24 Apr 2017 | 7:57 AM
 

Skipper Ltd. Share Price Live (BSE)
0

BSE Code: 538562 | NSE Symbol: SKIPPER
193.00
3.30
(1.74 %)
21 Apr 2017 | 04:01 PM
Change company
  • Open (Rs)
    190.05
  • Prev. close (Rs.)
    189.70
  • High (Rs.)
    194.90
  • Low (Rs.)
    186.80
  • 52W H (Rs.)
    196.50
  • 52W L (Rs.)
    125.25
  • Volume (Rs.)
    9735
  • MCap (Rs in Cr.)
    1,974.70

Skipper Ltd. Financial Information

No Data Found !!
Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 9.30 8.72 2.63 1.92 1.08 2.50
Adjusted Cash EPS (Rs.) 11.65 10.86 4.10 3.21 2.74 3.44
Reported EPS (Rs.) 9.30 8.72 2.63 1.92 1.08 2.50
Reported Cash EPS (Rs.) 11.65 10.86 4.10 3.21 2.74 3.44
Dividend Per Share 1.40 1.30 0.15 0.10 0.10 0.15
Operating Profit Per Share (Rs.) 21.43 21.03 10.77 8.75 8.69 6.66
Book Value (Excl Rev Res) Per Share (Rs.) 21.43 21.03 10.77 8.75 8.69 6.66
Book Value (Incl Rev Res) Per Share (Rs.) 21.43 21.03 10.77 8.75 8.69 6.66
Net Operating Income Per Share (Rs.) 147.21 128.31 101.79 92.40 105.10 71.33
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 14.55 16.38 10.58 9.47 8.26 9.33
Gross Profit Margin (%) 12.95 14.71 9.13 8.07 6.68 8.02
Net Profit Margin (%) 6.31 6.79 2.58 2.07 1.33 3.51
Adjusted Cash Margin (%) 7.88 8.45 4.02 3.46 2.91 4.77
Adjusted Return On Net Worth (%) 25.17 29.72 11.83 9.25 5.79 14.19
Reported Return On Net Worth (%) 25.17 29.72 11.83 9.25 5.79 14.19
Return On long Term Funds (%) 34.76 41.39 21.23 18.49 15.24 15.42
LEVERAGE RATIOS
Long Term Debt / Equity 0.52 0.57 1.01 0.98 1.58 1.34
Total Debt/Equity 1.17 1.14 1.79 1.97 2.51 2.89
Owners fund as % of total Source 1.17 1.14 1.79 1.97 2.51 2.89
Fixed Assets Turnover Ratio 2.05 2.04 1.68 1.69 1.56 1.26
LIQUIDITY RATIOS
Current Ratio 2.08 1.70 2.19 2.50 1.86 5.23
Current Ratio (Inc. ST Loans) 0.96 0.93 0.90 0.79 0.85 0.74
Quick Ratio 1.40 1.15 1.25 1.20 1.04 2.21
Inventory Turnover Ratio 21.43 21.03 10.77 8.75 8.69 6.66
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 15.05 14.91 5.70 5.20 9.30 5.98
Dividend payout Ratio (Cash Profit) 12.01 11.96 3.65 3.11 3.65 4.36
Earning Retention Ratio 84.95 85.09 94.30 94.80 90.70 94.02
Cash Earnings Retention Ratio 87.99 88.04 96.35 96.89 96.35 95.64
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.69 3.09 9.67 12.71 13.86 13.65
Financial Charges Coverage Ratio 3.94 3.72 1.86 1.87 1.72 2.63
Fin. Charges Cov.Ratio (Post Tax) 3.09 2.91 1.69 1.67 1.59 2.24
COMPONENT RATIOS
Material Cost Component(% earnings) 65.58 67.30 77.64 81.53 73.27 89.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 88.48 3.98 2.42 3.51 1.17 2.18
Import Comp. in Raw Mat. Consumed 7.89 5.65 7.59 9.33 2.72 3.76
Long term assets / Total Assets 2.05 2.04 1.68 1.69 1.56 1.26
Bonus Component In Equity Capital (%) 4.75 4.75 4.76 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,909.04 1,902.75 1,932.53 1,946.02 1,950.27 1,951.97
EV / Net Sales (X) 1.27 1.45 1.86 2.16 2.63 3.88
EV / EBITDA (X) 8.51 8.78 17.20 22.45 30.92 38.01
MarketCap / Sales (X) 1.30 1.49 1.88 2.18 2.65 3.90
Retention Ratios (%) 84.95 85.09 94.30 94.80 90.70 94.02
Price / BV (X) 0.00 0.00 0.00 0.00 8.45 8.80
Price / Sales (X) 1.30 1.49 1.88 2.07 1.82 2.68
Earning Yield (%) 0.05 0.05 0.01 0.01 0.01 0.01
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 10.23 10.23 10.23 9.74 7.04 7.04 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 29.00 29.00 0.00
Reserves and Surplus 367.59 289.77 217.08 192.46 123.58 117.20 103.96
Loan Funds
Secured Loans 279.18 252.33 317.11 307.83 228.27 246.22 137.34
Unsecured Loans 161.08 90.77 89.12 89.80 71.15 84.46 61.96
Total 818.08 643.11 633.55 599.84 459.04 483.94 310.30
USES OF FUNDS
Fixed Assets
Gross Block 484.05 428.40 393.58 367.10 311.56 225.40 143.78
Less : Revaluation Reserve 3.70 3.86 3.86 3.88 3.91 3.93 0.00
Less: Accum. Depreciation 98.81 77.13 55.07 40.89 28.79 17.30 10.79
Net Block 381.54 347.41 334.66 322.32 278.86 204.17 133.00
Capital Work in Progress 39.95 3.47 8.29 3.59 2.05 33.49 47.17
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.19
Net Current Assets
Current Assets, Loans and Advances 765.07 708.96 534.71 457.07 384.58 304.46 174.81
Less : Current Liabilities and Provisions 368.47 416.72 244.11 183.14 206.45 58.18 44.87
Total Net Current Assets 396.60 292.23 290.60 273.93 178.13 246.28 129.94
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 818.08 643.11 633.55 599.84 459.04 483.94 310.30
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 2.04
Contingent liabilities 27.92 624.65 232.89 126.50 128.67 170.27 20.69
Number of Equity shares outstanding 10.23 10.23 10.23 9.74 7.04 7.04 7.04
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
INCOME :
Sales Turnover 1,506.22 1,312.80 1,041.51 900.35 740.34 502.47 422.56
Other Income 78.57 53.12 35.26 24.97 39.57 11.72 8.45
Stock Adjustments -5.31 24.65 -26.94 -36.53 22.10 -47.85 -13.27
Total Income 1,579.48 1,390.56 1,049.83 888.79 802.01 466.34 417.74
EXPENDITURE :
Raw Materials 953.80 855.09 786.99 719.39 536.12 441.16 348.06
Excise Duty 100.49 111.99 92.11 85.56 60.63 40.25 21.04
Power and Fuel Cost 45.27 52.45 51.77 34.64 29.65 15.74 3.41
Other Manufacturing Expenses 123.84 105.57 87.03 59.61 69.22 27.45 11.86
Employee Cost 49.96 34.10 27.39 19.46 16.99 12.13 7.24
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 13.50
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 1,273.37 1,159.20 1,045.28 918.67 712.61 536.73 405.10
Profit before Interest, Depreciation and Tax 541.05 486.65 454.13 413.46 348.31 244.91 153.70
Interest and Financial Charges 57.00 58.26 60.54 46.36 36.75 19.51 9.91
Profit before Depreciation and Tax 484.05 428.40 393.58 367.10 311.56 225.40 143.78
Depreciation 24.12 21.99 15.08 12.57 11.71 6.57 3.20
Profit Before Tax 143.30 136.57 36.71 27.76 14.61 25.27 20.24
Tax 48.17 47.40 9.81 9.05 4.71 7.62 6.68
Profit After Tax 95.13 89.17 26.91 18.71 9.89 17.65 13.56
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 248.07 182.42 97.05 72.78 58.08 51.42 36.33
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 11.41 10.59 1.27 0.82 0.21 0.88 0.88
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 28.64 2.49 12.82 8.57 6.86 8.09
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 143.30 136.57 36.71 27.76 14.61 25.27
Adjustments :
Depreciation 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
Dividend Received 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
P/L on Sales of Invest 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
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 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
Inventories 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
Loans and Advances 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
Net Stock on Hire 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
Trade Bill(s) Purchased 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
Change in Deposits 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
Total Adjustments (OP before Working Capital Changes) 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
Adjustments :
Interest Paid(Net) 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
Advance Tax Paid 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
Total Adjustments(Cash Generated from/(used in) Operations 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
Extraordinary Items :
Excess Depreciation W/b 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
Payment Towards VRS 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
Gain on Forex Exch. Transactions 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
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 64.35 173.82 64.33 -61.89 78.73 -112.42
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 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
Capital WIP 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
Financial / Capital Investment :
Purchase of Investments 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
Investment Income 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
Dividend Received 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
Loans to Subsidiaires 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
Issue of Shares on Acquisition of Cos. 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
Acquisition of Companies 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
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -91.16 -31.64 -31.64 -55.87 -55.00 -64.37
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
Proceed from Issue of Debentures 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
Proceed from Bank Borrowings 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
Proceed from Deposits 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
Cash/Capital Investment Subsidy 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
Payments :
Share Application Money Refund 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
Of the Long Tem Borrowings 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
Of Financial Liabilities 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
Shelter Assistance Reserve 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
Others 12.82 -116.03 -19.21 122.01 -22.02 175.56
Net Cash used in Financing Activities 12.82 -116.03 -19.21 122.01 -22.02 175.56
Net Inc./(Dec.) in Cash and Cash Equivalent -13.99 26.15 13.49 4.25 1.71 -1.23
Cash and Cash Equivalents at End of the year 14.65 28.64 26.31 12.82 8.57 6.86
No Data Found !!
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 430.59 402.72 285.92 529.75 371.77 368.05 236.66
Other Income 0.80 0.73 0.78 1.10 0.86 2.60 0.61
Stock Adjustment -10.48 -49.10 -16.92 81.98 2.83 -19.68 -70.44
Raw Material 294.74 301.90 193.99 259.35 229.38 248.64 216.43
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 19.27 19.16 15.51 15.24 12.17 12.36 10.20
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 70.02 75.24 51.10 99.78 77.90 65.72 45.13
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 57.04 55.52 42.24 73.41 49.49 61.00 35.34
Interest 17.68 15.03 16.02 15.54 15.31 11.43 14.73
Gross Profit 40.15 41.22 27.00 58.96 35.04 52.17 21.23
Depreciation 7.61 7.17 6.75 6.32 6.13 5.78 5.88
Taxation 10.19 11.41 6.53 16.53 10.21 16.10 5.33
Net Profit / Loss 22.35 22.64 13.72 36.12 18.70 30.29 10.02
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 10.23 10.23 10.23 10.23 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 2.83 2.83
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 27.62 27.62
EPS Before Extra Ordinary Items
Basic EPS 2.18 2.21 1.34 3.53 1.83 2.96 0.98
Diluted EPS 2.18 2.21 1.34 3.53 1.83 2.96 0.98
EPS After Extra Ordinary Items
Basic EPS 2.18 2.21 1.34 3.53 1.83 2.96 0.98
Diluted EPS 2.18 2.21 1.34 3.53 1.83 2.96 0.98
No Data Found !!
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 688.64 1,506.22 901.52 604.70 1,312.80 822.68 490.12
Other Income 1.51 5.17 1.96 3.21 1.66 0.77 0.88
Stock Adjustment -66.03 -5.31 84.81 -90.12 24.65 85.23 -60.58
Raw Material 495.89 953.81 488.73 465.08 855.09 499.77 355.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 34.67 49.96 27.40 22.56 34.10 18.02 16.08
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 126.34 288.52 177.67 110.84 183.80 103.56 79.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 97.76 219.25 122.90 96.34 215.16 116.11 100.06
Interest 31.04 57.00 30.85 26.15 58.26 32.68 25.57
Gross Profit 68.22 167.41 94.01 73.40 158.56 84.19 75.37
Depreciation 13.92 24.12 12.46 11.66 21.99 11.50 11.49
Taxation 17.94 48.17 26.74 21.43 47.40 25.37 22.03
Net Profit / Loss 36.36 95.13 54.81 40.32 89.17 47.32 41.85
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 10.23 10.23 10.23 10.23 10.23 10.23 10.23
Equity Dividend Rate 0.00 140.00 0.00 0.00 130.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 2.83 2.83 2.83 2.83
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 27.62 27.62 27.62 27.62
EPS Before Extra Ordinary Items
Basic EPS 3.55 9.30 0.00 3.94 8.72 0.00 4.09
Diluted EPS 3.55 9.30 0.00 3.94 8.72 0.00 4.09
EPS After Extra Ordinary Items
Basic EPS 3.55 9.30 0.00 3.94 8.72 0.00 4.09
Diluted EPS 3.55 9.30 0.00 3.94 8.72 0.00 4.09

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Skipper Ltd. that will help you decide whether to buy, sell or hold Skipper Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Skipper Ltd.