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

State Trading Corporation of India Ltd (STCINDIA): Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:43 am

Market Cap 920 Cr.
Current Price 153
High / Low 252/116
Stock P/E12.4
Book Value 769
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 10.0
PEG Ratio0.13

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

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales2008-800000000
Expenses1216121881112111413111112
Operating Profit-10-16-12-10-16-11-12-11-14-13-11-11-12
OPM %-493%-120%
Other Income1414-6623431820202718292529
Interest0000000020002
Depreciation5400000000000
Profit before tax-1-7-781326889115181414
Tax %18%0%0%0%172%0%0%0%37%1%0%-1%2%
Net Profit-1-7-7813-1988975181414
EPS in Rs-0.22-1.09-12.962.09-3.171.271.321.481.210.823.002.332.36

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
Sales19,14715,53914,49410,6017,81410,8668,9032,937250000
Expenses19,16115,51614,52610,7047,91810,9709,0263,063342544847
Operating Profit-1422-32-103-104-104-123-126-93-54-48-47
OPM %-0%0%-0%-1%-1%-1%-1%-4%-37%
Other Income204-356239294129334-60535601585100
Interest46850656863372183615672222
Depreciation4521161717151616000
Profit before tax-282-845-381-457-712-623-899-114-50-413651
Tax %-1%-0%1%1%2%-1%-2%0%0%110%12%0%
Net Profit-278-845-386-462-729-618-883-114-50-873251
EPS in Rs-46.36-140.79-64.40-77.04-121.42-103.00-147.17-19.00-8.41-14.485.308.51
Dividend Payout %-4%0%0%0%0%0%0%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 (%)-203.96%54.32%-19.69%-57.79%15.23%-42.88%87.09%56.14%-74.00%136.78%59.38%
Change in YoY Net Profit Growth (%)0.00%258.28%-74.01%-38.10%73.02%-58.11%129.97%-30.95%-130.14%210.78%-77.41%

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:%
5 Years:%
3 Years:%
TTM:-94%
Compounded Profit Growth
10 Years:8%
5 Years:18%
3 Years:42%
TTM:115%
Stock Price CAGR
10 Years:-2%
5 Years:27%
3 Years:12%
1 Year:13%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 6:43 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital60606060606060606060606060
Reserves-1,567-2,412-1,883-2,345-3,076-3,692-4,573-4,686-4,733-4,815-4,762-4,693-4,673
Borrowings2,6912,4732,5192,8012,8522,9492,1811,9891,9871,9871,9871,9811,981
Other Liabilities3,3183,2113,9794,3424,4535,1265,1405,1375,0485,0755,0635,0454,987
Total Liabilities4,5023,3324,6764,8584,2904,4432,8082,4992,3612,3072,3472,3932,355
Fixed Assets65699649509349189048878710000
CWIP9100120020000
Investments0000000000000
Other Assets4,4283,2623,7103,9073,3553,5231,9031,6121,4882,3072,3472,3932,355
Total Assets4,5023,3324,6764,8584,2904,4432,8082,4992,3612,3072,3472,3932,355

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +53416124-153712071,371-449-1945-62-22
Cash from Investing Activity +616262933362737614378195
Cash from Financing Activity +-701-385-93131-106-229-901-200-2000
Net Cash Flow-162-207-437-214497-273-53122073

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-16.0020.00-34.00-105.00-106.00-106.00-125.00-127.00-94.00-55.00-49.00-48.00

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 Days444661919975521202-565,729-9,760,100
Inventory Days100020000-32-456
Days Payable187182287825229
Cash Conversion Cycle273943699267-3-3-27-565,761-9,760,556
Working Capital Days102-6-20-50-61-140-441-5,244-1,905,892-33,958,870
ROCE %17%35%47%23%87%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters90.00%90.00%90.00%90.00%90.00%90.00%90.00%90.00%90.00%90.00%90.00%90.00%
FIIs0.01%0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.06%0.00%
DIIs1.01%1.01%1.01%1.01%1.01%1.01%1.01%1.01%0.63%0.62%0.59%0.59%
Government0.08%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public8.90%8.99%8.99%8.99%8.99%8.98%9.00%8.99%9.36%9.39%9.36%9.42%
No. of Shareholders24,44324,45223,67423,39123,13423,15722,00121,71121,68122,08123,41123,985

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.)12.038.74-13.54-7.82-18.88
Diluted EPS (Rs.)12.038.74-13.54-7.82-18.88
Cash EPS (Rs.)8.515.30-14.47-5.76-16.42
Book Value[Excl.RevalReserv]/Share (Rs.)-919.11-931.14-939.88-926.57-918.75
Book Value[Incl.RevalReserv]/Share (Rs.)-772.21-783.71-792.45-778.90-771.08
Revenue From Operations / Share (Rs.)0.000.000.0041.63489.45
PBDIT / Share (Rs.)8.156.285.23-5.84-2.84
PBIT / Share (Rs.)8.156.285.23-8.49-5.42
PBT / Share (Rs.)8.556.00-6.91-8.38-19.00
Net Profit / Share (Rs.)8.515.30-14.47-8.41-19.00
NP After MI And SOA / Share (Rs.)8.515.30-14.47-8.41-19.00
PBDIT Margin (%)0.000.000.00-14.03-0.58
PBIT Margin (%)0.000.000.00-20.39-1.10
PBT Margin (%)0.000.000.00-20.11-3.88
Net Profit Margin (%)0.000.000.00-20.19-3.88
NP After MI And SOA Margin (%)0.000.000.00-20.19-3.88
Return on Networth / Equity (%)-0.92-0.560.000.000.00
Return on Capital Employeed (%)-1.05-0.80-0.661.430.93
Return On Assets (%)2.131.35-3.76-2.13-4.56
Total Debt / Equity (X)-0.35-0.35-0.35-0.35-0.36
Asset Turnover Ratio (%)0.000.000.000.101.11
Current Ratio (X)0.330.330.320.070.08
Quick Ratio (X)0.330.330.320.070.08
Interest Coverage Ratio (X)25.2519.4416.18-18.26-2.34
Interest Coverage Ratio (Post Tax) (X)25.1217.27-7.22-26.64-4.48
Enterprise Value (Cr.)2525.032380.802532.222344.152125.41
EV / Net Operating Revenue (X)0.000.000.009.380.72
EV / EBITDA (X)51.6463.1480.64-66.86-124.73
MarketCap / Net Operating Revenue (X)0.000.000.001.780.06
Price / BV (X)-0.13-0.07-0.10-0.08-0.03
Price / Net Operating Revenue (X)0.000.000.001.780.06
EarningsYield0.060.07-0.14-0.11-0.61

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 1,458.95

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 853.56% compared to the current share price 153.00

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of as of December 22, 2024 is: 2,851.28

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 1,763.58% compared to the current share price 153.00

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 95.43%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 17.42%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -62.08, which is a positive sign.
  3. The stock has a low average Cash Conversion Cycle of -22.50, which is a positive sign.
  1. The company has higher borrowings (2,336.77) compared to reserves (-3,685.38), which may suggest financial risk.
  2. The company has not shown consistent growth in sales (27.92) and profit (-359.75).
  • 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: 0%
      • 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: -1.05% (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%: -0.92% (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): 25.12
      • 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: 0.33
      • 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: 12.4 (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: -0.35
      • 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

State Trading Corporation Of India Ltd. is a Public Limited Listed company incorporated on 31/12/1956 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L74899DL1956GOI002674 and registration number is 002674. Currently company belongs to the Industry of Trading. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 60.00 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Trading & DistributorsJawahar Vyapar Bhavan, Tolstoy Marg, New Delhi Delhi 110001co@stclimited.co.in
http://www.stclimited.co.in
Management
NamePosition Held
Mr. Hardeep SinghChairman & Managing Director
Mr. Kapil Kumar GuptaDirector - Finance
Mr. Satish Kumar ChawlaNon Official PartTime (Ind.) Director
Mr. Divakar Shetty KaupNon Official PartTime (Ind.) Director
Mr. Naresh Dhanrajbhai KellaNon Official PartTime (Ind.) Director
Mr. Manjeet Kumar RazdanNon Official PartTime (Ind.) Director
Dr. Vivek Atul BhuskuteNon Official PartTime (Ind.) Director
Mr. Ashok Kumar AseriNon Official PartTime (Ind.) Director
Dr. Rohini Sanjay KacholeNon Official PartTime (Ind.) Director
Mr. Siddharth MahajanGovernment Nominee Director
Mrs. Arti BhatnagarGovernment Nominee Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹1458.95, which is 853.56% higher than the current market price of ₹153.00. The stock has a market capitalization of 920 Cr. and recorded a high/low of 252/116 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-4,673 Cr and total liabilities of ₹2,355 Cr.

What is the Market Cap of ?

The Market Cap of is 920 Cr..

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

The current stock price of as on 22 December 2024 is 153.

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

In FY 2024-2025, the High / Low of stocks is 252/116.

What is the Stock P/E of ?

The Stock P/E of is 12.4.

What is the Book Value of ?

The Book Value of is 769.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is %.

What is the ROE of ?

The ROE of is %.

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