Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 540425 | NSE: SHANKARA

Shankara Building Products Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:52 am

Market Cap 1,641 Cr.
Current Price 677
High / Low 835/444
Stock P/E21.3
Book Value 339
Dividend Yield0.44 %
ROCE17.2 %
ROE11.1 %
Face Value 10.0
PEG Ratio0.52

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

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Mrugesh Trading Ltd 0.11 Cr. 4.63 4.63/4.200.17 7620.00 %0.00 %0.00 % 10.0
Mukta Agriculture Ltd 13.2 Cr. 6.08 7.84/3.2059.9 10.30.00 %0.29 %0.26 % 10.0
Muller and Phipps (India) Ltd 19.5 Cr. 313 726/173 23.80.00 %%% 10.0
Mystic Electronics Ltd 16.5 Cr. 8.36 9.90/3.3020.9 14.30.00 %1.09 %1.06 % 10.0
Ind-Agiv Commerce Ltd 6.50 Cr. 65.0 69.4/41.7 57.70.00 %17.9 %% 10.0
Industry Average10,366.28 Cr179.00141.63131.460.12%12.21%9.10%8.27

All Competitor Stocks of

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales4466065857828339071,0801,2101,1321,1421,1771,3771,291
Expenses4275855707528068801,0511,1741,0981,1071,1391,3341,250
Operating Profit18211530262729363436384341
OPM %4%3%3%4%3%3%3%3%3%3%3%3%3%
Other Income1101034101221
Interest66666667788916
Depreciation4444444444444
Profit before tax912521162023262324283222
Tax %26%24%27%26%25%21%28%26%25%26%24%25%25%
Net Profit69416121616191718212416
EPS in Rs2.743.931.546.815.266.797.168.387.567.978.839.996.62

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales1,7661,9271,9792,0362,3102,5492,5462,6402,0382,4184,0304,8284,987
Expenses1,6801,8381,8891,9162,1592,3732,4472,5251,9672,3333,9124,6774,829
Operating Profit878990120152175991157185118151158
OPM %5%5%5%6%7%7%4%4%4%4%3%3%3%
Other Income0111119563855
Interest35424746514647433324253240
Depreciation56910111415252417161616
Profit before tax48423565901164651204684108106
Tax %33%32%35%37%35%36%29%22%31%25%25%25%
Net Profit32292341597433401434638180
EPS in Rs15.0313.1310.3218.6225.7232.2914.3317.456.0615.0227.5933.4633.41
Dividend Payout %7%8%10%8%11%10%10%11%0%7%9%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-9.38%-20.69%78.26%43.90%25.42%-55.41%21.21%-65.00%142.86%85.29%28.57%
Change in YoY Net Profit Growth (%)0.00%-11.31%98.95%-34.36%-18.48%-80.83%76.62%-86.21%207.86%-57.56%-56.72%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:10%
5 Years:14%
3 Years:33%
TTM:13%
Compounded Profit Growth
10 Years:11%
5 Years:20%
3 Years:79%
TTM:8%
Stock Price CAGR
10 Years:%
5 Years:18%
3 Years:9%
1 Year:-7%
Return on Equity
10 Years:10%
5 Years:8%
3 Years:10%
Last Year:11%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:47 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital21222222232323232323232424
Reserves179211231269367433456485499533620773797
Borrowings2752842932232232481972781691338887114
Other Liabilities134158179285329509435389235352561701744
Total Liabilities6096767257999421,2131,1121,1759261,0411,2921,5861,679
Fixed Assets138175205233259297253282256258281293296
CWIP0000004022431
Investments0000000000000
Other Assets4725015215666839168558926677811,0071,2901,382
Total Assets6096767257999421,2131,1121,1759261,0411,2921,5861,679

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +9648015910640171-30133709210
Cash from Investing Activity +-33-38-40-38-37-74-4855-8-18-45-27
Cash from Financing Activity +23-26-40-122-6934-115-21-128-60-4340
Net Cash Flow-11-000-184-3-8322

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-188.00-195.00-203.00-103.00-71.00-73.00-98.00-163.00-98.00-48.0030.0064.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days544748504961485953534652
Inventory Days424648535269606161614139
Days Payable252529484876605540525052
Cash Conversion Cycle716867555253486574623739
Working Capital Days696362484456486573633941
ROCE %19%17%15%21%25%25%13%13%7%10%16%18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters56.48%52.10%52.10%52.11%52.11%52.20%52.20%52.20%52.24%49.23%49.23%49.23%
FIIs22.65%8.66%8.08%8.23%8.16%8.16%9.88%11.45%11.68%11.76%10.35%7.95%
DIIs4.32%4.15%4.22%4.30%4.52%5.69%5.36%6.01%6.29%5.13%4.74%4.79%
Public16.55%35.08%35.60%35.37%35.22%33.94%32.57%30.34%29.79%33.88%35.71%38.06%
No. of Shareholders24,61521,53620,20819,72120,22119,45320,32224,71229,08331,74332,56435,858

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Franklin India Smaller Companies Fund1,071,4670.5173.111,071,4672024-12-160%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)34.6727.5915.026.0617.45
Diluted EPS (Rs.)34.6727.5915.026.0617.45
Cash EPS (Rs.)40.0234.7422.5616.5528.56
Book Value[Excl.RevalReserv]/Share (Rs.)328.89281.44243.31228.31222.10
Book Value[Incl.RevalReserv]/Share (Rs.)328.89281.44243.31228.31222.10
Revenue From Operations / Share (Rs.)1991.111763.551058.38892.091155.28
PBDIT / Share (Rs.)64.4754.6938.3733.7853.43
PBIT / Share (Rs.)57.9147.5430.8223.2942.32
PBT / Share (Rs.)44.5836.9220.168.8123.35
Net Profit / Share (Rs.)33.4527.5915.026.0617.45
NP After MI And SOA / Share (Rs.)33.4527.5915.026.0617.45
PBDIT Margin (%)3.233.103.623.784.62
PBIT Margin (%)2.902.692.912.613.66
PBT Margin (%)2.232.091.900.982.02
Net Profit Margin (%)1.681.561.410.671.51
NP After MI And SOA Margin (%)1.681.561.410.671.51
Return on Networth / Equity (%)10.179.806.172.657.85
Return on Capital Employeed (%)17.0715.8911.579.1417.54
Return On Assets (%)5.114.883.291.493.39
Long Term Debt / Equity (X)0.010.040.060.070.00
Total Debt / Equity (X)0.100.120.210.280.47
Asset Turnover Ratio (%)3.363.752.622.032.39
Current Ratio (X)1.671.631.771.901.40
Quick Ratio (X)1.030.920.910.970.76
Inventory Turnover Ratio (X)2.110.000.000.010.01
Dividend Payout Ratio (NP) (%)7.033.630.000.0020.05
Dividend Payout Ratio (CP) (%)5.882.880.000.0012.25
Earning Retention Ratio (%)92.9796.370.000.0079.95
Cash Earning Retention Ratio (%)94.1297.120.000.0087.75
Interest Coverage Ratio (X)4.835.153.602.332.82
Interest Coverage Ratio (Post Tax) (X)3.513.602.411.421.97
Enterprise Value (Cr.)1603.801471.281910.751076.29723.31
EV / Net Operating Revenue (X)0.330.360.790.520.27
EV / EBITDA (X)10.2611.7721.7913.945.92
MarketCap / Net Operating Revenue (X)0.320.340.740.460.19
Retention Ratios (%)92.9696.360.000.0079.94
Price / BV (X)1.952.183.231.800.99
Price / Net Operating Revenue (X)0.320.340.740.460.19
EarningsYield0.050.040.010.010.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 805.02

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 22, 2024, is Undervalued by 18.91% compared to the current share price 677.00

Intrinsic Value of as of December 22, 2024 is: 1,132.63

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 22, 2024, is Undervalued by 67.30% compared to the current share price 677.00

Last 5 Year EPS CAGR: 40.70%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.58%, which is a positive sign.
  2. The company has higher reserves (450.23 cr) compared to borrowings (200.92 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (2.23 cr) and profit (65.92 cr) over the years.
  1. The stock has a high average Working Capital Days of 55.92, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 57.58, which may not be favorable.
  • 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 :
    1. Net Profit Margin: 1.68%
      • 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: 17.07% (Industry Average ROCE: 11.55%)
      • 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%: 10.17% (Industry Average ROE: 8%)
      • 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): 3.51
      • 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: 1.03
      • 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: 21.3 (Industry average Stock P/E: 101.44)
      • 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: 0.1
      • 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

Shankara Building Products Ltd. is a Public Limited Listed company incorporated on 13/10/1995 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L26922KA1995PLC018990 and registration number is 018990. Currently Company is involved in the business activities of Other specialized wholesale. Company’s Total Operating Revenue is Rs. 2328.75 Cr. and Equity Capital is Rs. 22.85 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Trading & DistributorsG2, Farah Winsford, Bengaluru Karnataka 560001compliance@shankarabuildpro.com
http://www.shankarabuildpro.com
Management
NamePosition Held
Mr. V RavichandarChairman & Ind.Director
Mr. Sukumar SrinivasManaging Director
Mr. B JayaramanIndependent Director
Mr. Chandu NairIndependent Director
Ms. Jayashri MuraliIndependent Director
Mr. C RavikumarWhole Time Director
Mr. R S V Siva PrasadNon Exe.Non Ind.Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹805.02, which is 18.91% higher than the current market price of ₹677.00. The stock has a market capitalization of 1,641 Cr. and recorded a high/low of 835/444 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹797 Cr and total liabilities of ₹1,679 Cr.

What is the Market Cap of ?

The Market Cap of is 1,641 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 677.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 835/444.

What is the Stock P/E of ?

The Stock P/E of is 21.3.

What is the Book Value of ?

The Book Value of is 339.

What is the Dividend Yield of ?

The Dividend Yield of is 0.44 %.

What is the ROCE of ?

The ROCE of is 17.2 %.

What is the ROE of ?

The ROE of is 11.1 %.

What is the Face Value of ?

The Face Value of 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 . 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