METAL COATINGS (INDIA) LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 84.7 INR | +2.73% |
|
+0.85% | -9.03% |
| 05-29 | Metal Coatings Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
| 05-29 | Metal Coatings Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 198.9 | 181.7 | 190.5 | 197.1 | 309.6 | 600.9 |
| Enterprise Value (EV) 1 | 294.5 | 257.4 | 190.9 | 239.7 | 406.1 | 595.5 |
| P/E ratio | 9.98 x | 5.92 x | 6.67 x | 7.69 x | 11 x | 21.8 x |
| Yield | 3.68% | 2.02% | - | - | - | - |
| Capitalization / Revenue | 0.18 x | 0.12 x | 0.16 x | 0.21 x | 0.22 x | 0.35 x |
| EV / Revenue | 0.27 x | 0.17 x | 0.16 x | 0.25 x | 0.29 x | 0.35 x |
| EV / EBITDA | 7.05 x | 5.55 x | 4.82 x | 7 x | 9.78 x | 15 x |
| EV / FCF | 17 x | 13.8 x | 2.63 x | -4.85 x | -6.9 x | 6.3 x |
| FCF Yield | 5.88% | 7.27% | 38.1% | -20.6% | -14.5% | 15.9% |
| Price to Book | 0.8 x | 0.68 x | 0.66 x | 0.63 x | 0.91 x | 1.63 x |
| Nbr of stocks (in thousands) | 7,327 | 7,327 | 7,327 | 7,327 | 7,327 | 7,327 |
| Reference price 2 | 27.15 | 24.80 | 26.00 | 26.90 | 42.25 | 82.02 |
| Announcement Date | 18-08-13 | 19-09-04 | 20-09-05 | 21-08-19 | 22-07-25 | 23-09-06 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,105 | 1,541 | 1,202 | 941.2 | 1,423 | 1,704 |
| EBITDA 1 | 41.77 | 46.35 | 39.6 | 34.26 | 41.53 | 39.64 |
| EBIT 1 | 34.86 | 39.99 | 34.06 | 29.1 | 36.79 | 35.11 |
| Operating Margin | 3.16% | 2.6% | 2.83% | 3.09% | 2.59% | 2.06% |
| Earnings before Tax (EBT) 1 | 31.27 | 40.79 | 38.66 | 34.32 | 37.57 | 36.48 |
| Net income 1 | 19.93 | 30.73 | 28.55 | 25.67 | 28.23 | 27.65 |
| Net margin | 1.8% | 1.99% | 2.38% | 2.73% | 1.98% | 1.62% |
| EPS 2 | 2.720 | 4.190 | 3.896 | 3.500 | 3.850 | 3.770 |
| Free Cash Flow 1 | 17.33 | 18.72 | 72.66 | -49.37 | -58.84 | 94.5 |
| FCF margin | 1.57% | 1.22% | 6.05% | -5.25% | -4.14% | 5.55% |
| FCF Conversion (EBITDA) | 41.48% | 40.39% | 183.5% | - | - | 238.39% |
| FCF Conversion (Net income) | 86.94% | 60.91% | 254.53% | - | - | 341.77% |
| Dividend per Share 2 | 1.000 | 0.5000 | - | - | - | - |
| Announcement Date | 18-08-13 | 19-09-04 | 20-09-05 | 21-08-19 | 22-07-25 | 23-09-06 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 95.6 | 75.7 | 0.4 | 42.6 | 96.5 | - |
| Net Cash position 1 | - | - | - | - | - | 5.45 |
| Leverage (Debt/EBITDA) | 2.287 x | 1.634 x | 0.0102 x | 1.243 x | 2.324 x | - |
| Free Cash Flow 1 | 17.3 | 18.7 | 72.7 | -49.4 | -58.8 | 94.5 |
| ROE (net income / shareholders' equity) | 8.15% | 11.9% | 10.3% | 8.49% | 8.63% | 7.8% |
| ROA (Net income/ Total Assets) | 5.54% | 6.28% | 5.48% | 4.33% | 4.8% | 4.73% |
| Assets 1 | 359.9 | 489.3 | 520.8 | 592.7 | 588.5 | 584.1 |
| Book Value Per Share 2 | 33.90 | 36.40 | 39.60 | 43.00 | 46.40 | 50.40 |
| Cash Flow per Share 2 | 0.1000 | 0.1200 | 3.500 | 7.150 | 0.1000 | 0.7400 |
| Capex | - | 0.14 | 3.38 | 5.02 | 0.11 | 14.8 |
| Capex / Sales | - | 0.01% | 0.28% | 0.53% | 0.01% | 0.87% |
| Announcement Date | 18-08-13 | 19-09-04 | 20-09-05 | 21-08-19 | 22-07-25 | 23-09-06 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.03% | 7.44M | |
| -23.69% | 1.95B | |
| -10.21% | 1.63B | |
| -18.87% | 1.2B | |
| +6.37% | 1.32B | |
| -18.21% | 975M | |
| -8.89% | 884M | |
| -.--% | 731M | |
| -8.62% | 613M | |
| +5.34% | 572M |
- Stock Market
- Equities
- METALCO6 Stock
- Financials Metal Coatings (India) Limited
