Nifty
Sensex
:
:
11873.05
40431.60
110.60 (0.94%)
448.62 (1.12%)

Diversified

Rating :
43/99  (View)

BSE: 523319 | NSE: BALMLAWRIE

105.95
2.75 (2.66%)
19-Oct-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  104.45
  •  107.00
  •  103.05
  •  103.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  196453
  •  208.14
  •  142.20
  •  69.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,764.76
  • 15.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,410.40
  • 7.27%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 64.65%
  • 24.23%
  • FII
  • DII
  • Others
  • 1.47%
  • 0.03%
  • 9.62%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.32
  • -0.77
  • -3.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.74
  • -1.91
  • -0.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.82
  • -6.35
  • -10.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.13
  • 13.12
  • 13.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.63
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.40
  • 6.36
  • 6.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
277
431
-36%
345
474
-27%
374
395
-5%
383
417
-8%
Expenses
279
387
-28%
282
390
-28%
327
349
-6%
349
377
-7%
EBITDA
-2
44
-
64
84
-25%
47
45
4%
34
40
-16%
EBIDTM
-1%
10%
18%
18%
13%
12%
9%
10%
Other Income
8
10
-15%
19
20
-5%
9
15
-42%
13
11
28%
Interest
4
3
9%
5
3
79%
4
2
78%
3
1
203%
Depreciation
13
11
24%
19
10
88%
11
7
66%
10
7
57%
PBT
-11
40
-
59
91
-36%
41
52
-20%
34
43
-22%
Tax
-1
17
-
22
30
-27%
9
17
-47%
7
16
-58%
PAT
-10
23
-
36
61
-40%
32
34
-6%
27
27
0%
PATM
-3%
5%
11%
13%
9%
9%
7%
6%
EPS
-0.56
1.32
-
2.13
3.57
-40%
1.88
2.01
-6%
1.58
1.57
1%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,380
1,534
1,775
1,724
1,706
1,595
3,258
3,125
3,018
2,671
2,387
Net Sales Growth
-20%
-14%
3%
1%
7%
-51%
4%
4%
13%
12%
 
Cost Of Goods Sold
830
923
1,112
1,077
1,082
980
2,500
2,398
2,322
2,039
1,807
Gross Profit
550
611
663
647
625
614
758
727
697
633
580
GP Margin
40%
40%
37%
38%
37%
39%
23%
23%
23%
24%
24%
Total Expenditure
1,237
1,350
1,566
1,534
1,498
1,391
3,041
2,920
2,789
2,462
2,188
Power & Fuel Cost
-
29
30
27
27
26
48
52
49
40
33
% Of Sales
-
2%
2%
2%
2%
2%
1%
2%
2%
1%
1%
Employee Cost
-
212
209
194
197
197
236
222
203
179
170
% Of Sales
-
14%
12%
11%
12%
12%
7%
7%
7%
7%
7%
Manufacturing Exp.
-
39
38
39
38
38
57
55
49
44
42
% Of Sales
-
3%
2%
2%
2%
2%
2%
2%
2%
2%
2%
General & Admin Exp.
-
69
80
78
73
69
84
88
81
67
62
% Of Sales
-
5%
4%
5%
4%
4%
3%
3%
3%
2%
3%
Selling & Distn. Exp.
-
7
9
11
10
10
14
13
13
10
14
% Of Sales
-
0%
1%
1%
1%
1%
0%
0%
0%
0%
1%
Miscellaneous Exp.
-
70
88
107
71
71
102
92
73
85
14
% Of Sales
-
5%
5%
6%
4%
4%
3%
3%
2%
3%
3%
EBITDA
143
185
209
189
208
204
218
205
230
209
199
EBITDA Margin
10%
12%
12%
11%
12%
13%
7%
7%
8%
8%
8%
Other Income
50
55
66
83
58
65
69
76
60
51
44
Interest
15
15
7
4
5
5
23
24
23
23
24
Depreciation
54
52
30
27
26
24
46
35
38
35
31
PBT
123
173
237
241
236
240
218
222
229
202
188
Tax
37
55
82
74
81
76
66
66
62
54
59
Tax Rate
30%
32%
35%
31%
34%
32%
30%
30%
27%
27%
32%
PAT
86
118
155
166
155
164
152
156
166
148
128
PAT before Minority Interest
92
118
155
166
155
164
152
156
167
148
128
Minority Interest
6
0
0
0
0
0
0
0
-1
0
0
PAT Margin
6%
8%
9%
10%
9%
10%
5%
5%
6%
6%
5%
PAT Growth
-41%
-24%
-7%
7%
-6%
8%
-2%
-6%
12%
15%
 
EPS
5.03
6.91
9.07
9.73
9.05
9.59
8.90
9.10
9.71
8.66
7.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,554
1,520
1,457
1,361
1,239
1,043
981
863
758
651
Share Capital
171
114
114
114
28
28
28
16
16
16
Total Reserves
1,383
1,406
1,343
1,247
1,210
1,015
953
847
742
634
Non-Current Liabilities
244
194
113
88
96
145
139
171
177
172
Secured Loans
94
0
0
0
0
87
92
113
124
125
Unsecured Loans
0
76
11
0
0
3
3
1
1
2
Long Term Provisions
43
42
38
56
65
12
10
10
8
7
Current Liabilities
494
516
569
580
463
714
752
689
680
660
Trade Payables
222
293
318
307
224
304
347
303
278
274
Other Current Liabilities
237
182
216
210
190
203
212
203
180
181
Short Term Borrowings
2
3
4
0
0
86
72
64
74
73
Short Term Provisions
33
38
30
63
49
121
122
118
148
133
Total Liabilities
2,335
2,281
2,191
2,030
1,798
1,902
1,873
1,726
1,619
1,485
Net Block
769
567
409
396
393
577
464
452
415
373
Gross Block
923
680
493
444
416
1,071
882
841
783
702
Accumulated Depreciation
154
112
73
48
22
494
418
389
368
329
Non Current Assets
1,183
1,106
933
778
697
606
559
492
457
451
Capital Work in Progress
24
117
138
63
11
12
77
12
12
44
Non Current Investment
376
326
294
272
248
0
0
0
0
0
Long Term Loans & Adv.
13
16
13
13
12
17
18
28
30
35
Other Non Current Assets
2
80
78
34
33
0
0
0
0
0
Current Assets
1,152
1,175
1,258
1,252
1,101
1,297
1,314
1,234
1,162
1,034
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
145
143
137
152
120
317
309
284
287
268
Sundry Debtors
274
276
270
282
230
469
526
449
439
389
Cash & Bank
453
444
506
530
465
388
372
412
357
304
Other Current Assets
281
262
303
233
286
123
107
89
79
72
Short Term Loans & Adv.
69
50
43
57
61
96
78
67
68
64
Net Current Assets
659
659
690
672
638
583
562
545
482
374
Total Assets
2,335
2,281
2,191
2,030
1,798
1,902
1,873
1,726
1,619
1,485

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
189
194
129
181
150
201
167
201
140
105
PBT
173
247
238
236
240
250
222
227
202
186
Adjustment
50
5
5
6
6
43
28
33
28
31
Changes in Working Capital
22
27
-38
23
-8
-34
-23
10
-37
-53
Cash after chg. in Working capital
245
278
205
265
238
259
227
271
193
164
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-57
-84
-76
-83
-87
-73
-60
-70
-53
-59
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-60
-137
-19
-117
-71
-42
-76
-45
-16
-61
Net Fixed Assets
-103
-129
-30
-44
188
-68
-105
-44
-25
-36
Net Investments
11
-2
-52
-30
-1
0
-2
-10
12
-13
Others
32
-6
62
-44
-257
25
32
8
-2
-13
Cash from Financing Activity
-161
-80
-86
-73
-66
-143
-131
-101
-69
-40
Net Cash Inflow / Outflow
-32
-23
24
-9
13
16
-40
55
56
3
Opening Cash & Equivalents
55
76
52
62
48
372
412
357
301
281
Closing Cash & Equivalent
23
53
76
52
62
388
372
412
357
285

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
91
89
85
80
72
61
57
50
44
38
ROA
5%
7%
8%
8%
9%
8%
9%
10%
10%
9%
ROE
8%
10%
12%
12%
14%
15%
17%
21%
21%
21%
ROCE
12%
16%
17%
18%
20%
20%
22%
25%
25%
26%
Fixed Asset Turnover
1.92
3.03
3.75
4.25
2.31
3.49
3.81
3.88
3.76
3.62
Receivable days
65
56
57
51
74
53
54
51
54
52
Inventory Days
34
29
30
27
46
34
33
33
36
36
Payable days
74
78
83
70
75
41
43
40
43
62
Cash Conversion Cycle
26
7
4
8
46
46
45
45
48
26
Total Debt/Equity
0.06
0.05
0.01
0.00
0.00
0.19
0.18
0.23
0.28
0.32
Interest Cover
13
34
58
53
54
11
10
11
10
9

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.