24 Sep 2018 | 11:51 PM
 

Skipper Ltd. Share Price Live (BSE)
0

BSE Code: 538562 | NSE Symbol: SKIPPER
103.15
-7.55
(-6.82 %)
24 Sep 2018 | 03:55 PM
Change company
  • Open (Rs)
    110.65
  • Prev. close (Rs.)
    110.70
  • High (Rs.)
    111.50
  • Low (Rs.)
    102.00
  • 52W H (Rs.)
    292.50
  • 52W L (Rs.)
    110.00
  • Volume
    10763
  • MCap (Rs in Cr.)
    1,059.05

Skipper Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.48 12.14 9.30 8.72 2.63 1.92 1.08
Adjusted Cash EPS (Rs.) 15.95 15.23 11.65 10.86 4.10 3.21 2.74
Reported EPS (Rs.) 11.48 12.14 9.30 8.72 2.63 1.92 1.08
Reported Cash EPS (Rs.) 15.95 15.23 11.65 10.86 4.10 3.21 2.74
Dividend Per Share 1.65 0.00 1.40 1.30 0.15 0.10 0.10
Operating Profit Per Share (Rs.) 29.49 26.60 21.43 21.03 10.77 8.75 8.69
Book Value (Excl Rev Res) Per Share (Rs.) 29.49 26.60 21.43 21.03 10.77 8.75 8.69
Book Value (Incl Rev Res) Per Share (Rs.) 29.49 26.60 21.43 21.03 10.77 8.75 8.69
Net Operating Income Per Share (Rs.) 202.15 162.69 147.21 128.31 101.79 92.40 105.10
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.58 16.35 14.55 16.38 10.58 9.47 8.26
Gross Profit Margin (%) 12.37 14.45 12.95 14.71 9.13 8.07 6.68
Net Profit Margin (%) 5.67 7.46 6.31 6.79 2.58 2.07 1.33
Adjusted Cash Margin (%) 7.88 9.34 7.88 8.45 4.02 3.46 2.91
Adjusted Return On Net Worth (%) 18.47 23.34 25.17 29.72 11.83 9.25 5.79
Reported Return On Net Worth (%) 18.47 23.34 25.17 29.72 11.83 9.25 5.79
Return On long Term Funds (%) 32.19 34.45 34.76 41.39 21.23 18.49 15.24
LEVERAGE RATIOS
Long Term Debt / Equity 0.26 0.33 0.52 0.57 1.01 0.98 1.58
Total Debt/Equity 0.72 0.78 1.17 1.14 1.79 1.97 2.51
Owners fund as % of total Source 0.72 0.78 1.17 1.14 1.79 1.97 2.51
Fixed Assets Turnover Ratio 2.03 1.88 2.05 2.04 1.68 1.69 1.56
LIQUIDITY RATIOS
Current Ratio 1.89 1.98 2.08 1.70 2.19 2.50 1.86
Current Ratio (Inc. ST Loans) 0.99 0.95 0.96 0.93 0.90 0.79 0.85
Quick Ratio 1.02 1.15 1.40 1.15 1.25 1.20 1.04
Inventory Turnover Ratio 29.49 26.60 21.43 21.03 10.77 8.75 8.69
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 16.20 13.87 15.05 14.91 5.70 5.20 9.30
Dividend payout Ratio (Cash Profit) 11.66 11.06 12.01 11.96 3.65 3.11 3.65
Earning Retention Ratio 83.80 86.13 84.95 85.09 94.30 94.80 90.70
Cash Earnings Retention Ratio 88.34 88.94 87.99 88.04 96.35 96.89 96.35
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.82 2.67 3.69 3.09 9.67 12.71 13.86
Financial Charges Coverage Ratio 3.88 4.11 3.94 3.72 1.86 1.87 1.72
Fin. Charges Cov.Ratio (Post Tax) 3.09 3.32 3.09 2.91 1.69 1.67 1.59
COMPONENT RATIOS
Material Cost Component(% earnings) 74.28 73.86 65.58 67.30 77.64 81.53 73.27
Selling Cost Component 0.67 0.89 0.72 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 24.55 0.00 88.48 3.98 2.42 3.51 1.17
Import Comp. in Raw Mat. Consumed 0.00 0.00 7.89 5.65 7.59 9.33 2.72
Long term assets / Total Assets 2.03 1.88 2.05 2.04 1.68 1.69 1.56
Bonus Component In Equity Capital (%) 4.74 4.75 4.75 4.75 4.76 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,036.32 1,028.97 1,004.11 997.81 1,027.60 1,041.09 1,045.34
EV / Net Sales (X) 0.50 0.62 0.67 0.76 0.99 1.16 1.41
EV / EBITDA (X) 3.40 3.74 4.47 4.60 9.15 12.01 16.58
MarketCap / Sales (X) 0.51 0.63 0.70 0.80 1.01 1.17 1.42
Retention Ratios (%) 83.80 86.13 84.95 85.09 94.30 94.80 90.70
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 4.53
Price / Sales (X) 0.51 0.63 0.70 0.80 1.01 1.11 0.98
Earning Yield (%) 0.11 0.12 0.09 0.08 0.03 0.02 0.01
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 10.26 10.23 10.23 10.23 10.23 9.74 7.04
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 29.00
Reserves and Surplus 627.02 521.89 367.59 289.77 217.08 192.46 123.58
Loan Funds
Secured Loans 461.33 415.40 279.18 252.33 317.11 307.83 228.27
Unsecured Loans 0.00 0.00 161.08 90.77 89.12 89.80 71.15
Total 1,098.61 947.53 818.08 643.11 633.55 599.84 459.04
USES OF FUNDS
Fixed Assets
Gross Block 692.50 626.49 484.05 428.40 393.58 367.10 311.56
Less : Revaluation Reserve 0.00 0.00 3.70 3.86 3.86 3.88 3.91
Less: Accum. Depreciation 171.64 129.65 98.81 77.13 55.07 40.89 28.79
Net Block 520.87 496.84 385.24 347.41 334.66 322.32 278.86
Capital Work in Progress 1.58 14.36 39.95 3.47 8.29 3.59 2.05
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 1,221.08 879.64 765.07 708.96 534.71 457.07 384.58
Less : Current Liabilities and Provisions 644.92 443.33 368.47 416.72 244.11 183.14 206.45
Total Net Current Assets 576.16 436.32 396.60 292.23 290.60 273.93 178.13
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,098.61 947.53 821.79 643.11 633.55 599.84 459.04
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 34.58 32.80 27.92 624.65 232.89 126.50 128.67
Number of Equity shares outstanding 10.26 10.23 10.23 10.23 10.23 9.74 7.04
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,073.72 1,664.60 1,506.22 1,312.80 1,041.51 900.35 740.34
Other Income 0.00 0.00 78.57 53.12 35.26 24.97 39.57
Stock Adjustments -144.23 -82.15 -5.31 24.65 -26.94 -36.53 22.10
Total Income 1,929.49 1,582.45 1,579.48 1,390.56 1,049.83 888.79 802.01
EXPENDITURE :
Raw Materials 1,468.82 1,172.95 953.80 855.09 786.99 719.39 536.12
Excise Duty 33.90 132.57 100.49 111.99 92.11 85.56 60.63
Power and Fuel Cost 61.31 57.97 45.27 52.45 51.77 34.64 29.65
Other Manufacturing Expenses 61.31 57.97 123.84 105.57 87.03 59.61 69.22
Employee Cost 93.40 74.47 49.96 34.10 27.39 19.46 16.99
Selling and Administration Expenses 13.94 14.89 10.96 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,732.69 1,510.82 1,284.33 1,159.20 1,045.28 918.67 712.61
Profit before Interest, Depreciation and Tax 770.95 693.57 541.05 486.65 454.13 413.46 348.31
Interest and Financial Charges 78.44 67.08 57.00 58.26 60.54 46.36 36.75
Profit before Depreciation and Tax 692.50 626.49 484.05 428.40 393.58 367.10 311.56
Depreciation 45.91 31.56 24.12 21.99 15.08 12.57 11.71
Profit Before Tax 180.39 176.72 143.30 136.57 36.71 27.76 14.61
Tax 62.63 52.50 48.17 47.40 9.81 9.05 4.71
Profit After Tax 117.76 124.22 95.13 89.17 26.91 18.71 9.89
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 485.52 385.30 248.07 182.42 97.05 72.78 58.08
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 19.09 17.24 11.41 10.59 1.27 0.82 0.21
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items -0.30 -0.07 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 1.48 14.64 28.64 2.49 12.82 8.57 6.86
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 180.39 176.72 143.30 136.57 36.71 27.76 14.61
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 80.45 176.01 0.00 173.82 64.33 -61.89 78.73
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -41.88 -79.14 0.00 -31.64 -31.64 -55.87 -55.00
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -39.24 -110.03 0.00 -116.03 -19.21 122.01 -22.02
Net Cash used in Financing Activities -39.24 -110.03 0.00 -116.03 -19.21 122.01 -22.02
Net Inc./(Dec.) in Cash and Cash Equivalent -0.68 -13.16 -13.99 26.15 13.49 4.25 1.71
Cash and Cash Equivalents at End of the year 0.80 1.48 14.65 28.64 26.31 12.82 8.57
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 478.70 592.85 566.42 515.62 398.82 583.73 430.59
Other Income 0.32 0.78 0.33 0.33 0.75 0.82 0.80
Stock Adjustment -40.58 -76.89 20.97 -39.74 -48.57 -5.64 -10.48
Raw Material 365.87 418.49 369.26 385.49 295.58 382.32 294.74
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 23.46 23.72 23.55 25.13 21.00 19.21 19.27
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 84.98 118.96 78.56 76.45 79.20 96.61 70.02
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 44.97 108.58 74.08 68.29 51.61 91.24 57.04
Interest 27.40 23.93 17.63 20.03 16.86 12.37 17.68
Gross Profit 17.90 85.43 56.78 48.58 35.51 79.69 40.15
Depreciation 11.52 11.35 11.76 12.05 10.75 10.02 7.61
Taxation 1.88 24.73 15.82 13.29 8.78 16.88 10.19
Net Profit / Loss 4.50 49.35 29.20 23.24 15.98 52.78 22.35
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.27 10.26 10.24 10.24 10.23 10.23 10.23
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 0.44 4.82 2.85 2.27 1.56 5.16 2.18
Diluted EPS 0.44 4.80 2.84 2.26 1.56 5.15 2.18
EPS After Extra Ordinary Items
Basic EPS 0.44 4.82 2.85 2.27 1.56 5.16 2.18
Diluted EPS 0.44 4.80 2.84 2.26 1.56 5.15 2.18
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,073.72 1,159.27 914.44 1,702.96 1,014.32 688.64 1,506.22
Other Income 2.19 1.12 1.08 3.12 1.62 1.51 5.17
Stock Adjustment -144.23 -55.92 -88.30 -82.15 -16.12 -66.03 -5.31
Raw Material 1,468.82 787.75 681.07 1,172.95 677.06 495.89 953.81
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 93.40 47.27 46.13 73.15 38.48 34.67 49.96
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 353.18 197.52 155.65 292.97 166.63 126.34 288.52
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 302.55 182.65 119.90 246.04 148.28 97.76 219.25
Interest 78.44 41.56 36.88 61.10 30.06 31.04 57.00
Gross Profit 226.30 142.21 84.09 188.07 119.84 68.22 167.41
Depreciation 45.91 23.11 22.80 31.55 17.63 13.92 24.12
Taxation 62.63 40.55 22.07 45.02 27.08 17.94 48.17
Net Profit / Loss 117.76 78.55 39.22 111.50 75.13 36.36 95.13
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 10.26 10.26 10.24 10.23 10.23 10.23 10.23
Equity Dividend Rate 165.00 0.00 0.00 155.00 0.00 0.00 140.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 11.50 0.00 3.83 10.90 0.00 3.55 9.30
Diluted EPS 11.46 0.00 3.82 10.89 0.00 3.55 9.30
EPS After Extra Ordinary Items
Basic EPS 11.50 0.00 3.83 10.90 0.00 3.55 9.30
Diluted EPS 11.46 0.00 3.82 10.89 0.00 3.55 9.30