Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Safari Industries (India) Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 4, 2024, 9:29 pm

Market Cap 13,220 Cr.
Current Price 2,702
High / Low2,728/1,627
Stock P/E82.5
Book Value 182
Dividend Yield0.10 %
ROCE31.0 %
ROE28.0 %
Face Value 2.00
PEG Ratio2.10

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Safari Industries (India) Ltd

Competitors of Safari Industries (India) Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hindustan Tin Works Ltd 208 Cr. 200249/13214.7 2010.60 %11.1 %8.65 % 10.0
HCP Plastene Bulkpack Ltd 178 Cr. 167294/14746.9 49.40.00 %5.83 %0.30 % 10.0
Gujarat Containers Ltd 102 Cr. 180200/14211.8 83.60.83 %22.7 %22.9 % 10.0
Goblin India Ltd 43.5 Cr. 31.582.4/29.211.2 31.80.00 %8.18 %6.90 % 10.0
G K P Printing & Packaging Ltd 18.4 Cr. 8.3416.6/7.53 9.980.00 %5.50 %7.89 % 10.0
Industry Average2,971.88 Cr476.7437.42182.540.23%12.19%37.45%7.42

All Competitor Stocks of Safari Industries (India) Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales133120189204193293314303303427370388365
Expenses120113171191176251272248244348307320299
Operating Profit1371813174242555879636867
OPM %10%6%10%6%9%14%13%18%19%19%17%18%18%
Other Income0222-723332345
Interest1111112323222
Depreciation54556789913121314
Profit before tax8314933535465066525756
Tax %26%28%24%24%10%25%25%24%23%24%23%24%23%
Net Profit6211722726343850404343
EPS in Rs1.390.552.371.540.545.945.477.278.0310.548.359.028.86

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales1612112713444195786863287051,2121,550
Expenses1541982523193775256143346491,0151,273
Operating Profit7121924425372-656197278
OPM %4%6%7%7%10%9%11%-2%8%16%18%
Other Income0-1101113-2914
Interest6334341065810
Depreciation1345682220203352
Profit before tax161216344140-2929165230
Tax %78%27%35%34%36%34%24%-28%23%24%24%
Net Profit04810222731-2122125176
EPS in Rs0.041.061.872.454.846.096.86-4.674.9926.3936.05
Dividend Payout %0%9%6%8%5%4%0%0%8%7%11%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)100.00%25.00%120.00%22.73%14.81%-167.74%204.76%468.18%40.80%
Change in YoY Net Profit Growth (%)0.00%-75.00%95.00%-97.27%-7.91%-182.56%372.50%263.42%-427.38%

Safari Industries (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2015-2016 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:25%
5 Years:22%
3 Years:68%
TTM:19%
Compounded Profit Growth
10 Years:98%
5 Years:45%
3 Years:119%
TTM:-1%
Stock Price CAGR
10 Years:43%
5 Years:56%
3 Years:85%
1 Year:32%
Return on Equity
10 Years:18%
5 Years:19%
3 Years:26%
Last Year:28%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:44 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital34444444451010
Reserves9708797168196226275297421814882
Borrowings54335842551041144156139146157
Other Liabilities3523275547817177112182173235
Total Liabilities1021301771982753864163974697471,1431,284
Fixed Assets121224233229796796184293288
CWIP00010000200162
Investments000000000014924
Other Assets90117152174243357336330353563700910
Total Assets1021301771982753864163974697471,1431,284

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-3-32-1324-48-38711111651217
Cash from Investing Activity +-9-3-15-6-13-7-21-98-4-70-345
Cash from Financing Activity +123629-205945-50-10-1420164
Net Cash Flow-011-2-2-013-2136

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-47.00-21.00-39.00-18.00-13.00-51.00-42.00-47.000.0058.00132.00

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

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days72707362858978101595139
Inventory Days186174180172199206155223123144124
Days Payable121404287687659138849070
Cash Conversion Cycle1372042111472172191741859810593
Working Capital Days102147149116163167134154858367
ROCE %12%12%14%20%17%16%-7%13%37%31%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters49.89%50.02%50.01%47.24%47.24%47.24%47.23%46.96%46.88%45.73%45.73%45.41%
FIIs16.28%16.21%15.77%15.14%15.53%15.93%12.30%12.95%13.44%13.14%12.69%12.24%
DIIs6.14%5.88%6.74%12.21%12.01%12.62%17.00%17.51%16.75%20.52%21.83%22.73%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%
Public27.69%27.89%27.48%25.43%25.23%24.22%23.47%22.59%22.91%20.61%19.75%19.60%
No. of Shareholders14,56714,34613,74115,58114,58315,14824,02331,30745,25135,07832,05045,148

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
DSP Small Cap Fund600,0002.03265.67600,0002024-12-020%
Sundaram Small Cap Fund167,5032.5874.17600,0002024-12-02-72.08%
Invesco India Smallcap Fund167,0832.2773.98600,0002024-12-02-72.15%
HSBC Aggressive Hybrid Fund357,5701.3569.77600,0002024-12-02-40.41%
Invesco India Multicap Fund151,7732.3267.2600,0002024-12-02-74.7%
HSBC Large & Mid Cap Fund305,0002.359.52600,0002024-12-02-49.17%
Sundaram Consumption Fund123,2464.0554.57600,0002024-12-02-79.46%
Invesco India Growth Opportunities Fund118,8431.252.62600,0002024-12-02-80.19%
Invesco India ELSS Tax Saver Fund89,2401.6939.51600,0002024-12-02-85.13%
Mahindra Manulife Multi Cap Fund176,6691.2934.47600,0002024-12-02-70.56%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)36.9052.769.99-9.3413.72
Diluted EPS (Rs.)36.7352.559.54-9.3413.71
Cash EPS (Rs.)46.6966.8018.87-0.2123.76
Book Value[Excl.RevalReserv]/Share (Rs.)168.92179.54104.0494.23103.12
Book Value[Incl.RevalReserv]/Share (Rs.)168.92179.54104.0494.23103.12
Revenue From Operations / Share (Rs.)318.03511.14315.18146.51306.68
PBDIT / Share (Rs.)59.7887.0128.23-1.1732.60
PBIT / Share (Rs.)49.1572.9719.35-10.3022.55
PBT / Share (Rs.)47.2069.6113.00-12.8817.98
Net Profit / Share (Rs.)36.0652.759.99-9.3313.71
NP After MI And SOA / Share (Rs.)36.0652.759.99-9.3313.71
PBDIT Margin (%)18.7917.028.95-0.8010.62
PBIT Margin (%)15.4514.276.13-7.027.35
PBT Margin (%)14.8413.614.12-8.795.86
Net Profit Margin (%)11.3310.323.16-6.374.47
NP After MI And SOA Margin (%)11.3310.323.16-6.374.47
Return on Networth / Equity (%)21.3429.389.60-9.9013.29
Return on Capital Employeed (%)26.2434.3113.05-7.5819.62
Return On Assets (%)15.3616.724.77-5.267.37
Long Term Debt / Equity (X)0.010.050.000.010.00
Total Debt / Equity (X)0.050.140.040.020.32
Asset Turnover Ratio (%)1.641.991.630.801.70
Current Ratio (X)3.562.232.453.012.05
Quick Ratio (X)2.401.141.381.781.04
Inventory Turnover Ratio (X)1.721.691.380.410.57
Dividend Payout Ratio (NP) (%)6.084.270.000.000.00
Dividend Payout Ratio (CP) (%)4.693.370.000.000.00
Earning Retention Ratio (%)93.9295.730.000.000.00
Cash Earning Retention Ratio (%)95.3196.630.000.000.00
Interest Coverage Ratio (X)30.6725.8912.84-0.457.14
Interest Coverage Ratio (Post Tax) (X)19.5116.707.43-2.614.00
Enterprise Value (Cr.)8236.984830.092120.201355.33970.48
EV / Net Operating Revenue (X)5.313.993.004.131.41
EV / EBITDA (X)28.2723.4133.54-515.8813.31
MarketCap / Net Operating Revenue (X)5.434.013.074.131.31
Retention Ratios (%)93.9195.720.000.000.00
Price / BV (X)10.2211.419.316.423.89
Price / Net Operating Revenue (X)5.434.013.074.131.31
EarningsYield0.020.020.01-0.010.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Safari Industries (India) Ltd as of December 5, 2024 is: 4,208.40

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.

As of December 5, 2024, Safari Industries (India) Ltd is Undervalued by 55.75% compared to the current share price 2,702.00

Intrinsic Value of Safari Industries (India) Ltd as of December 5, 2024 is: 5,864.53

Calculation basis:

  • Intrinsic 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 intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 5, 2024, Safari Industries (India) Ltd is Undervalued by 117.04% compared to the current share price 2,702.00

Last 5 Year EPS CAGR: 39.35%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (295.17 cr) compared to borrowings (83.25 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (336.82 cr) and profit (49.55 cr) over the years.
  1. The stock has a low average ROCE of 15.00%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 124.27, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 162.73, 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 Safari Industries (India) Ltd:
    1. Net Profit Margin: 11.33%
      • 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: 26.24% (Industry Average ROCE: 11.87%)
      • 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%: 21.34% (Industry Average ROE: 33.51%)
      • 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): 19.51
      • 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: 2.4
      • 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: 82.5 (Industry average Stock P/E: 26.59)
      • 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: 0.05
      • 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 - Qualitative Analysis

Safari Industries (India) Ltd. is a Public Limited Listed company incorporated on 08/07/1980 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L25200MH1980PLC022812 and registration number is 022812. Currently Company is involved in the business activities of Manufacture of travel goods like suitcase, bags, holdalls etc.. Company’s Total Operating Revenue is Rs. 705.44 Cr. and Equity Capital is Rs. 4.48 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Packaging & Containers302-303, A Wing, The Qube, Mumbai Maharashtra 400059investor@safari.in
http://www.safaribags.com
Management
NamePosition Held
Mr. Sudhir JatiaChairman & Managing Director
Mr. Punkajj LathDirector
Mr. Dalip SehgalDirector
Mrs. Vijaya SampathDirector
Mr. Rahul KanodiaDirector
Mr. Piyush GoenkaDirector
Mr. Sumeet NagarDirector
Mr. Gaurav SharmaDirector
Mr. Sridhar BalakrishnanDirector
Mr. Aseem DhruDirector

FAQ

What is the latest intrinsic value of Safari Industries (India) Ltd?

The latest intrinsic value of Safari Industries (India) Ltd as on 05 December 2024 is ₹4208.40, which is 55.75% higher than the current market price of ₹2,702.00. The stock has a market capitalization of 13,220 Cr. and recorded a high/low of ₹2,728/1,627 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹882 Cr and total liabilities of ₹1,284 Cr.

What is the Market Cap of Safari Industries (India) Ltd?

The Market Cap of Safari Industries (India) Ltd is 13,220 Cr..

What is the current Stock Price of Safari Industries (India) Ltd as on 05 December 2024?

The current stock price of Safari Industries (India) Ltd as on 05 December 2024 is 2,702.

What is the High / Low of Safari Industries (India) Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Safari Industries (India) Ltd stocks is 2,728/1,627.

What is the Stock P/E of Safari Industries (India) Ltd?

The Stock P/E of Safari Industries (India) Ltd is 82.5.

What is the Book Value of Safari Industries (India) Ltd?

The Book Value of Safari Industries (India) Ltd is 182.

What is the Dividend Yield of Safari Industries (India) Ltd?

The Dividend Yield of Safari Industries (India) Ltd is 0.10 %.

What is the ROCE of Safari Industries (India) Ltd?

The ROCE of Safari Industries (India) Ltd is 31.0 %.

What is the ROE of Safari Industries (India) Ltd?

The ROE of Safari Industries (India) Ltd is 28.0 %.

What is the Face Value of Safari Industries (India) Ltd?

The Face Value of Safari Industries (India) Ltd is 2.00.

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 Safari Industries (India) 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