SARDA ENERGY & MINERALS LIMITED Financials Sarda Energy & Minerals Limited NSE India S.E.
Equities
SARDAEN
INE385C01021
Iron & Steel
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 273.8 INR | +2.39% |
|
+14.18% | +8.29% |
| Apr. 27 | Sarda Energy & Minerals Limited Announces Directorate Appointments | CI |
| Apr. 01 | Sarda Energy & Minerals Limited Announces Board Retirements | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 15,159 | 11,267 | 4,284 | 15,096 | 40,772 | 37,934 |
| Enterprise Value (EV) 1 | 26,730 | 23,196 | 18,607 | 29,528 | 49,731 | 45,028 |
| P/E ratio | 7.51 x | 5.55 x | 3.39 x | 4.03 x | 5.07 x | 6.33 x |
| Yield | 1.19% | 1.6% | 4.21% | 1.79% | 0.66% | 0.7% |
| Capitalization / Revenue | 0.7 x | 0.48 x | 0.21 x | 0.69 x | 1.04 x | 0.9 x |
| EV / Revenue | 1.23 x | 1 x | 0.93 x | 1.34 x | 1.27 x | 1.07 x |
| EV / EBITDA | 6.73 x | 4.71 x | 4.99 x | 5.84 x | 3.71 x | 4.27 x |
| EV / FCF | -110 x | -64.6 x | -8.42 x | -20 x | 14.7 x | 14.9 x |
| FCF Yield | -0.91% | -1.55% | -11.9% | -5.01% | 6.82% | 6.69% |
| Price to Book | 0.96 x | 0.63 x | 0.23 x | 0.68 x | 1.36 x | 1.11 x |
| Nbr of stocks (in thousands) | 360,492 | 360,492 | 360,492 | 360,492 | 360,492 | 352,381 |
| Reference price 2 | 42.05 | 31.26 | 11.88 | 41.88 | 113.1 | 107.6 |
| Announcement Date | 8/25/18 | 8/23/19 | 8/31/20 | 8/30/21 | 9/2/22 | 9/4/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 21,737 | 23,239 | 20,002 | 21,988 | 39,140 | 42,156 |
| EBITDA 1 | 3,969 | 4,923 | 3,727 | 5,052 | 13,393 | 10,556 |
| EBIT 1 | 3,240 | 4,161 | 2,950 | 4,303 | 11,963 | 8,772 |
| Operating Margin | 14.91% | 17.91% | 14.75% | 19.57% | 30.56% | 20.81% |
| Earnings before Tax (EBT) 1 | 2,952 | 3,236 | 1,718 | 4,914 | 11,065 | 8,058 |
| Net income 1 | 2,030 | 2,032 | 1,263 | 3,749 | 8,042 | 6,021 |
| Net margin | 9.34% | 8.74% | 6.32% | 17.05% | 20.55% | 14.28% |
| EPS 2 | 5.601 | 5.636 | 3.505 | 10.40 | 22.31 | 16.99 |
| Free Cash Flow 1 | -242.9 | -359.2 | -2,211 | -1,479 | 3,393 | 3,015 |
| FCF margin | -1.12% | -1.55% | -11.05% | -6.72% | 8.67% | 7.15% |
| FCF Conversion (EBITDA) | - | - | - | - | 25.33% | 28.56% |
| FCF Conversion (Net income) | - | - | - | - | 42.19% | 50.07% |
| Dividend per Share 2 | 0.5000 | 0.5000 | 0.5000 | 0.7500 | 0.7500 | 0.7500 |
| Announcement Date | 8/25/18 | 8/23/19 | 8/31/20 | 8/30/21 | 9/2/22 | 9/4/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 11,571 | 11,929 | 14,322 | 14,433 | 8,960 | 7,095 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.915 x | 2.423 x | 3.843 x | 2.857 x | 0.669 x | 0.6721 x |
| Free Cash Flow 1 | -243 | -359 | -2,211 | -1,479 | 3,393 | 3,015 |
| ROE (net income / shareholders' equity) | 13.2% | 11.8% | 6.69% | 17.5% | 29.7% | 18.3% |
| ROA (Net income/ Total Assets) | 6.2% | 7.35% | 4.74% | 6.24% | 15.2% | 10.2% |
| Assets 1 | 32,712 | 27,649 | 26,666 | 60,103 | 52,788 | 59,193 |
| Book Value Per Share 2 | 43.70 | 49.30 | 51.80 | 61.60 | 83.30 | 96.80 |
| Cash Flow per Share 2 | 0.5800 | 1.210 | 4.550 | 1.350 | 6.000 | 0.2200 |
| Capex 1 | 2,621 | 3,104 | 3,587 | 3,040 | 2,822 | 2,168 |
| Capex / Sales | 12.06% | 13.36% | 17.93% | 13.82% | 7.21% | 5.14% |
| Announcement Date | 8/25/18 | 8/23/19 | 8/31/20 | 8/30/21 | 9/2/22 | 9/4/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -0.69% | 25.48B | |
| +17.54% | 20.84B | |
| -7.04% | 12.04B | |
| +24.54% | 11.2B | |
| +13.11% | 10.86B | |
| +10.96% | 10.04B | |
| -5.09% | 7.91B | |
| +25.80% | 7.24B | |
| +0.58% | 6.99B |
- Stock Market
- Equities
- SARDAEN Stock
- SARDAEN Stock
- Financials Sarda Energy & Minerals Limited