Sturdy Industries (BSE 530611)₹0.19000.00%Plastic Products - Industrial
In the Jun 2024 quarter (standalone), Sturdy Industries reported sales of ₹0 Cr, down 100.0% from Jun 2023, and net profit of −₹0.23 Cr. For the year to Mar 2024, sales were ₹0.35 Cr and net profit −₹9.15 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2024
| Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4.86 | 2.55 | 1.54 | 2.44 | 0.29 | 0.11 | 0.59 | 0.02 | 0.02 | 0.11 | 0.24 | 0.00 |
| Expenses | 5.13 | 3.50 | 7.08 | 3.99 | 1.17 | 1.63 | 2.56 | 0.85 | 5.72 | 0.34 | 3.01 | 0.25 |
| Operating Profit | −0.26 | −0.94 | −5.52 | −1.54 | −0.87 | −1.51 | −1.96 | −0.82 | −5.68 | −0.22 | −2.76 | −0.23 |
| OPM % | −5.6% | −37.4% | −361.5% | −63.8% | −314.3% | −1,520.0% | −339.7% | −8,300.0% | −57,000.0% | −230.0% | −1,204.3% | — |
| Other Income | 5.85 | −0.21 | −0.03 | 0.03 | 0.04 | 0.07 | 2.13 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 |
| Interest | −0.14 | 0.07 | 0.11 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 |
| Depreciation | 0.76 | 0.26 | 1.03 | 0.66 | 0.31 | 0.31 | 1.28 | 0.64 | 0.64 | 0.64 | 0.27 | 0.00 |
| Profit before tax | 4.98 | −1.49 | −6.70 | −2.17 | −1.14 | −1.76 | −1.11 | −1.47 | −6.34 | −0.88 | −2.99 | −0.25 |
| Tax % | 0.0% | 0.0% | −126.2% | 0.0% | 0.0% | 0.0% | −173.7% | 0.0% | 0.0% | 0.0% | −83.6% | 0.0% |
| Exceptional items | −1.99 | −0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 4.96 | −1.47 | 1.74 | −2.15 | −1.12 | −1.74 | 0.80 | −1.45 | −6.31 | −0.86 | −0.48 | −0.23 |
| EPS (Rs) | 0.32 | −0.09 | 0.11 | −0.13 | −0.06 | −0.11 | 0.04 | −0.09 | −0.41 | −0.05 | −0.02 | −0.01 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 844 | 432 | 425 | 400 | 205 | 186 | 122 | 51.09 | 12.13 | 3.40 | 0.35 | 0.37 |
| Expenses | 841 | 430 | 414 | 396 | 242 | 190 | 234 | 63.38 | 22.34 | 9.34 | 9.93 | 9.32 |
| Operating Profit | 1.82 | 1.92 | 10.91 | 3.29 | −37.70 | −4.99 | −112 | −12.24 | −10.18 | −5.92 | −9.55 | −8.89 |
| OPM % | 0.2% | 0.5% | 2.6% | 0.8% | −18.5% | −2.7% | −92.4% | −24.1% | −84.3% | −174.9% | −2,811.7% | −2,402.7% |
| Other Income | 1.55 | 1.74 | 5.26 | 11.32 | 22.07 | −6.02 | −58.59 | −11.18 | 8.30 | 2.30 | 0.04 | 0.04 |
| Interest | 18.49 | 19.99 | 24.51 | 10.52 | 3.45 | 5.98 | 9.35 | 13.36 | 0.24 | 0.00 | 0.00 | 0.02 |
| Depreciation | 5.00 | 9.67 | 8.78 | 6.87 | 6.03 | 3.26 | 3.34 | 3.04 | 2.78 | 2.52 | 2.17 | 1.55 |
| Profit before tax | −20.09 | −25.94 | −17.07 | −2.73 | −25.16 | −20.27 | −184 | −39.88 | −4.87 | −6.14 | −11.68 | −10.46 |
| Tax % | 9.2% | −20.6% | −31.2% | 44.4% | −14.5% | −9.9% | −13.7% | −26.5% | −173.9% | −31.2% | −21.4% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −16.25 | −84.20 | −12.64 | 7.69 | 2.11 | 0.00 | 0.00 |
| Net Profit | −21.85 | −20.57 | −11.71 | −3.92 | −21.43 | −18.19 | −158 | −29.24 | 3.58 | −4.21 | −9.15 | −7.88 |
| EPS (Rs) | −3.40 | −3.20 | −1.82 | −0.25 | −1.41 | −1.20 | −10.43 | −1.93 | 0.23 | −0.27 | −0.60 | −0.49 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 12.83 | 12.82 | 12.82 | 14.78 | 30.16 | 32.16 | 30.16 | 30.16 | 30.18 | 30.17 | 30.18 | 147 |
| Reserves | 55.52 | 33.48 | 12.53 | 10.45 | 8.47 | −13.16 | −31.22 | −192 | −222 | −225 | −231 | −232 |
| Borrowings | 154 | 218 | 238 | 262 | 187 | 257 | 252 | 291 | 339 | 327 | 323 | 177 |
| Other Liabilities | 80.87 | 88.83 | 87.80 | 74.16 | 107 | 26.15 | 33.88 | 43.80 | 9.45 | 3.69 | 1.13 | 17.63 |
| Total Liabilities | 303 | 353 | 351 | 361 | 332 | 302 | 285 | 173 | 157 | 136 | 124 | 109 |
| Fixed Assets | 93.63 | 88.82 | 84.47 | 81.10 | 69.15 | 62.75 | 59.49 | 52.66 | 45.26 | 33.93 | 29.36 | 23.80 |
| CWIP | 0.91 | 0.91 | 0.91 | 0.91 | 0.99 | 1.06 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| Investments | 0.18 | 0.18 | 0.18 | 0.52 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Other Assets | 208 | 263 | 266 | 279 | 262 | 238 | 223 | 118 | 109 | 99.62 | 92.64 | 83.13 |
| Inventories | 80.11 | 74.72 | 63.84 | 88.35 | 43.31 | 29.25 | 33.15 | 8.70 | 4.40 | 3.14 | 0.34 | 0.03 |
| Trade receivables | 104 | 158 | 178 | 160 | 177 | 174 | 143 | 54.70 | 39.02 | 31.89 | 29.93 | 18.72 |
| Cash & equivalents | 10.64 | 13.99 | 8.87 | 8.30 | 8.78 | 7.45 | 8.64 | 7.01 | 7.27 | 2.62 | 0.34 | 0.20 |
| Total Assets | 303 | 353 | 351 | 361 | 332 | 302 | 285 | 173 | 157 | 136 | 124 | 109 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 19.67 | 2.11 | −67.71 | 17.63 | 16.86 | 8.11 | 18.54 | −35.23 | 4.53 | −1.56 | 2.51 |
| Cash from investing activity | −18.38 | −0.19 | −5.64 | 13.97 | 7.08 | −0.62 | 2.60 | 1.50 | 9.57 | 2.99 | 8.19 |
| Cash from financing activity | −3.36 | 1.44 | 68.47 | −34.73 | −23.58 | −6.33 | −22.88 | 34.19 | −18.84 | −3.72 | −10.87 |
| Net cash flow | −2.04 | 3.36 | −5.11 | −2.98 | 0.49 | 1.20 | −1.64 | 0.26 | −4.68 | −2.29 | −0.14 |
| Capex | 14.48 | 0.21 | 5.62 | 0.00 | 0.00 | 0.64 | 0.27 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free cash flow | 5.29 | 1.93 | −73.61 | 17.67 | 24.07 | 7.51 | 21.24 | −33.91 | 14.17 | 1.44 | 10.72 |
| CFO / OP % | 99.0% | 116.0% | −3,511.1% | 161.9% | 515.9% | −162.1% | −17.1% | 288.0% | −45.1% | 25.9% | −26.1% |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 44 | 67 | 150 | 136 | 160 | 309 | 281 | 163 | 278 | 958 | 3,211 | 20,031 |
| Inventory days | 36 | 33 | 56 | 81 | 42 | 50 | 71 | 24 | 31 | 112 | 32 | 46 |
| Days payable | 30 | 32 | 68 | 54 | 39 | 35 | 67 | 117 | 60 | 95 | 46 | 1,505 |
| Cash conversion cycle | 52 | 69 | 138 | 164 | 164 | 325 | 287 | 71 | 251 | 975 | 3,197 | 18,573 |
| Working capital days | 13 | 15 | 88 | 89 | 83 | 127 | 85 | −25 | −7 | −3,414 | −11,919 | −1,70,733 |
| ROCE % | 8.0% | −0.7% | −2.3% | 2.7% | 3.0% | −8.7% | 0.7% | −47.4% | −10.1% | −8.9% | −6.5% | −10.9% |
For the Jun 2024 quarter, Sturdy Industries reported sales of ₹0 Cr, down 100.0% year on year and net profit of −₹0.23 Cr.
Sturdy Industries' sales for the year to Mar 2024 were ₹0.35 Cr; over the last twelve months they were ₹0.37 Cr.
Net profit for the year to Mar 2024 was −₹9.15 Cr, and −₹7.88 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.49.
Sturdy Industries reported borrowings of ₹177 Cr at Mar 2024, against cash and equivalents of ₹0.20 Cr.
Cash from operations was ₹2.51 Cr in the year to Mar 2024; after capital spending, free cash flow was ₹10.72 Cr.