.76%42.34%41.93%41.00%40.07%40.07%40.07%40.07%
No. of Shareholders6,9596,8618,2537,6567,3217,3027,2497,5377,2066,9677,0166,902

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)12.1215.2532.2623.3316.13
Diluted EPS (Rs.)12.1215.2532.2623.3316.13
Cash EPS (Rs.)24.4028.7247.7646.9143.62
Book Value[Excl.RevalReserv]/Share (Rs.)286.51267.97254.19218.91211.19
Book Value[Incl.RevalReserv]/Share (Rs.)286.51267.97254.19218.91211.19
Revenue From Operations / Share (Rs.)299.10311.32381.44266.03254.21
PBDIT / Share (Rs.)43.7247.1855.6264.6064.80
PBIT / Share (Rs.)31.4434.0740.7337.9738.95
PBT / Share (Rs.)21.3524.4732.1420.4824.78
Net Profit / Share (Rs.)12.1215.6232.8720.2717.78
NP After MI And SOA / Share (Rs.)12.1215.2532.2623.3216.13
PBDIT Margin (%)14.6115.1514.5824.2825.48
PBIT Margin (%)10.5110.9410.6714.2715.32
PBT Margin (%)7.137.868.427.699.74
Net Profit Margin (%)4.055.018.617.626.99
NP After MI And SOA Margin (%)4.054.898.458.766.34
Return on Networth / Equity (%)4.235.8212.7910.658.10
Return on Capital Employeed (%)8.4510.0111.5212.319.78
Return On Assets (%)2.613.817.346.213.59
Long Term Debt / Equity (X)0.210.200.340.310.82
Total Debt / Equity (X)0.330.350.580.500.87
Asset Turnover Ratio (%)0.690.740.940.610.66
Current Ratio (X)2.592.862.152.083.64
Quick Ratio (X)1.221.310.970.821.84
Inventory Turnover Ratio (X)1.841.942.451.761.77
Dividend Payout Ratio (NP) (%)0.0014.426.518.5714.92
Dividend Payout Ratio (CP) (%)0.007.754.454.005.73
Earning Retention Ratio (%)0.0085.5893.4991.4385.08
Cash Earning Retention Ratio (%)0.0092.2595.5596.0094.27
Interest Coverage Ratio (X)4.334.916.483.694.57
Interest Coverage Ratio (Post Tax) (X)2.202.634.832.162.25
Enterprise Value (Cr.)179.11183.42224.24140.63155.79
EV / Net Operating Revenue (X)0.880.870.870.780.90
EV / EBITDA (X)6.075.765.973.233.56
MarketCap / Net Operating Revenue (X)0.570.560.480.370.17
Retention Ratios (%)0.0085.5793.4891.4285.07
Price / BV (X)0.590.670.740.450.22
Price / Net Operating Revenue (X)0.570.560.480.370.17
EarningsYield0.070.080.170.230.35

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 225.14

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 3.28% compared to the current price 218

Intrinsic Value: 214.03

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 1.82% compared to the current price 218

Last 5 Year EPS CAGR: -4.93%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (111.08 cr) compared to borrowings (81.17 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (197.42 cr) and profit (16.25 cr) over the years.
  1. The stock has a low average ROCE of 14.17%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 139.67, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 212.42, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Amarjothi Spinning Mills Ltd:
    1. Net Profit Margin: 4.05%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 8.45% (Industry Average ROCE: 14.10%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ✓ ROE%: 4.23% (Industry Average ROE: 11.22%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.20
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.22
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. ✓ Stock P/E: 18.4 (Industry average Stock P/E: 124.00)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. ✓ Total Debt / Equity: 0.33
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company

Amarjothi Spinning Mills Ltd. is a Public Limited Listed company incorporated on 16/12/1987 and has its registered office in the State of Tamil Nadu, India. Company’s Corporate Identification Number(CIN) is L17111TZ1987PLC002090 and registration number is 002090. Currently Company is involved in the business activities of Preparation and spinning of cotton fiber including blended* cotton. Company’s Total Operating Revenue is Rs. 250.29 Cr. and Equity Capital is Rs. 6.75 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Textiles - Spinning - Cotton BlendedAmarjothi House, Tiruppur Tamil Nadu 641601mill@amarjothi.net
http://www.amarjothi.net
Management
NamePosition Held
Mr. R PremchanderManaging Director
Mr. R JaichanderJoint Managing Director
Mr. M MoorthiDirector
Mr. M S SivakumarDirector
Mrs. M AmuthaDirector
Mr. V T SubramanianDirector
Dr. V SubramaniamDirector
Mr. N RadhakrishnanDirector

FAQ

What is the latest fair value of Amarjothi Spinning Mills Ltd?

The latest fair value of Amarjothi Spinning Mills Ltd is ₹225.14.

What is the Market Cap of Amarjothi Spinning Mills Ltd?

The Market Cap of Amarjothi Spinning Mills Ltd is 147 Cr..

What is the current Stock Price of Amarjothi Spinning Mills Ltd as on 27 July 2024?

The current stock price of Amarjothi Spinning Mills Ltd as on 27 July 2024 is 218.

What is the High / Low of Amarjothi Spinning Mills Ltd stocks in FY 2024?

In FY 2024, the High / Low of Amarjothi Spinning Mills Ltd stocks is 250/148.

What is the Stock P/E of Amarjothi Spinning Mills Ltd?

The Stock P/E of Amarjothi Spinning Mills Ltd is 18.4.

What is the Book Value of Amarjothi Spinning Mills Ltd?

The Book Value of Amarjothi Spinning Mills Ltd is 268.

What is the Dividend Yield of Amarjothi Spinning Mills Ltd?

The Dividend Yield of Amarjothi Spinning Mills Ltd is 1.01 %.

What is the ROCE of Amarjothi Spinning Mills Ltd?

The ROCE of Amarjothi Spinning Mills Ltd is 8.80 %.

What is the ROE of Amarjothi Spinning Mills Ltd?

The ROE of Amarjothi Spinning Mills Ltd is 4.52 %.

What is the Face Value of Amarjothi Spinning Mills Ltd?

The Face Value of Amarjothi Spinning Mills Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Amarjothi Spinning Mills Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE