Particulars (Rs. in Crores) | Q4FY22 | Q4FY21 | YoY | Q3FY22 | QoQ |
---|---|---|---|---|---|
Revenue from Operations | 84.94 | 67.56 | 26.00% | 70.88 | 20.00% |
EBITDA | 44.34 | 34.85 | 27.00% | 33.36 | 33.00% |
Profit After Tax | 29.46 | 23.56 | 25.00% | 21.60 | 36.00% |
Earnings Per Share (Rs.) | 5.69 | 4.59 | 24.00% | 4.14 | 37.00% |
Source: Company Filings; StockAxis Research
Quarterly Result Highlights
Tarsons Products (Tarsons) reported strong Q4FY22 performance. Revenue grew 26.2%/20.8%
YoY/QoQ to Rs84.9 cr driven by strong growth in both domestic and export markets.
EBITDA margin improved 100/510bps YoY/QoQ to 52.2% led by operating leverage. PAT
grew 25% YoY to Rs29.5cr.
Concall highlights
Tarsons has built a recognized brand in the domestic market with strong market share of 9-12% in India. The company is well placed to capture the growth arising from shift from glassware to plastic ware, growth for end users and, continued gains for domestic manufacturers among others. There is a respectable import market for the company to capture and also a huge export opportunity arising from the “China plus one” strategy. The stock is currently trading at 26.7x FY24E EPS.
Particulars (Rs. in Crores) | Q4FY22 | Q4FY21 | YoY | Q3FY22 | QoQ | FY22 | FY21 | Y-o-Y |
---|---|---|---|---|---|---|---|---|
Revenue from Operations | 84.94 | 67.56 | 25.73% | 70.88 | 19.83% | 300.79 | 228.91 | 31.40% |
COGS | 18.98 | 15.88 | 15.58 | 62.90 | 61.51 | |||
Gross Profit | 65.96 | 51.68 | 27.64% | 55.31 | 19.26% | 237.89 | 167.41 | 42.10% |
Gross Margin (%) | 77.65% | 76.49% | 78.03% | 79.09% | 73.13% | |||
Employee Benefit Expenses | 8.60 | 6.34 | 7.55 | 31.41 | 24.44 | |||
Other Expenses | 13.02 | 10.49 | 14.40 | 53.79 | 39.53 | |||
EBITDA | 44.34 | 34.85 | 27.23% | 33.36 | 32.92% | 152.70 | 103.44 | 47.62% |
EBITDA Margin (%) | 52.20% | 51.58% | 47.06% | 50.77% | 45.19% | |||
Depreciation | 7.24 | 3.37 | 5.35 | 21.96 | 13.66 | |||
EBIT | 37.10 | 31.48 | 17.85% | 28.01 | 32.44% | 130.74 | 89.78 | 45.63% |
EBIT Margin (%) | 43.68% | 46.59% | 39.52% | 43.46% | 39.22% | |||
Finance Cost | 0.45 | 0.58 | 1.37 | 4.22 | 2.72 | |||
Oher Income | 2.58 | 0.66 | 2.45 | 8.47 | 5.38 | |||
Profit Before Exceptional Items & Tax | 39.22 | 31.56 | 29.10 | 134.99 | 92.43 | |||
Exceptional Items | - | - | - | - | - | |||
Profit Before Tax | 39.22 | 31.56 | 24.30% | 29.10 | 34.80% | 134.99 | 92.43 | 46.04% |
Tax | 9.76 | 8.00 | 7.50 | 34.33 | 23.56 | |||
Effective Tax Rate (%) | 24.89% | 25.35% | 25.77% | 25.43% | 25.49% | |||
Profit After Tax | 29.46 | 23.56 | 25.07% | 21.60 | 36.41% | 100.66 | 68.87 | 46.17% |
PAT Margin (%) | 34.69% | 34.87% | 30.47% | 33.47% | 30.09% | |||
Earnings Per Share (Rs.) | 5.69 | 4.59 | 23.97% | 4.14 | 37.44% | 19.46 | 13.43 | 44.90% |
Source: Company Filings; StockAxis Research
Yr End March (Rs Cr) | 2019 | 2020 | 2021 | 2022 | 2023E | 2024E |
---|---|---|---|---|---|---|
Net Sales | 178.70 | 175.90 | 228.90 | 300.80 | 346.00 | 410.00 |
Expenditure | ||||||
Material Cost | 61.70 | 57.90 | 72.70 | 62.90 | 93.40 | 110.70 |
Employee Cost | 16.10 | 20.10 | 24.40 | 31.40 | 33.20 | 45.00 |
Other Expenses | 29.30 | 28.70 | 28.30 | 53.20 | 44.60 | 46.70 |
EBITDA | 71.70 | 69.30 | 103.40 | 153.20 | 174.70 | 207.60 |
EBITDA Margin | 40.10% | 39.40% | 45.20% | 50.90% | 50.50% | 50.60% |
Depreciation & Amortization | 14.60 | 14.20 | 13.70 | 22.00 | 32.00 | 32.00 |
EBIT | 57.10 | 55.10 | 89.80 | 131.30 | 142.70 | 175.60 |
EBIT Margin % | 31.90% | 31.30% | 39.20% | 43.60% | 41.30% | 42.80% |
Other Income | 6.00 | 4.20 | 5.40 | 8.50 | 8.00 | 9.00 |
Interest & Finance Charges | 7.20 | 6.10 | 2.70 | 4.20 | 2.10 | 1.00 |
Profit Before Tax - Before Exceptional | 55.80 | 53.10 | 92.40 | 135.50 | 148.60 | 183.60 |
Profit Before Tax | 55.80 | 53.10 | 92.40 | 135.50 | 148.60 | 183.60 |
Tax Expense | 16.90 | 12.60 | 23.60 | 34.50 | 33.10 | 46.20 |
Effective Tax rate | 30.20% | 23.70% | 25.50% | 25.40% | 22.30% | 25.20% |
Net Profit | 39.00 | 40.50 | 68.90 | 101.10 | 115.50 | 137.40 |
Net Profit Margin | 21.80% | 23.00% | 30.10% | 33.60% | 33.40% | 33.50% |
Yr End March (Rs Cr) | 2019 | 2020 | 2021 | 2022 | 2023E | 2024E |
---|---|---|---|---|---|---|
Share Capital | 0.20 | 0.20 | 0.20 | 10.60 | 10.60 | 10.60 |
Total Reserves | 135.10 | 197.40 | 244.10 | 479.20 | 586.60 | 714.40 |
Shareholders' Funds | 135.30 | 197.60 | 244.30 | 489.80 | 597.30 | 725.00 |
Non Current Liabilities | ||||||
Long Term Burrowing | 18.70 | 5.90 | 3.30 | 9.30 | 20.30 | 30.30 |
Deferred Tax Assets / Liabilities | 3.90 | 3.20 | 3.30 | 4.40 | 4.40 | 4.40 |
Current Liabilities | ||||||
Short Term Borrowings | 36.30 | 18.80 | 23.10 | 12.30 | 12.30 | 12.30 |
Trade Payables | 2.00 | 5.90 | 6.00 | 13.00 | 5.30 | 14.50 |
Other Current Liabilities | 13.50 | 14.70 | 11.20 | 8.20 | 8.20 | 8.20 |
Short Term Provisions | 2.20 | 1.10 | 1.50 | 1.50 | 1.50 | 1.50 |
Total Equity & Liabilities | 212.00 | 248.70 | 296.00 | 544.20 | 655.00 | 802.00 |
Assets | ||||||
Net Block | 89.00 | 92.00 | 120.40 | 188.50 | 306.50 | 334.50 |
Long Term Loans & Advances | 18.80 | 17.50 | 40.40 | 8.40 | 8.40 | 8.40 |
Current Assets | ||||||
Inventories | 46.40 | 48.70 | 46.70 | 82.40 | 62.00 | 109.80 |
Sundry Debtors | 44.60 | 38.20 | 47.00 | 65.20 | 62.00 | 82.80 |
Cash and Bank | 0.90 | 26.30 | 3.10 | 85.80 | 102.40 | 152.80 |
Short Term Loans and Advances | 3.50 | 4.80 | 9.80 | 0.10 | 0.10 | 0.10 |
Total Assets | 212.00 | 248.70 | 296.00 | 544.20 | 655.00 | 802.00 |
Yr End March | 2019 | 2020 | 2021 | 2022 | 2023E | 2024E |
---|---|---|---|---|---|---|
Basic EPS | 2029.10 | 2026.60 | 13.50 | 19.00 | 21.70 | 25.80 |
Diluted EPS | 2029.10 | 2026.60 | 13.50 | 19.00 | 21.70 | 25.80 |
Cash EPS (Rs) | 2787.60 | 2735.10 | 16.20 | 23.10 | 27.70 | 31.80 |
Book value (Rs/share) | 7045.50 | 9878.50 | 48.00 | 92.10 | 112.30 | 136.30 |
ROCE (%) Post Tax | 46.30% | 21.90% | 28.80% | 26.60% | 20.50% | 19.80% |
ROE (%) | 28.80% | 20.50% | 28.20% | 20.60% | 19.30% | 20.80% |
Inventory Days | 47.40 | 98.70 | 76.10 | 78.30 | 70.00 | 106.00 |
Receivable Days | 45.50 | 85.90 | 68.00 | 68.10 | 70.00 | 80.00 |
Payable Days | 2.10 | 8.20 | 9.50 | 11.50 | 6.00 | 14.00 |
PE | - | - | 57.70 | 36.30 | 31.80 | 26.70 |
P/BV | - | - | 16.30 | 7.50 | 6.10 | 5.10 |
EV/EBITDA | 0.90 | 0.10 | 38.70 | 23.50 | 20.60 | 17.20 |
Dividend Yield (%) | #DIV/0! | #DIV/0! | 0.00% | 0.20% | 0.20% | 0.30% |
P/Sales | - | - | 17.40 | 12.20 | 10.60 | 9.00 |
Net debt/Equity | 0.50 | 0.00 | 0.10 | - | - | - |
Net Debt/ EBITDA | 0.90 | 0.10 | 0.30 | -0.40 | -0.40 | -0.50 |
Sales/Net FA (x) | 4.00 | 1.90 | 2.20 | 1.90 | 1.40 | 1.30 |