♥
ISIN : INE152A01029
NSE : THERMAX
BSE : 500411
Face Value : 2
Industry : Engineering - Industrial Equipments
EPS : 57.28
EPS (TTM) : 62.33
Price to Earning (P/E) : 63.79
Book Value : 393.77
Price to Bookvalue (P/B) : 9.28
Dividend Yield : 0 %
Return on Equity (ROE) : 15.50 %
Return on Capital Employed (ROCE) : 18.44 %
Thermax Limited
ISIN : INE152A01029
NSE : THERMAX
BSE : 500411
Face Value : 2
Industry : Engineering - Industrial Equipments
EPS : 57.28
EPS (TTM) : 62.33
Price to Earning (P/E) : 63.79
Book Value : 393.77
Price to Bookvalue (P/B) : 9.28
Dividend Yield : 0 %
Return on Equity (ROE) : 15.50 %
Return on Capital Employed (ROCE) : 18.44 %
Thermax Limited share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 3282 - 3294.5 0.4 % |
| Low / High | 3210 - 3332.7 3.8 % |
| Trade Volume | 27,251 |
| 52 Week Low / High | 2744.2 - 4088 49 % |
-
YOU MAY ALSO LIKE
- Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words. - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Share Market basics for beginners
Share Market jargons in simple terms - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ?
CONSOLIDATED QUARTERLY RESULT FOR THERMAX LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 19919.2 | 16544.8 | 20752.6 | 20492.5 | 23108.2 | 19329.6 | 23024.6 | 23243.6 | 27636.8 | 21844.1 |
| Total Income | 20276.2 | 16750.2 | 21150.9 | 20915.7 | 23683.1 | 19860.2 | 23683.2 | 23827.6 | 28189.3 | 22685 |
| Total Expenditure | 18567 | 15584.5 | 19347.1 | 18881.7 | 21109.2 | 18007.6 | 20978.4 | 21369.4 | 24905.3 | 20432.6 |
| Other Income | 357 | 205.4 | 398.3 | 423.2 | 574.9 | 530.6 | 658.6 | 584 | 552.5 | 840.9 |
| Operating Profit | 1709.2 | 1165.7 | 1803.8 | 2034 | 2573.9 | 1852.6 | 2704.8 | 2458.2 | 3284 | 2252.4 |
| Interest | 100.8 | 65.7 | 79.8 | 91.2 | 139.2 | 133.7 | 198 | 266.1 | 278.1 | 274.8 |
| Exceptional Items | -506.3 | 1261.2 | ||||||||
| PBDT | 1608.4 | 1100 | 1724 | 1942.8 | 2434.7 | 1212.6 | 2506.8 | 3453.3 | 3005.9 | 1977.6 |
| Depreciation | 294.6 | 285.5 | 298 | 290.7 | 294.4 | 294 | 329.6 | 358.4 | 498.8 | 360.3 |
| Profit Before Tax | 1313.8 | 814.5 | 1426 | 1652.1 | 2140.3 | 918.6 | 2177.2 | 3094.9 | 2507.1 | 1617.3 |
| Tax | 289.7 | 224.3 | 332.4 | 385.5 | 581.4 | 315.2 | 588.7 | 721 | 632.8 | 518.9 |
| Profit After Tax | 1024.1 | 590.2 | 1093.6 | 1266.6 | 1558.9 | 603.4 | 1588.5 | 2373.9 | 1874.3 | 1098.4 |
| Net Profit | 1024.1 | 590.2 | 1093.6 | 1266.6 | 1558.9 | 603.4 | 1588.5 | 2373.9 | 1874.3 | 1098.4 |
| Equity Capital | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 | 225.2 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 9.11 | 5.24 | 9.69 | 11.21 | 13.85 | 5.23 | 14.01 | 21.17 | 16.9 | 10.29 |
| Diluted Eps After Extraordinary Items | 9.1 | 5.23 | 9.7 | 11.2 | 13.85 | 5.23 | 14 | 21.17 | 16.88 | 10.28 |
| Diluted Eps Before Extraordinary Items | 9.1 | 5.23 | 9.7 | 11.2 | 13.85 | 5.23 | 14 | 21.17 | 16.88 | 10.28 |
STANDALONE QUARTERLY RESULT FOR THERMAX LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 12812 | 9470 | 13734.2 | 13307.3 | 14900.1 | 11606.1 | 14439 | 14797.8 | 17376.4 | 13109.5 |
| Total Income | 13195.1 | 9627.4 | 14110.3 | 13677.7 | 15359.6 | 12097.6 | 15016.9 | 15144.8 | 17894.9 | 13794.8 |
| Total Expenditure | 12100.3 | 9097.5 | 12739.7 | 12324.7 | 13442.9 | 10768.7 | 13025.3 | 13587.7 | 16026.9 | 12385.4 |
| Other Income | 383.1 | 157.4 | 376.1 | 370.4 | 459.5 | 491.5 | 577.9 | 347 | 518.5 | 685.3 |
| Operating Profit | 1094.8 | 529.9 | 1370.6 | 1353 | 1916.7 | 1328.9 | 1991.6 | 1557.1 | 1868 | 1409.4 |
| Interest | 61.1 | 35.9 | 45.6 | 45.9 | 68.4 | 53.2 | 56.1 | 61.6 | 67.5 | 59.7 |
| Exceptional Items | 72 | -506.3 | -734.1 | 1261.2 | ||||||
| PBDT | 1033.7 | 494 | 1325 | 1307.1 | 1920.3 | 769.4 | 1201.4 | 2756.7 | 1800.5 | 1349.7 |
| Depreciation | 178.6 | 178.5 | 184.5 | 186.8 | 181.7 | 175.3 | 177.5 | 179.8 | 194.8 | 187.9 |
| Profit Before Tax | 855.1 | 315.5 | 1140.5 | 1120.3 | 1738.6 | 594.1 | 1023.9 | 2576.9 | 1605.7 | 1161.8 |
| Tax | 143.6 | 70.6 | 214.4 | 220.2 | 517.1 | 155.3 | 380 | 570.7 | 320.2 | 302 |
| Profit After Tax | 711.5 | 244.9 | 926.1 | 900.1 | 1221.5 | 438.8 | 643.9 | 2006.2 | 1285.5 | 859.8 |
| Net Profit | 711.5 | 244.9 | 926.1 | 900.1 | 1221.5 | 438.8 | 643.9 | 2006.2 | 1285.5 | 859.8 |
| Equity Capital | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 | 238.3 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 5.97 | 2.06 | 7.77 | 7.55 | 10.25 | 3.68 | 5.4 | 16.84 | 10.79 | 7.22 |
| Diluted Eps After Extraordinary Items | 5.97 | 2.06 | 7.77 | 7.55 | 10.25 | 3.68 | 5.41 | 16.84 | 10.79 | 7.22 |
| Diluted Eps Before Extraordinary Items | 5.97 | 2.06 | 7.77 | 7.55 | 10.25 | 3.68 | 5.41 | 16.84 | 10.79 | 7.22 |
CONSOLIDATED ANNUAL RESULT FOR THERMAX LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 61283.3 | 80898.1 | 93234.6 |
| Total Income | 62553.4 | 82499.9 | 95560.3 |
| Total Expenditure | 57069.6 | 74922.5 | 85260.7 |
| Other Income | 1270.1 | 1601.8 | 2325.7 |
| Operating Profit | 5483.8 | 7577.4 | 10299.6 |
| Interest | 251.7 | 375.9 | 875.9 |
| Exceptional Items | 754.9 | ||
| PBDT | 5232.1 | 7201.5 | 10178.6 |
| Depreciation | 1132.4 | 1168.6 | 1480.8 |
| Profit Before Tax | 4099.7 | 6032.9 | 8697.8 |
| Tax | 977.9 | 1523.6 | 2257.7 |
| Profit After Tax | 3121.8 | 4509.3 | 6440.1 |
| Net Profit | 3121.8 | 4509.3 | 6440.1 |
| Equity Capital | 225.2 | 225.2 | 225.2 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 34699.7 | 38455.5 | 44172.8 |
| Calculated EPS | 27.74 | 39.99 | 57.31 |
| Diluted Eps After Extraordinary Items | 27.73 | 39.98 | 57.28 |
| Diluted Eps Before Extraordinary Items | 27.73 | 39.98 | 57.28 |
STANDALONE ANNUAL RESULT FOR THERMAX LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 40153.9 | 51411.6 | 58219.3 |
| Total Income | 41399.5 | 52775 | 60154.2 |
| Total Expenditure | 37893.7 | 47604.8 | 53408.6 |
| Other Income | 1245.6 | 1363.4 | 1934.9 |
| Operating Profit | 3505.8 | 5170.2 | 6745.6 |
| Interest | 133.3 | 195.8 | 238.4 |
| Exceptional Items | -140 | 72 | 20.8 |
| PBDT | 3232.5 | 5046.4 | 6528 |
| Depreciation | 671.9 | 731.5 | 727.4 |
| Profit Before Tax | 2560.6 | 4314.9 | 5800.6 |
| Tax | 552.7 | 1022.3 | 1426.2 |
| Profit After Tax | 2007.9 | 3292.6 | 4374.4 |
| Net Profit | 2007.9 | 3292.6 | 4374.4 |
| Equity Capital | 238.3 | 238.3 | 238.3 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 29771.7 | 31939.3 | 35128.7 |
| Calculated EPS | 16.85 | 27.63 | 36.71 |
| Diluted Eps After Extraordinary Items | 16.85 | 27.63 | 36.71 |
| Diluted Eps Before Extraordinary Items | 16.85 | 27.63 | 36.71 |
CONSOLIDATED PROFIT / LOSS FOR THERMAX LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 4791.25 Cr | 6128.33 Cr | 8089.81 Cr | 9323.46 Cr |
| Sales | 4061.28 Cr | 5384.47 Cr | 7072.03 Cr | 8174.98 Cr |
| Processing Charges / Service Income | 650.61 Cr | 681.97 Cr | 967.87 Cr | 1068.26 Cr |
| Net Sales | 4791.25 Cr | 6128.33 Cr | 8089.81 Cr | 9323.46 Cr |
| Increase/Decrease in Stock | -12.16 Cr | -142.52 Cr | 29.25 Cr | -34.99 Cr |
| Raw Material Consumed | 2550.79 Cr | 3627.56 Cr | 4595.43 Cr | 5254.55 Cr |
| Opening Raw Materials | 276.27 Cr | 219.24 Cr | 395.93 Cr | 452.56 Cr |
| Purchases Raw Materials | 2410.4 Cr | 3682.7 Cr | 4499.33 Cr | 5064.52 Cr |
| Closing Raw Materials | 219.24 Cr | 395.93 Cr | 452.56 Cr | 425.52 Cr |
| Other Direct Purchases / Brought in cost | 83.36 Cr | 121.55 Cr | 152.73 Cr | 162.99 Cr |
| Power & Fuel Cost | 38.59 Cr | 52.31 Cr | 61.96 Cr | 57.28 Cr |
| Electricity & Power | 38.59 Cr | 52.31 Cr | 61.96 Cr | 57.28 Cr |
| Employee Cost | 758.76 Cr | 812.93 Cr | 954.17 Cr | 1148.29 Cr |
| Salaries, Wages & Bonus | 683.47 Cr | 727.34 Cr | 850.71 Cr | 1027.04 Cr |
| Contributions to EPF & Pension Funds | 39.3 Cr | 41.24 Cr | 48.42 Cr | 70.71 Cr |
| Workmen and Staff Welfare Expenses | 26.17 Cr | 35.08 Cr | 47.08 Cr | 56.3 Cr |
| Other Manufacturing Expenses | 684.36 Cr | 848.77 Cr | 1197.76 Cr | 1365.94 Cr |
| Processing Charges | 21.1 Cr | 24.65 Cr | 68.29 Cr | 59.38 Cr |
| Repairs and Maintenance | 56.55 Cr | 68.18 Cr | 91.82 Cr | 102.87 Cr |
| General and Administration Expenses | 157.66 Cr | 215.82 Cr | 279.6 Cr | 326.82 Cr |
| Rent , Rates & Taxes | 28.4 Cr | 39.28 Cr | 42.93 Cr | 43.06 Cr |
| Insurance | 13.25 Cr | 11.88 Cr | 16.1 Cr | 18.85 Cr |
| Professional and legal fees | 76.16 Cr | 101.65 Cr | 123.61 Cr | 151.94 Cr |
| Traveling and conveyance | 37.51 Cr | 60.14 Cr | 93.49 Cr | 110.18 Cr |
| Selling and Distribution Expenses | 185.79 Cr | 247.3 Cr | 273.7 Cr | 291.03 Cr |
| Advertisement & Sales Promotion | 11.25 Cr | 10.48 Cr | 23.23 Cr | 24.26 Cr |
| Sales Commissions & Incentives | 17.49 Cr | 25.34 Cr | 28.66 Cr | 29.25 Cr |
| Freight and Forwarding | 116.05 Cr | 176.09 Cr | 207.22 Cr | 187.32 Cr |
| Miscellaneous Expenses | 72.27 Cr | 61.84 Cr | 100.38 Cr | 118.78 Cr |
| Provision for doubtful debts | 0 | 5.01 Cr | 2.92 Cr | 0 |
| Loss on disposal of fixed assets(net) | 76 Lk | 0 | 3.79 Cr | 88 Lk |
| Total Expenditure | 4436.06 Cr | 5724.01 Cr | 7492.25 Cr | 8527.7 Cr |
| Other Income | 107.74 Cr | 144.06 Cr | 160.18 Cr | 234.2 Cr |
| Interest Received | 75.88 Cr | 57.67 Cr | 71.3 Cr | 91.21 Cr |
| Dividend Received | 1.87 Cr | 1.37 Cr | 0 | 0 |
| Profit on sale of Fixed Assets | 0 | 7.64 Cr | 0 | 0 |
| Provision Written Back | 8.32 Cr | 28.4 Cr | 16.83 Cr | 17.7 Cr |
| Operating Profit | 462.93 Cr | 548.38 Cr | 757.74 Cr | 1029.96 Cr |
| Interest | 20.64 Cr | 25.17 Cr | 37.59 Cr | 87.59 Cr |
| PBDT | 442.29 Cr | 523.21 Cr | 720.15 Cr | 942.37 Cr |
| Depreciation | 114.57 Cr | 113.24 Cr | 116.86 Cr | 148.08 Cr |
| Profit Before Taxation & Exceptional Items | 327.72 Cr | 409.97 Cr | 603.29 Cr | 794.29 Cr |
| Exceptional Income / Expenses | -52.53 Cr | 0 | 0 | 75.49 Cr |
| Profit Before Tax | 275.19 Cr | 409.97 Cr | 603.06 Cr | 868.96 Cr |
| Provision for Tax | 68.61 Cr | 97.79 Cr | 152.36 Cr | 225.77 Cr |
| Current Income Tax | 74.85 Cr | 72.55 Cr | 125.89 Cr | 214.46 Cr |
| Deferred Tax | -6.24 Cr | 25.24 Cr | 26.47 Cr | 11.31 Cr |
| Profit After Tax | 206.58 Cr | 312.18 Cr | 450.7 Cr | 643.19 Cr |
| Minority Interest | 0 | 0 | -41 Lk | 2.09 Cr |
| Share of Associate | 0 | 13 Lk | 0 | 0 |
| Consolidated Net Profit | 206.58 Cr | 312.31 Cr | 450.29 Cr | 645.28 Cr |
| Profit Balance B/F | 2331.42 Cr | 2542.22 Cr | 2779.32 Cr | 3141.57 Cr |
| Appropriations | 2538 Cr | 2854.53 Cr | 3229.61 Cr | 3786.85 Cr |
| Other Appropriation | -4.22 Cr | 75.21 Cr | 88.04 Cr | 76.21 Cr |
| Equity Dividend % | 350 | 450 | 500 | 600 |
| Earnings Per Share | 18.35 | 27.74 | 39.99 | 57.31 |
| Adjusted EPS | 18.35 | 27.74 | 39.99 | 57.31 |
STANDALONE PROFIT / LOSS FOR THERMAX LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 3131.48 Cr | 4015.39 Cr | 5141.16 Cr | 5821.93 Cr |
| Sales | 2706.23 Cr | 3550.04 Cr | 4469.41 Cr | 5040.56 Cr |
| Processing Charges / Service Income | 384.47 Cr | 436.2 Cr | 656.74 Cr | 748.04 Cr |
| Net Sales | 3131.48 Cr | 4015.39 Cr | 5141.16 Cr | 5821.93 Cr |
| Increase/Decrease in Stock | 8.18 Cr | -46.81 Cr | -12.29 Cr | 10.69 Cr |
| Raw Material Consumed | 1712.27 Cr | 2451.13 Cr | 2991.3 Cr | 3277.15 Cr |
| Opening Raw Materials | 126.18 Cr | 125.35 Cr | 201.67 Cr | 209.89 Cr |
| Purchases Raw Materials | 1631.24 Cr | 2418.61 Cr | 2856.23 Cr | 3132.05 Cr |
| Closing Raw Materials | 125.35 Cr | 201.67 Cr | 209.89 Cr | 226.28 Cr |
| Other Direct Purchases / Brought in cost | 80.2 Cr | 108.84 Cr | 143.29 Cr | 161.49 Cr |
| Power & Fuel Cost | 27.03 Cr | 39.03 Cr | 46.24 Cr | 43.77 Cr |
| Electricity & Power | 27.03 Cr | 39.03 Cr | 46.24 Cr | 43.77 Cr |
| Employee Cost | 453.79 Cr | 477.81 Cr | 563.65 Cr | 683.61 Cr |
| Salaries, Wages & Bonus | 401.7 Cr | 418.73 Cr | 489.97 Cr | 594.28 Cr |
| Contributions to EPF & Pension Funds | 27.79 Cr | 28.3 Cr | 34.59 Cr | 43.56 Cr |
| Workmen and Staff Welfare Expenses | 17.74 Cr | 23.94 Cr | 31.86 Cr | 37.12 Cr |
| Other Manufacturing Expenses | 452.8 Cr | 550.59 Cr | 790.6 Cr | 903.75 Cr |
| Processing Charges | 9.68 Cr | 8.35 Cr | 49.09 Cr | 37.39 Cr |
| Repairs and Maintenance | 44.31 Cr | 53.41 Cr | 72.21 Cr | 73.99 Cr |
| General and Administration Expenses | 100.93 Cr | 132.87 Cr | 159.7 Cr | 173.6 Cr |
| Rent , Rates & Taxes | 17.31 Cr | 18.92 Cr | 19.17 Cr | 16.78 Cr |
| Insurance | 6.45 Cr | 5.29 Cr | 9.86 Cr | 9.14 Cr |
| Professional and legal fees | 51.19 Cr | 66.85 Cr | 71.54 Cr | 78.17 Cr |
| Traveling and conveyance | 23.92 Cr | 39.25 Cr | 56.04 Cr | 66.72 Cr |
| Selling and Distribution Expenses | 98.43 Cr | 158.45 Cr | 150.48 Cr | 177.43 Cr |
| Advertisement & Sales Promotion | 4.98 Cr | 7.31 Cr | 17.37 Cr | 19.96 Cr |
| Sales Commissions & Incentives | 12.77 Cr | 14.69 Cr | 22.04 Cr | 22.15 Cr |
| Freight and Forwarding | 58.59 Cr | 100.17 Cr | 104.09 Cr | 108.68 Cr |
| Miscellaneous Expenses | 60.07 Cr | 40.41 Cr | 70.8 Cr | 73.55 Cr |
| Provision for doubtful debts | 0 | 2.84 Cr | 2.92 Cr | 0 |
| Loss on disposal of fixed assets(net) | 0 | 0 | 3.53 Cr | 35 Lk |
| Total Expenditure | 2913.5 Cr | 3803.48 Cr | 4760.48 Cr | 5343.55 Cr |
| Other Income | 140.53 Cr | 138.67 Cr | 136.34 Cr | 196.18 Cr |
| Interest Received | 80.54 Cr | 43.6 Cr | 52.48 Cr | 67.42 Cr |
| Dividend Received | 30.8 Cr | 19.3 Cr | 7.09 Cr | 4.5 Cr |
| Profit on sale of Fixed Assets | 13 Lk | 7.74 Cr | 0 | 0 |
| Provision Written Back | 6.92 Cr | 18.55 Cr | 9.89 Cr | 12.47 Cr |
| Operating Profit | 358.51 Cr | 350.58 Cr | 517.02 Cr | 674.56 Cr |
| Interest | 8.57 Cr | 13.33 Cr | 19.58 Cr | 23.84 Cr |
| PBDT | 349.94 Cr | 337.25 Cr | 497.44 Cr | 650.72 Cr |
| Depreciation | 63.99 Cr | 67.19 Cr | 73.15 Cr | 72.74 Cr |
| Profit Before Taxation & Exceptional Items | 285.95 Cr | 270.06 Cr | 424.29 Cr | 577.98 Cr |
| Exceptional Income / Expenses | -103.03 Cr | -14 Cr | 7.2 Cr | 2.08 Cr |
| Profit Before Tax | 182.92 Cr | 256.06 Cr | 431.49 Cr | 580.06 Cr |
| Provision for Tax | 41.9 Cr | 55.27 Cr | 102.23 Cr | 142.62 Cr |
| Current Income Tax | 55.11 Cr | 52.05 Cr | 98.91 Cr | 145.83 Cr |
| Deferred Tax | -13.21 Cr | 3.22 Cr | 3.32 Cr | -3.21 Cr |
| Profit After Tax | 141.02 Cr | 200.79 Cr | 329.26 Cr | 437.44 Cr |
| Consolidated Net Profit | 141.02 Cr | 200.79 Cr | 329.26 Cr | 437.44 Cr |
| Profit Balance B/F | 2171.1 Cr | 2313.03 Cr | 2434.47 Cr | 2648.5 Cr |
| Appropriations | 2312.12 Cr | 2513.82 Cr | 2763.73 Cr | 3085.94 Cr |
| Other Appropriation | -91 Lk | 79.35 Cr | 115.23 Cr | 122.69 Cr |
| Equity Dividend % | 350 | 450 | 500 | 600 |
| Earnings Per Share | 11.84 | 16.85 | 27.63 | 36.71 |
| Adjusted EPS | 11.84 | 16.85 | 27.63 | 36.71 |
CONSOLIDATED CASH FLOW FOR THERMAX LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 275.19 Cr | 409.97 Cr | 603.29 Cr | 869.78 Cr |
| Adjustment | 114.66 Cr | 18.28 Cr | 70.31 Cr | 39.8 Cr |
| Changes In working Capital | 473.43 Cr | -54 Lk | -62.8 Cr | -475.95 Cr |
| Cash Flow after changes in Working Capital | 863.28 Cr | 427.71 Cr | 610.8 Cr | 433.63 Cr |
| Cash Flow from Operating Activities | 769.48 Cr | 324.71 Cr | 459.56 Cr | 247.3 Cr |
| Cash Flow from Investing Activities | -635.68 Cr | -421.58 Cr | -679.68 Cr | -509.21 Cr |
| Cash Flow from Financing Activitie | 77.24 Cr | -20.58 Cr | 348.54 Cr | 285.4 Cr |
| Net Cash Inflow / Outflow | 211.04 Cr | -117.45 Cr | 128.42 Cr | 23.49 Cr |
| Opening Cash & Cash Equivalents | 199 Cr | 418.81 Cr | 303.44 Cr | 447.73 Cr |
| Effect of Foreign Exchange Fluctuations | 8.77 Cr | 2.08 Cr | 15.87 Cr | -4.47 Cr |
| Closing Cash & Cash Equivalent | 418.81 Cr | 303.44 Cr | 447.73 Cr | 466.75 Cr |
STANDALONE CASH FLOW FOR THERMAX LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 182.92 Cr | 256.06 Cr | 431.49 Cr | 580.06 Cr |
| Adjustment | 72.77 Cr | -18.74 Cr | 12.56 Cr | -14.88 Cr |
| Changes In working Capital | 235.76 Cr | -61.75 Cr | 95.03 Cr | -351.3 Cr |
| Cash Flow after changes in Working Capital | 491.45 Cr | 175.57 Cr | 539.08 Cr | 213.88 Cr |
| Cash Flow from Operating Activities | 409.01 Cr | 93.87 Cr | 418.68 Cr | 90.79 Cr |
| Cash Flow from Investing Activities | -375.16 Cr | -100.17 Cr | -337.63 Cr | 103.39 Cr |
| Cash Flow from Financing Activitie | 62.92 Cr | -52.64 Cr | -81.49 Cr | -51.38 Cr |
| Net Cash Inflow / Outflow | 96.77 Cr | -58.94 Cr | -44 Lk | 142.8 Cr |
| Opening Cash & Cash Equivalents | 83.43 Cr | 180.2 Cr | 121.26 Cr | 120.82 Cr |
| Closing Cash & Cash Equivalent | 180.2 Cr | 121.26 Cr | 120.82 Cr | 263.62 Cr |
CONSOLIDATED BALANCE SHEET FOR THERMAX LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 22.52 Cr | 22.52 Cr | 22.52 Cr | 22.52 Cr |
| Equity - Authorised | 75 Cr | 75 Cr | 75 Cr | 75 Cr |
| Equity - Issued | 22.52 Cr | 22.52 Cr | 22.52 Cr | 22.52 Cr |
| Equity Paid Up | 22.52 Cr | 22.52 Cr | 22.52 Cr | 22.52 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 3228.87 Cr | 3469.97 Cr | 3843.03 Cr | 4411.31 Cr |
| Securities Premium | 57.28 Cr | 57.28 Cr | 57.28 Cr | 58.71 Cr |
| Capital Reserves | 95.12 Cr | 95.12 Cr | 95.12 Cr | 95.12 Cr |
| Profit & Loss Account Balance | 2542.22 Cr | 2779.32 Cr | 3141.57 Cr | 3710.64 Cr |
| General Reserves | 435.31 Cr | 435.31 Cr | 435.31 Cr | 435.31 Cr |
| Reserve excluding Revaluation Reserve | 3228.87 Cr | 3469.97 Cr | 3843.03 Cr | 4411.31 Cr |
| Shareholder's Funds | 3251.39 Cr | 3492.49 Cr | 3868.07 Cr | 4439.8 Cr |
| Minority Interest | 0 | 0 | 2.15 Cr | 0 |
| Secured Loans | 22.16 Cr | 61.42 Cr | 422.52 Cr | 789.48 Cr |
| Term Loans - Banks | 34.52 Cr | 79.17 Cr | 447.23 Cr | 842.76 Cr |
| Deferred Tax Assets / Liabilities | -154.03 Cr | -127.12 Cr | -105.71 Cr | -96.27 Cr |
| Deferred Tax Assets | 234.21 Cr | 207.73 Cr | 184.95 Cr | 230.57 Cr |
| Deferred Tax Liability | 80.18 Cr | 80.61 Cr | 79.24 Cr | 134.3 Cr |
| Other Long Term Liabilities | 96.86 Cr | 65.99 Cr | 64.62 Cr | 95.52 Cr |
| Long Term Trade Payables | 32.94 Cr | 47.64 Cr | 30.75 Cr | 48.15 Cr |
| Long Term Provisions | 25.86 Cr | 32.41 Cr | 38.4 Cr | 42.43 Cr |
| Total Non-Current Liabilities | 23.79 Cr | 80.34 Cr | 450.58 Cr | 879.31 Cr |
| Trade Payables | 1138.01 Cr | 1459.76 Cr | 1497.86 Cr | 1532.89 Cr |
| Sundry Creditors | 1138.01 Cr | 1459.76 Cr | 1497.86 Cr | 1532.89 Cr |
| Other Current Liabilities | 1429.49 Cr | 1791.87 Cr | 2319.87 Cr | 2432.9 Cr |
| Bank Overdraft / Short term credit | 1.73 Cr | 7.34 Cr | 2 Lk | 0 |
| Advances received from customers | 1267.32 Cr | 1611.88 Cr | 2043.08 Cr | 2103.59 Cr |
| Short Term Borrowings | 282.9 Cr | 276.25 Cr | 363.31 Cr | 413.19 Cr |
| Secured ST Loans repayable on Demands | 80.58 Cr | 13.76 Cr | 15.38 Cr | 144.83 Cr |
| Working Capital Loans- Sec | 80.58 Cr | 0 | 10 Cr | 125 Cr |
| Short Term Provisions | 220.25 Cr | 230.19 Cr | 228.15 Cr | 346.37 Cr |
| Provision for Tax | 25.11 Cr | 23.39 Cr | 24.44 Cr | 41.05 Cr |
| Total Current Liabilities | 3070.65 Cr | 3758.07 Cr | 4409.19 Cr | 4725.35 Cr |
| Total Liabilities | 6345.83 Cr | 7330.9 Cr | 8729.99 Cr | 10044.5 Cr |
| Gross Block | 2328.06 Cr | 2351.78 Cr | 2469.47 Cr | 3228.38 Cr |
| Less: Accumulated Depreciation | 1047.9 Cr | 1157.04 Cr | 1221.3 Cr | 1309.45 Cr |
| Less: Impairment of Assets | 38.12 Cr | 0 | 0 | 12.81 Cr |
| Net Block | 1242.04 Cr | 1194.74 Cr | 1248.17 Cr | 1906.12 Cr |
| Capital Work in Progress | 21.06 Cr | 44.32 Cr | 433.77 Cr | 519.35 Cr |
| Non Current Investments | 119.21 Cr | 709.99 Cr | 233.21 Cr | 401.63 Cr |
| Long Term Investment | 119.21 Cr | 709.99 Cr | 233.21 Cr | 401.63 Cr |
| Quoted | 16 Lk | 561.78 Cr | 216.84 Cr | 233.27 Cr |
| Unquoted | 119.05 Cr | 148.21 Cr | 16.37 Cr | 168.36 Cr |
| Long Term Loans & Advances | 373.36 Cr | 475.37 Cr | 544.84 Cr | 538.4 Cr |
| Other Non Current Assets | 120.6 Cr | 168.69 Cr | 189.84 Cr | 225.44 Cr |
| Total Non-Current Assets | 1879.37 Cr | 2593.11 Cr | 2649.83 Cr | 3596.38 Cr |
| Currents Investments | 115.25 Cr | 766.54 Cr | 1392.87 Cr | 1363.46 Cr |
| Quoted | 0 | 602.21 Cr | 763.52 Cr | 1047.56 Cr |
| Unquoted | 119.05 Cr | 148.21 Cr | 16.37 Cr | 168.36 Cr |
| Inventories | 404.74 Cr | 727.01 Cr | 755.63 Cr | 764.9 Cr |
| Raw Materials | 219.24 Cr | 395.93 Cr | 452.56 Cr | 425.52 Cr |
| Work-in Progress | 112.84 Cr | 226.06 Cr | 202.52 Cr | 243.45 Cr |
| Finished Goods | 60.75 Cr | 90.11 Cr | 82.37 Cr | 75.36 Cr |
| Stores and Spare | 6 Cr | 9.06 Cr | 10.3 Cr | 11.62 Cr |
| Sundry Debtors | 1237.1 Cr | 1423.72 Cr | 1762.06 Cr | 2116.43 Cr |
| Debtors more than Six months | 101.95 Cr | 456.69 Cr | 528.74 Cr | 538.78 Cr |
| Debtors Others | 1539.98 Cr | 1349.87 Cr | 1606.89 Cr | 1949.22 Cr |
| Cash and Bank | 1939.2 Cr | 953.5 Cr | 1131.58 Cr | 975.32 Cr |
| Cash in hand | 39 Lk | 40 Lk | 31 Lk | 17 Lk |
| Balances at Bank | 1937.75 Cr | 952.29 Cr | 1131.2 Cr | 974.95 Cr |
| Other Current Assets | 122.01 Cr | 139.75 Cr | 102.41 Cr | 106.22 Cr |
| Prepaid Expenses | 28.54 Cr | 43.52 Cr | 34.04 Cr | 33.56 Cr |
| Short Term Loans and Advances | 648.16 Cr | 727.27 Cr | 927.71 Cr | 1121.75 Cr |
| Advances recoverable in cash or in kind | 438.6 Cr | 594.48 Cr | 769.54 Cr | 759.03 Cr |
| Advance income tax and TDS | 2.6 Cr | 3.27 Cr | 1.19 Cr | 52 Lk |
| Total Current Assets | 4466.46 Cr | 4737.79 Cr | 6072.26 Cr | 6448.08 Cr |
| Net Current Assets (Including Current Investments) | 1395.81 Cr | 979.72 Cr | 1663.07 Cr | 1722.73 Cr |
| Total Assets | 6345.83 Cr | 7330.9 Cr | 8729.99 Cr | 10044.5 Cr |
| Contingent Liabilities | 465.31 Cr | 490.96 Cr | 491.52 Cr | 406.67 Cr |
| Total Debt | 317.42 Cr | 355.42 Cr | 810.54 Cr | 1255.95 Cr |
| Book Value | 288.76 | 0 | 343.3 | 393.77 |
| Adjusted Book Value | 288.76 | 310.17 | 343.3 | 393.77 |
STANDALONE BALANCE SHEET FOR THERMAX LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 23.83 Cr | 23.83 Cr | 23.83 Cr | 23.83 Cr |
| Equity - Authorised | 75 Cr | 75 Cr | 75 Cr | 75 Cr |
| Equity - Issued | 23.83 Cr | 23.83 Cr | 23.83 Cr | 23.83 Cr |
| Equity Paid Up | 23.83 Cr | 23.83 Cr | 23.83 Cr | 23.83 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 2855.55 Cr | 2977.17 Cr | 3191.41 Cr | 3506.9 Cr |
| Securities Premium | 61.13 Cr | 61.13 Cr | 61.13 Cr | 62.55 Cr |
| Capital Reserves | 1.92 Cr | 1.92 Cr | 1.92 Cr | 1.92 Cr |
| Profit & Loss Account Balance | 2313.03 Cr | 2434.47 Cr | 2648.5 Cr | 2963.25 Cr |
| General Reserves | 429.14 Cr | 429.14 Cr | 429.14 Cr | 429.14 Cr |
| Reserve excluding Revaluation Reserve | 2855.55 Cr | 2977.17 Cr | 3191.41 Cr | 3506.9 Cr |
| Shareholder's Funds | 2879.38 Cr | 3001 Cr | 3217.76 Cr | 3536.7 Cr |
| Deferred Tax Assets / Liabilities | -53.28 Cr | -48.64 Cr | -47.86 Cr | -52.49 Cr |
| Deferred Tax Assets | 102.87 Cr | 101.65 Cr | 101.79 Cr | 114.25 Cr |
| Deferred Tax Liability | 49.59 Cr | 53.01 Cr | 53.93 Cr | 61.76 Cr |
| Other Long Term Liabilities | 60.12 Cr | 26.39 Cr | 2.51 Cr | 4.29 Cr |
| Long Term Trade Payables | 44.32 Cr | 59.78 Cr | 34.45 Cr | 43.83 Cr |
| Long Term Provisions | 11.79 Cr | 18.06 Cr | 24.08 Cr | 26.15 Cr |
| Total Non-Current Liabilities | 62.95 Cr | 55.59 Cr | 13.18 Cr | 21.78 Cr |
| Trade Payables | 841.26 Cr | 975.34 Cr | 1038.08 Cr | 1072.83 Cr |
| Sundry Creditors | 841.26 Cr | 975.34 Cr | 1038.08 Cr | 1072.83 Cr |
| Other Current Liabilities | 925.91 Cr | 1015.98 Cr | 1484.36 Cr | 1541.43 Cr |
| Bank Overdraft / Short term credit | 1.73 Cr | 7.34 Cr | 0 | 0 |
| Advances received from customers | 840.91 Cr | 920.31 Cr | 1342.36 Cr | 1392.43 Cr |
| Current maturity - Others | 1.61 Cr | 0 | 0 | 0 |
| Short Term Borrowings | 140.75 Cr | 180 Cr | 220 Cr | 307.8 Cr |
| Secured ST Loans repayable on Demands | 3.75 Cr | 0 | 10 Cr | 90 Cr |
| Working Capital Loans- Sec | 0 | 0 | 10 Cr | 90 Cr |
| Short Term Provisions | 128.94 Cr | 148.92 Cr | 130.07 Cr | 214.34 Cr |
| Provision for Tax | 23.1 Cr | 21.33 Cr | 18.49 Cr | 20.06 Cr |
| Total Current Liabilities | 2036.86 Cr | 2320.24 Cr | 2872.51 Cr | 3136.4 Cr |
| Total Liabilities | 4979.19 Cr | 5376.83 Cr | 6103.45 Cr | 6694.88 Cr |
| Gross Block | 1318.47 Cr | 1338.84 Cr | 1339.69 Cr | 1424.85 Cr |
| Less: Accumulated Depreciation | 547.79 Cr | 592.74 Cr | 625.89 Cr | 675.34 Cr |
| Net Block | 770.68 Cr | 746.1 Cr | 713.8 Cr | 749.51 Cr |
| Capital Work in Progress | 20.26 Cr | 14.97 Cr | 44.91 Cr | 107.23 Cr |
| Non Current Investments | 788.17 Cr | 1460.95 Cr | 1086.01 Cr | 1427.46 Cr |
| Long Term Investment | 788.17 Cr | 1460.95 Cr | 1086.01 Cr | 1427.46 Cr |
| Quoted | 16 Lk | 561.78 Cr | 216.84 Cr | 233.27 Cr |
| Unquoted | 1042.7 Cr | 1179.86 Cr | 1142.66 Cr | 1541.09 Cr |
| Long Term Loans & Advances | 312.04 Cr | 411.31 Cr | 328.68 Cr | 346.38 Cr |
| Other Non Current Assets | 57 Lk | 26.11 Cr | 19.81 Cr | 14.48 Cr |
| Total Non-Current Assets | 1894.82 Cr | 2659.44 Cr | 2193.21 Cr | 2649.44 Cr |
| Currents Investments | 114.94 Cr | 534.3 Cr | 1183.88 Cr | 965.79 Cr |
| Quoted | 0 | 452.17 Cr | 662.64 Cr | 682.18 Cr |
| Unquoted | 1042.7 Cr | 1179.86 Cr | 1142.66 Cr | 1541.09 Cr |
| Inventories | 245.94 Cr | 370.35 Cr | 390.78 Cr | 397.33 Cr |
| Raw Materials | 125.35 Cr | 201.67 Cr | 209.89 Cr | 226.28 Cr |
| Work-in Progress | 83.7 Cr | 134.62 Cr | 136.57 Cr | 132.49 Cr |
| Finished Goods | 28.32 Cr | 24.47 Cr | 32.66 Cr | 24.9 Cr |
| Stores and Spare | 2.66 Cr | 3.94 Cr | 3.86 Cr | 4.71 Cr |
| Sundry Debtors | 823.52 Cr | 953.37 Cr | 1210.22 Cr | 1501.64 Cr |
| Debtors more than Six months | 52.45 Cr | 268.53 Cr | 349.94 Cr | 369.89 Cr |
| Debtors Others | 1024.65 Cr | 921.55 Cr | 1092.38 Cr | 1387.69 Cr |
| Cash and Bank | 1386.78 Cr | 441.57 Cr | 408.48 Cr | 346.76 Cr |
| Cash in hand | 36 Lk | 32 Lk | 21 Lk | 12 Lk |
| Balances at Bank | 1385.36 Cr | 440.44 Cr | 408.2 Cr | 346.44 Cr |
| Other Current Assets | 70.56 Cr | 74.57 Cr | 58.06 Cr | 57.9 Cr |
| Prepaid Expenses | 16.27 Cr | 29.28 Cr | 22.71 Cr | 21.31 Cr |
| Short Term Loans and Advances | 442.63 Cr | 343.23 Cr | 652.29 Cr | 776.02 Cr |
| Advances recoverable in cash or in kind | 226.08 Cr | 268.35 Cr | 379.09 Cr | 312.03 Cr |
| Advance income tax and TDS | 68 Lk | 0 | 0 | 0 |
| Total Current Assets | 3084.37 Cr | 2717.39 Cr | 3903.71 Cr | 4045.44 Cr |
| Net Current Assets (Including Current Investments) | 1047.51 Cr | 397.15 Cr | 1031.2 Cr | 909.04 Cr |
| Total Assets | 4979.19 Cr | 5376.83 Cr | 6103.45 Cr | 6694.88 Cr |
| Contingent Liabilities | 2663.24 Cr | 2567.8 Cr | 3008.83 Cr | 1590.17 Cr |
| Total Debt | 142.36 Cr | 180 Cr | 220 Cr | 307.8 Cr |
| Book Value | 241.66 | 0 | 269.85 | 296.33 |
| Adjusted Book Value | 241.66 | 251.87 | 269.85 | 296.33 |
FINANCIAL RATIOS (CONSOLIDATED) FOR THERMAX LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 18.35 | 27.74 | 39.99 | 57.31 |
| CEPS(Rs) | 28.52 | 37.78 | 50.41 | 70.27 |
| DPS(Rs) | 7 | 9 | 10 | 12 |
| Book NAV/Share(Rs) | 288.76 | 310.17 | 343.3 | 393.77 |
| Tax Rate(%) | 24.93 | 23.85 | 25.26 | 25.98 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 7.41 | 6.6 | 7.39 | 8.54 |
| EBIT Margin(%) | 6.17 | 7.1 | 7.92 | 10.26 |
| Pre Tax Margin(%) | 5.74 | 6.69 | 7.45 | 9.32 |
| PAT Margin (%) | 4.31 | 5.09 | 5.57 | 6.9 |
| Cash Profit Margin (%) | 6.7 | 6.94 | 7.02 | 8.49 |
| Performance Ratios | ||||
| ROA(%) | 3.4 | 4.57 | 5.61 | 6.85 |
| ROE(%) | 6.58 | 9.26 | 12.25 | 15.5 |
| ROCE(%) | 8.67 | 11.73 | 15.03 | 18.44 |
| Asset Turnover(x) | 0.79 | 0.9 | 1.01 | 0.99 |
| Sales/Fixed Asset(x) | 2.09 | 2.62 | 3.36 | 3.27 |
| Working Capital/Sales(x) | 3.43 | 6.26 | 4.86 | 5.41 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.48 | 0.38 | 0.3 | 0.31 |
| Receivable days | 99.93 | 79.24 | 71.87 | 75.92 |
| Inventory Days | 32.73 | 33.7 | 33.45 | 29.76 |
| Payable days | 88.26 | 136.04 | 116.71 | 105.97 |
| Valuation Parameters | ||||
| PER(x) | 73.37 | 70.05 | 57.26 | 73.21 |
| PCE(x) | 47.19 | 51.42 | 45.43 | 59.7 |
| Price/Book(x) | 4.66 | 6.26 | 6.67 | 10.65 |
| Yield(%) | 0.52 | 0.46 | 0.44 | 0.29 |
| EV/Net Sales(x) | 2.82 | 3.47 | 3.15 | 5.1 |
| EV/Core EBITDA(x) | 29.24 | 38.8 | 33.61 | 46.14 |
| EV/EBIT(x) | 45.75 | 48.9 | 39.75 | 49.68 |
| EV/CE(x) | 2.13 | 2.9 | 2.92 | 8.34 |
| M Cap / Sales | 3.16 | 3.57 | 3.19 | 5.07 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -16.65 | 27.91 | 32.01 | 15.25 |
| Core EBITDA Growth(%) | -8.54 | 18.46 | 38.18 | 35.93 |
| EBIT Growth(%) | -24.06 | 47.09 | 47.18 | 49.31 |
| PAT Growth(%) | -2.76 | 51.12 | 44.31 | 42.71 |
| EPS Growth(%) | -2.76 | 51.18 | 44.18 | 43.3 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.1 | 0.1 | 0.21 | 0.28 |
| Current Ratio(x) | 1.45 | 1.26 | 1.38 | 1.36 |
| Quick Ratio(x) | 1.32 | 1.07 | 1.21 | 1.2 |
| Interest Cover(x) | 14.33 | 17.29 | 17.04 | 10.92 |
| Total Debt/Mcap(x) | 0.02 | 0.02 | 0.03 | 0.03 |
FINANCIAL RATIOS (STANDALONE) FOR THERMAX LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 11.84 | 16.85 | 27.63 | 36.71 |
| CEPS(Rs) | 17.21 | 22.49 | 33.77 | 42.82 |
| DPS(Rs) | 7 | 9 | 10 | 12 |
| Book NAV/Share(Rs) | 241.66 | 251.87 | 269.85 | 296.33 |
| Tax Rate(%) | 22.91 | 21.58 | 23.69 | 24.59 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 6.96 | 5.28 | 7.4 | 8.22 |
| EBIT Margin(%) | 6.12 | 6.71 | 8.77 | 10.37 |
| Pre Tax Margin(%) | 5.84 | 6.38 | 8.39 | 9.96 |
| PAT Margin (%) | 4.5 | 5 | 6.4 | 7.51 |
| Cash Profit Margin (%) | 6.55 | 6.67 | 7.83 | 8.76 |
| Performance Ratios | ||||
| ROA(%) | 3.02 | 3.88 | 5.74 | 6.84 |
| ROE(%) | 5.02 | 6.83 | 10.59 | 12.97 |
| ROCE(%) | 6.57 | 8.69 | 13.63 | 16.59 |
| Asset Turnover(x) | 0.67 | 0.78 | 0.9 | 0.91 |
| Sales/Fixed Asset(x) | 2.44 | 3.02 | 3.84 | 4.21 |
| Working Capital/Sales(x) | 2.99 | 10.11 | 4.99 | 6.4 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.41 | 0.33 | 0.26 | 0.24 |
| Receivable days | 91.9 | 80.76 | 76.8 | 85.01 |
| Inventory Days | 29.19 | 28.01 | 27.02 | 24.7 |
| Payable days | 93.37 | 137.89 | 123.35 | 117.17 |
| Valuation Parameters | ||||
| PER(x) | 113.73 | 115.29 | 82.87 | 114.28 |
| PCE(x) | 78.23 | 86.38 | 67.8 | 97.98 |
| Price/Book(x) | 5.57 | 7.71 | 8.49 | 14.16 |
| Yield(%) | 0.52 | 0.46 | 0.44 | 0.29 |
| EV/Net Sales(x) | 4.72 | 5.7 | 5.27 | 8.58 |
| EV/Core EBITDA(x) | 41.26 | 65.28 | 52.41 | 74.05 |
| EV/EBIT(x) | 77.26 | 84.96 | 60.07 | 82.71 |
| EV/CE(x) | 2.97 | 4.26 | 4.44 | 12.99 |
| M Cap / Sales | 5.12 | 5.77 | 5.31 | 8.59 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -25.16 | 28.23 | 28.04 | 13.24 |
| Core EBITDA Growth(%) | -12.21 | -2.21 | 47.48 | 30.47 |
| EBIT Growth(%) | -42.13 | 40.68 | 67.44 | 33.88 |
| PAT Growth(%) | -34.1 | 42.38 | 63.98 | 32.86 |
| EPS Growth(%) | -34.1 | 42.38 | 63.98 | 32.86 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.05 | 0.06 | 0.07 | 0.09 |
| Current Ratio(x) | 1.51 | 1.17 | 1.36 | 1.29 |
| Quick Ratio(x) | 1.39 | 1.01 | 1.22 | 1.16 |
| Interest Cover(x) | 22.34 | 20.21 | 23.04 | 25.33 |
| Total Debt/Mcap(x) | 0.01 | 0.01 | 0.01 | 0.01 |
SHARE HOLDING PATTERN FOR THERMAX LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 61.98 | 61.98 | 61.98 | 61.98 | 61.98 | 61.98 | 61.98 | 61.98 | 61.98 | 61.98 |
| FII % | 11.93 | 12.35 | 12.27 | 12.29 | 12.36 | 12.54 | 12.01 | 12.24 | 15.15 | 15.38 |
| DII % | 0.09 | 0.07 | 0.08 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 |
| Public % | 10.32 | 10.33 | 10.40 | 10.09 | 10.16 | 10.02 | 10.14 | 9.96 | 10.00 | 9.92 |
PEER COMPARISON FOR THERMAX LIMITED
CORPORATE ACTIONS FOR THERMAX LIMITED
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 22-Oct-2024 | Board Meeting - Quarterly Results | 13-Nov-2024 |
| BSE 23-Jul-2024 | Board Meeting - Quarterly Results | 01-Aug-2024 |
| BSE 10-May-2024 | Dividend - Rs.12.0000 per share(600%)Dividend | |
| BSE 22-Apr-2024 | Board Meeting - Dividend & Audited Results | 10-May-2024 |
| BSE 23-Jan-2024 | Board Meeting - Quarterly Results | 08-Feb-2024 |
| BSE 13-Dec-2023 | SAST - Thermax Limited has informed the Exchanges about further investment in its wholly owned subsidiary. | |
| BSE 27-Oct-2023 | SAST - Thermax Limited has informed the exchanges about additional equity infusion in its wholly owned step-down subsidiary. | |
| BSE 13-Oct-2023 | Board Meeting - Quarterly Results | 03-Nov-2023 |
| BSE 21-Jul-2023 | Board Meeting - Quarterly Results | 01-Aug-2023 |
| BSE 17-May-2023 | Dividend - Rs.10.0000 per share(500%)Dividend | |
| BSE 08-May-2023 | Board Meeting - Dividend & Audited Results | 17-May-2023 |
| BSE 31-Jan-2023 | Board Meeting - Quarterly Results | 07-Feb-2023 |
| BSE 20-Oct-2022 | Board Meeting - Quarterly Results | 11-Nov-2022 |
| BSE 25-Jul-2022 | Board Meeting - Quarterly Results | 02-Aug-2022 |
| BSE 20-May-2022 | Dividend - Rs.9.0000 per share(450%)Dividend | |
| BSE 09-May-2022 | Board Meeting - Dividend & Audited Results | 20-May-2022 |
| BSE 25-Jan-2022 | Board Meeting - Quarterly Results | 04-Feb-2022 |
| BSE 08-Nov-2021 | Board Meeting - Quarterly Results | 10-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR THERMAX LIMITED
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 25-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Thermax Limited has submitted press release regarding acquisition |
| BSE 25-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Thermax Limited has informed the exchanges about signing of Share Purchase and Share Subscription Agreement for acquisition of 100% stake in Buildtech Products India Private Limited. |
| BSE 24-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Thermax Limited has informed the Exchanges about issuance of Letter of Confirmation (LOC). |
| BSE 22-Oct-2024 | Intimation FILE | Board Meeting Intimation for Approval Of Un-Audited Consolidated And Standalone Financial Statements For Quarter And Half Year Ended September 30 2024. THERMAX LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 13/11/2024 inter alia to consider and approve Thermax Limited has informed the Exchanges about Board Meeting scheduled to be held on Wednesday November 13 2024 to consider and approve un-audited Consolidated and Standalone financial statements for quarter and half year ended September 30 2024. |
| BSE 21-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Thermax Limited has informed the exchanges about appointment of new member to the Senior Management of the Company. |
| BSE 21-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Thermax Limited has informed the Exchanges about loss of share certificate. |
| BSE 18-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Thermax Limited has informed the exchanges regarding issue of Letter of Confirmation. |
| BSE 11-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Thermax Limited has informed the Exchanges about loss of share certificate. |
| BSE 07-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Thermax Limited has submitted certificate under Regulation 74(5) of SEBI (DP) Regulations. |
| BSE 01-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Thermax Limited has informed the exchanges about additional equity infusion in subsidiary company. |
| BSE 27-Sep-2024 | General Announcements FILE | Announcement Under Regulation 30 Of SEBI (LODR) 2015 Thermax Limited has informed the company on order by passed by Customs Authority |
| BSE 26-Sep-2024 | Intimation FILE | Closure of Trading Window Thermax Limited has informed the exchanges about closure of Trading Window from October 01 2024 for financial results for quarter and half year ended September 30 2024 |
| BSE 26-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Thermax Limited has informed the exchanges about issue of Duplicate Share Certificate. |
| BSE 24-Sep-2024 | General Announcements FILE | Announcement Under SEBI (LODR) Regulations 2015 Thermax Limited has submitted announcement under Regulation 30 of SEBI (LODR) Regulations 2015 |
| BSE 14-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Thermax Limited has submitted press release regarding receipt of order by its subsidiary. |
| BSE 14-Sep-2024 | General Announcements FILE | Announcement Under Reg 30 Of SEBI (LODR) Regulations 2015 - Receipt Of Order Thermax Limited has informed the exchanges regarding receipt of order by its subsidiary. |
| BSE 13-Sep-2024 | General Announcements FILE | Announcement Under Regulation 30 Of SEBI (LODR) 2015 Thermax Limited has submitted announcement under Reg 30 for loan agreement. |
| BSE 12-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Thermax Limited has submitted press release regarding signing of Collaboration and License Agreement with Ceres Power Limited. |
| BSE 12-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Memorandum of Understanding /Agreements Thermax Limited has informed the exchanges about signing of Collaboration and License Agreement with Ceres Power Limited. |
| BSE 06-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Thermax Limited has informed that exchange about acquisition by its wholly owned subsidiary First Energy Private Limited. |
| BSE 06-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Thermax Limited has informed the Exchanges about loss of share certificate. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Earnings Call Transcript Thermax Limited has informed the Exchanges about transcript of analyst call for Q1 FY 2024-25. |
| BSE 02-Aug-2024 | General Announcements FILE | Approval Of Shareholders For Continuation Of Directorship Of Mrs. Meher Pudumjee As Non-Executive Non-Independent Director Not Liable To Retire By Rotation Thermax Limited has informed the Exchange that the Shareholders at their meeting held on August 1 2024 approved continuation of directorship of Mrs. Meher Pudumjee (DIN:00019581) as Non-Executive Non-Independent Director of the Company not liable to retire by rotation in terms of Regulation 17(1D) of the SEBI (LODR) Regulations 2015. |
| BSE 02-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association Thermax Limited has informed the exchanges about shareholders approval on amendment to Object Clause of the Memorandum of Association of the Company |
| BSE 02-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Thermax Limited has submitted the audio recording for the earnings call for Q1 FY25 |
| BSE 02-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Thermax Limited has submitted the voting results and scrutinisers report for the 43rd AGM held on August 1 2024 |
| BSE 02-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Thermax Limited has submitted the copies of newspaper publication regarding financials results for the quarter ended June 30 2024. |
| BSE 01-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Thermax Limited has submitted the summary of proceedings of the 43rd Annual General Meeting of the Company held on August 1 2024 along with Chairpersons Presentation made at the meeting. |
| BSE 01-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Thermax Limited has informed the Exchanges about investors presentation for Q1 FY 2024-25. |
| BSE 01-Aug-2024 | General Announcements FILE | Announcement Under Regulation 30 Thermax Limited has informed the Exchanges about other matters from outcome of Board Meeting held on August 1 2024. |
INSIDER TRADING FOR THERMAX LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 25-Aug-2022 25-Aug-2022 | Sell Market | 200 @ 0.00 (0.00 %) | BINAIFER GAGRAT |
| BSE 08-Sep-2022 08-Sep-2022 | Sell Market | 334 @ 0.00 (0.00 %) | BINAIFER GAGRAT |
BULK BLOCK DEALS FOR THERMAX LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 25-Jan-2024 | Sell BLOCK | 38,775 @ 3028.75 | BNP PARIBAS ARBITRAGE |
| BSE 25-Jan-2024 | Sell BLOCK | 131,540 @ 3028.75 | BNP PARIBAS ARBITRAGE |
| BSE 25-Jan-2024 | Buy BLOCK | 1,137 @ 3028.75 | MARSHALL WACE INVESTMENT STRATEGIESGTOPS FUND |
| BSE 25-Jan-2024 | Buy BLOCK | 37,638 @ 3028.75 | MARSHALLWACEINVESTMENTSTRATEGIESMARKETNEUTRALTOPSFUND |
| BSE 25-Jan-2024 | Buy BLOCK | 131,540 @ 3028.75 | SOCIETE GENERALE |
| BSE 25-Oct-2022 | Sell BLOCK | 123,725 @ 2112.90 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 25-Oct-2022 | Buy BLOCK | 123,725 @ 2112.90 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 25-Oct-2022 | Sell BLOCK | 16,709 @ 2112.90 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 25-Oct-2022 | Buy BLOCK | 16,709 @ 2112.90 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 17-Oct-2022 | Sell BLOCK | 123,604 @ 2026.25 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 17-Oct-2022 | Buy BLOCK | 123,604 @ 2026.25 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 17-Oct-2022 | Sell BLOCK | 16,692 @ 2026.25 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 17-Oct-2022 | Buy BLOCK | 16,692 @ 2026.25 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 41,105 @ 2561.10 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 19-Sep-2022 | Buy BLOCK | 41,105 @ 2561.10 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 5,507 @ 2561.10 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 19-Sep-2022 | Buy BLOCK | 5,507 @ 2561.10 | ISHARES MSCI INDIA SMALL-CAP ETF |
DIVIDEND BY THERMAX LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 05-Jul-2024 | DIVIDEND | 12 |
| 21-Jul-2023 | DIVIDEND | 10 |
| 21-Jul-2022 | DIVIDEND | 9 |
| 22-Jul-2021 | DIVIDEND | 7 |
SPLIT / BONUS BY THERMAX LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed