SUPER SALES INDIA LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,852 INR | +2.84% |
|
-1.26% | +54.33% |
| 02-13 | Super Sales India Names Successor to Outgoing CFO | MT |
| 02-13 | Super Sales India Limited Announces CFO Changes | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,957 | 1,265 | 574.2 | 1,723 | 2,683 | 2,359 |
| Enterprise Value (EV) 1 | 2,568 | 2,116 | 1,438 | 2,483 | 3,343 | 2,926 |
| P/E ratio | 13.8 x | 21.3 x | 8.92 x | 19.6 x | 5.57 x | 8.32 x |
| Yield | 0.39% | 0.61% | 1.34% | 0.45% | 1.14% | 0.91% |
| Capitalization / Revenue | 0.77 x | 0.43 x | 0.2 x | 0.65 x | 0.64 x | 0.64 x |
| EV / Revenue | 1.01 x | 0.72 x | 0.51 x | 0.93 x | 0.8 x | 0.8 x |
| EV / EBITDA | 6.88 x | 8.53 x | 5.2 x | 6.38 x | 4.23 x | 6.27 x |
| EV / FCF | -229 x | -8.47 x | -31.8 x | 23.8 x | 92.3 x | 111 x |
| FCF Yield | -0.44% | -11.8% | -3.14% | 4.2% | 1.08% | 0.9% |
| Price to Book | 0.7 x | 0.47 x | 0.31 x | 0.58 x | 0.67 x | 0.54 x |
| Nbr of stocks (in thousands) | 3,072 | 3,072 | 3,072 | 3,072 | 3,072 | 3,072 |
| Reference price 2 | 637.2 | 411.8 | 187.0 | 560.9 | 873.6 | 768.0 |
| Announcement Date | 18-07-02 | 19-07-04 | 20-07-04 | 21-06-28 | 22-08-02 | 23-07-03 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,543 | 2,955 | 2,838 | 2,669 | 4,194 | 3,678 |
| EBITDA 1 | 373.4 | 248 | 276.5 | 389.5 | 790.8 | 466.3 |
| EBIT 1 | 202 | 71.28 | 84.96 | 209.4 | 622.9 | 279.1 |
| Operating Margin | 7.94% | 2.41% | 2.99% | 7.85% | 14.85% | 7.59% |
| Earnings before Tax (EBT) 1 | 165.2 | 57.89 | 65.34 | 153.3 | 657.3 | 340.6 |
| Net income 1 | 142.1 | 59.49 | 64.4 | 88 | 481.6 | 283.7 |
| Net margin | 5.59% | 2.01% | 2.27% | 3.3% | 11.48% | 7.71% |
| EPS 2 | 46.26 | 19.37 | 20.97 | 28.65 | 156.8 | 92.36 |
| Free Cash Flow 1 | -11.2 | -249.9 | -45.18 | 104.3 | 36.21 | 26.44 |
| FCF margin | -0.44% | -8.46% | -1.59% | 3.91% | 0.86% | 0.72% |
| FCF Conversion (EBITDA) | - | - | - | 26.78% | 4.58% | 5.67% |
| FCF Conversion (Net income) | - | - | - | 118.54% | 7.52% | 9.32% |
| Dividend per Share 2 | 2.500 | 2.500 | 2.500 | 2.500 | 10.00 | 7.000 |
| Announcement Date | 18-07-02 | 19-07-04 | 20-07-04 | 21-06-28 | 22-08-02 | 23-07-03 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 611 | 851 | 864 | 761 | 660 | 567 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.636 x | 3.431 x | 3.126 x | 1.953 x | 0.8344 x | 1.216 x |
| Free Cash Flow 1 | -11.2 | -250 | -45.2 | 104 | 36.2 | 26.4 |
| ROE (net income / shareholders' equity) | 5.82% | 2.17% | 2.81% | 3.63% | 13.8% | 6.78% |
| ROA (Net income/ Total Assets) | 3.73% | 1.15% | 1.52% | 3.62% | 8.12% | 3.13% |
| Assets 1 | 3,812 | 5,155 | 4,244 | 2,428 | 5,931 | 9,074 |
| Book Value Per Share 2 | 909.0 | 878.0 | 612.0 | 968.0 | 1,309 | 1,414 |
| Cash Flow per Share 2 | 8.510 | 1.450 | 1.720 | 6.260 | 7.560 | 42.80 |
| Capex 1 | 164 | 228 | 188 | 27.9 | 362 | 491 |
| Capex / Sales | 6.44% | 7.72% | 6.64% | 1.04% | 8.63% | 13.34% |
| Announcement Date | 18-07-02 | 19-07-04 | 20-07-04 | 21-06-28 | 22-08-02 | 23-07-03 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +54.33% | 66.22M | |
| +27.16% | 7.01B | |
| +18.15% | 1.55B | |
| +4.98% | 1.48B | |
| +21.15% | 1.22B | |
| +8.60% | 1.06B | |
| +7.59% | 878M | |
| +13.20% | 804M | |
| +1.12% | 601M | |
| +12.56% | 579M |
- Stock Market
- Equities
- SUPER Stock
- Financials Super Sales India Limited
