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

SML ISUZU Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:49 am

Market Cap 2,099 Cr.
Current Price 1,451
High / Low 2,480/1,225
Stock P/E17.0
Book Value 228
Dividend Yield1.10 %
ROCE23.6 %
ROE46.1 %
Face Value 10.0
PEG Ratio0.12

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
Force Motors Ltd 8,826 Cr. 6,698 10,278/3,33318.5 1,8830.30 %23.8 %18.8 % 10.0
SML ISUZU Ltd 2,099 Cr. 1,451 2,480/1,22517.0 2281.10 %23.6 %46.1 % 10.0
Olectra Greentech Ltd 12,090 Cr. 1,473 2,222/1,226108 1200.03 %14.8 %8.77 % 4.00
Tata Motors Ltd 2,66,532 Cr. 724 1,179/7177.96 2750.41 %20.1 %49.4 % 2.00
Ashok Leyland Ltd 63,805 Cr. 217 265/15824.7 35.12.28 %15.0 %28.4 % 1.00
Industry Average70,670.40 Cr2,112.6035.23508.220.82%19.46%30.29%5.40

All Competitor Stocks of

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales258100233250342500410328583632499386680
Expenses264117249259340483405312540585459364608
Operating Profit-5-17-16-102176164347392271
OPM %-2%-17%-7%-4%1%3%1%5%7%7%8%6%10%
Other Income1041100122012
Interest55664547957811
Depreciation11111111101111111012121212
Profit before tax-20-33-30-26-112-9-1253221350
Tax %-1%0%2%0%-0%0%0%86%-7%1%0%6%-4%
Net Profit-20-33-29-26-112-9-0273221352
EPS in Rs-13.90-23.11-20.12-17.82-7.891.62-6.34-0.0918.5121.9714.571.8536.15

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales1,0028811,1061,1661,3561,1351,4091,1545919241,8222,196
Expenses9328501,0361,0791,2461,0901,3351,1426609651,7402,017
Operating Profit70326987110457412-69-4182179
OPM %7%4%6%7%8%4%5%1%-12%-4%4%8%
Other Income955643455635
Interest19665611161523222530
Depreciation121320202428384146444248
Profit before tax4818496884924-38-133-10017106
Tax %25%2%24%25%25%10%20%-45%0%-1%-15%-1%
Net Profit3617375163820-21-133-10020108
EPS in Rs25.1712.0225.5335.3543.545.8713.52-14.55-92.24-68.9413.7174.55
Dividend Payout %32%25%24%23%18%26%22%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-52.78%117.65%37.84%23.53%-87.30%150.00%-205.00%-533.33%24.81%120.00%440.00%
Change in YoY Net Profit Growth (%)0.00%170.42%-79.81%-14.31%-110.83%237.30%-355.00%-328.33%558.15%95.19%320.00%

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:9%
3 Years:55%
TTM:16%
Compounded Profit Growth
10 Years:20%
5 Years:41%
3 Years:41%
TTM:55%
Stock Price CAGR
10 Years:6%
5 Years:21%
3 Years:31%
1 Year:9%
Return on Equity
10 Years:2%
5 Years:-10%
3 Years:4%
Last Year:46%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:44 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital14141414141414141414141414
Reserves250262288326389384399370241147163271316
Borrowings162-0225541212246185261298265421291
Other Liabilities233274350332341377435289279357494506413
Total Liabilities6595516757277859871,0958597968169371,2131,034
Fixed Assets139143138171215365380426389349356340336
CWIP1092740783527351611118
Investments-0-0-0-0-0-0-0-0-0-0-0-0-0
Other Assets510399511515492587688429403450569861690
Total Assets6595516757277859871,0958597968169371,2131,034

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-2516269-12121-3355150-47-1990-50
Cash from Investing Activity +-2822-103-13-89-98-58-47-28-7-42-46
Cash from Financing Activity +30-1821117-3414610-976017-55127
Net Cash Flow-242-23-8-21586-15-8-731

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-92.0032.0047.0032.0069.00-167.00-172.00-173.00-330.00-339.00-183.00-242.00

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 Days553434323138381224311528
Inventory Days110133129146107158146109202143105125
Days Payable53909074709294671421187371
Cash Conversion Cycle112777310469104915484564881
Working Capital Days844737584563561960381856
ROCE %17%7%19%20%22%4%6%-4%-20%-16%9%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%
FIIs1.61%1.62%1.70%1.64%1.76%16.69%16.68%15.11%15.28%15.43%15.81%15.32%
DIIs1.28%1.00%0.94%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.07%
Public53.14%53.41%53.40%54.39%54.27%39.35%39.34%40.92%40.76%40.59%40.22%40.65%
No. of Shareholders32,26029,24530,31529,06927,55326,79425,68724,11324,88325,02325,44727,367

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.)74.5413.71-68.94-92.24-14.55
Diluted EPS (Rs.)74.5413.71-68.94-92.24-14.55
Cash EPS (Rs.)107.3343.01-38.84-60.3113.57
Book Value[Excl.RevalReserv]/Share (Rs.)197.25122.90111.53176.51265.81
Book Value[Incl.RevalReserv]/Share (Rs.)197.25122.90111.53176.51265.81
Dividend / Share (Rs.)16.000.000.000.000.00
Revenue From Operations / Share (Rs.)1516.651258.11638.29408.52797.13
PBDIT / Share (Rs.)127.3058.53-24.33-44.1111.76
PBIT / Share (Rs.)94.4829.23-54.39-75.99-16.36
PBT / Share (Rs.)73.5211.93-69.25-92.11-26.47
Net Profit / Share (Rs.)74.5113.70-68.90-92.20-14.55
PBDIT Margin (%)8.394.65-3.81-10.791.47
PBIT Margin (%)6.222.32-8.52-18.60-2.05
PBT Margin (%)4.840.94-10.84-22.54-3.32
Net Profit Margin (%)4.911.08-10.79-22.56-1.82
Return on Networth / Equity (%)37.7711.14-61.77-52.23-5.47
Return on Capital Employeed (%)34.8116.82-35.40-31.02-4.39
Return On Assets (%)8.892.11-12.22-16.76-2.45
Long Term Debt / Equity (X)0.140.090.050.180.24
Total Debt / Equity (X)1.461.451.800.800.33
Asset Turnover Ratio (%)2.042.081.150.711.18
Current Ratio (X)1.010.780.700.821.20
Quick Ratio (X)0.290.160.200.230.35
Inventory Turnover Ratio (X)3.504.162.601.671.97
Interest Coverage Ratio (X)6.073.38-1.64-2.741.16
Interest Coverage Ratio (Post Tax) (X)4.551.79-3.64-4.72-0.43
Enterprise Value (Cr.)3134.221319.50993.43828.28525.91
EV / Net Operating Revenue (X)1.430.721.071.400.45
EV / EBITDA (X)17.0015.57-28.20-12.9730.89
MarketCap / Net Operating Revenue (X)1.260.580.771.110.37
Price / BV (X)9.696.004.442.561.13
Price / Net Operating Revenue (X)1.260.580.771.110.37
EarningsYield0.030.01-0.13-0.20-0.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 1,806.49

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 24.50% compared to the current share price 1,451.00

Intrinsic Value of as of December 22, 2024 is: 4,444.07

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 206.28% compared to the current share price 1,451.00

Last 5 Year EPS CAGR: 146.01%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (292.77 cr) compared to borrowings (189.15 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (200.50 cr) and profit (12.67 cr) over the years.
  1. The stock has a low average ROCE of 7.33%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 48.42, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 79.42, 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: 4.91%
      • 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: 34.81% (Industry Average ROCE: 19.46%)
      • 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%: 37.77% (Industry Average ROE: 30.29%)
      • 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): 4.55
      • 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: 0.29
      • 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: 17 (Industry average Stock P/E: 35.23)
      • 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: 1.46
      • 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

SML Isuzu Ltd. is a Public Limited Listed company incorporated on 26/07/1983 and has its registered office in the State of Punjab, India. Company’s Corporate Identification Number(CIN) is L50101PB1983PLC005516 and registration number is 005516. Currently Company is involved in the business activities of Manufacture of commercial vehicles such as vans, lorries, over-the-road tractors for semi-trailers etc.. Company’s Total Operating Revenue is Rs. 924.17 Cr. and Equity Capital is Rs. 14.48 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Auto - LCVs/HCVsVillage Asron, Nawanshahr Punjab 144533investors@smlisuzu.com
http://www.smlisuzu.com
Management
NamePosition Held
Mr. S K TutejaChairman
Mr. Junya YamanishiManaging Director & CEO
Mr. Sudhir NayarDirector
Mr. Chandra Shekhar VermaDirector
Mr. Atima KhannaDirector
Mr. Ryusuke MiyakeDirector
Mr. Takahiro JitoshoDirector
Mr. Takashi SakumaDirector
Mr. Tomoyuki YamaguchiDirector

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹1806.49, which is 24.50% higher than the current market price of ₹1,451.00. The stock has a market capitalization of 2,099 Cr. and recorded a high/low of 2,480/1,225 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹316 Cr and total liabilities of ₹1,034 Cr.

What is the Market Cap of ?

The Market Cap of is 2,099 Cr..

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

The current stock price of as on 22 December 2024 is 1,451.

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

In FY 2024-2025, the High / Low of stocks is 2,480/1,225.

What is the Stock P/E of ?

The Stock P/E of is 17.0.

What is the Book Value of ?

The Book Value of is 228.

What is the Dividend Yield of ?

The Dividend Yield of is 1.10 %.

What is the ROCE of ?

The ROCE of is 23.6 %.

What is the ROE of ?

The ROE of is 46.1 %.

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