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

Finance - Investment

Rating :
58/99  (View)

BSE: 533095 | NSE: Not Listed

1248.50
-20.50 (-1.62%)
19-Oct-2020 | 3:23PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1270.10
  •  1270.10
  •  1244.10
  •  1269.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  318
  •  3.97
  •  1849.00
  •  855.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,423.90
  • 5.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,284.51
  • 1.19%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.66%
  • 6.02%
  • 12.99%
  • FII
  • DII
  • Others
  • 0%
  • 1.91%
  • 6.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.48
  • 51.95
  • 94.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.82
  • 46.48
  • 35.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 30.67
  • 48.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.29
  • 4.60
  • 5.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.66
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.60
  • 6.16
  • 6.37

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
1,659
3,202
-48%
2,408
0
0
2,735
419
553%
2,765
468
491%
Expenses
1,605
2,873
-44%
2,106
0
0
2,467
383
544%
2,395
393
509%
EBITDA
53
329
-84%
302
0
0
268
36
646%
370
74
397%
EBIDTM
3%
10%
13%
0%
10%
9%
13%
16%
Other Income
9
8
17%
11
0
0
11
8
50%
5
7
-28%
Interest
141
158
-11%
148
0
0
149
8
1699%
154
9
1550%
Depreciation
107
106
2%
117
0
0
97
10
861%
104
11
865%
PBT
-223
78
-
-18
0
-
34
25
37%
67
61
9%
Tax
-46
23
-
-29
0
-
5
11
-52%
-136
13
-
PAT
-177
55
-
11
0
0
29
14
104%
203
48
321%
PATM
-11%
2%
0%
0%
1%
3%
7%
10%
EPS
-156.50
48.72
-
9.96
0.00
0
25.88
12.70
104%
179.46
42.66
321%

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
-
11,111
12,505
1,508
1,485
1,372
1,309
1,187
1,081
984
777
Net Sales Growth
-
-11%
729%
2%
8%
5%
10%
10%
10%
27%
 
Cost Of Goods Sold
-
6,923
8,068
1,035
973
941
928
827
749
690
487
Gross Profit
-
4,189
4,437
473
512
430
381
360
332
294
289
GP Margin
-
38%
35%
31%
35%
31%
29%
30%
31%
30%
37%
Total Expenditure
-
9,843
10,515
1,232
1,219
1,184
1,148
1,077
975
893
668
Power & Fuel Cost
-
439
472
26
25
30
26
36
37
30
27
% Of Sales
-
4%
4%
2%
2%
2%
2%
3%
3%
3%
4%
Employee Cost
-
1,123
1,123
112
104
97
89
86
78
73
65
% Of Sales
-
10%
9%
7%
7%
7%
7%
7%
7%
7%
8%
Manufacturing Exp.
-
626
716
63
113
119
106
108
101
84
74
% Of Sales
-
6%
6%
4%
8%
9%
8%
9%
9%
9%
10%
General & Admin Exp.
-
563
588
16
25
21
18
18
17
11
10
% Of Sales
-
5%
5%
1%
2%
2%
1%
2%
2%
1%
1%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
608
20
5
6
6
7
36
31
35
0
% Of Sales
-
5%
0%
0%
0%
0%
1%
3%
3%
4%
4%
EBITDA
-
1,269
1,990
277
265
188
161
111
106
92
109
EBITDA Margin
-
11%
16%
18%
18%
14%
12%
9%
10%
9%
14%
Other Income
-
35
82
37
39
33
31
108
36
14
16
Interest
-
609
1,222
164
94
94
84
86
61
41
14
Depreciation
-
423
369
42
40
37
34
33
32
24
20
PBT
-
271
482
108
171
90
74
99
49
41
91
Tax
-
-137
137
31
41
22
14
22
11
8
22
Tax Rate
-
-85%
35%
29%
24%
24%
19%
22%
22%
18%
24%
PAT
-
231
166
71
117
61
55
73
35
30
63
PAT before Minority Interest
-
298
255
77
130
68
60
77
38
33
69
Minority Interest
-
-67
-88
-6
-13
-8
-5
-5
-3
-3
-6
PAT Margin
-
2%
1%
5%
8%
4%
4%
6%
3%
3%
8%
PAT Growth
-
39%
135%
-39%
92%
11%
-25%
108%
15%
-52%
 
EPS
-
204.55
147.02
62.59
103.28
53.70
48.40
64.28
30.90
26.94
55.74

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
3,374
2,798
2,013
1,822
1,522
1,283
531
464
424
501
Share Capital
11
8
9
9
9
9
9
9
9
9
Total Reserves
3,363
2,787
2,005
1,813
1,514
1,274
522
455
416
492
Non-Current Liabilities
4,855
4,838
270
385
390
346
347
468
371
144
Secured Loans
3,609
3,534
117
179
218
179
165
272
279
32
Unsecured Loans
376
127
56
94
55
45
47
50
52
71
Long Term Provisions
131
83
4
3
3
2
1
1
1
1
Current Liabilities
4,760
5,675
347
357
357
348
301
261
345
205
Trade Payables
1,853
1,784
86
87
82
76
62
46
54
37
Other Current Liabilities
785
1,337
165
127
137
113
114
95
173
78
Short Term Borrowings
2,108
2,199
76
77
92
121
93
114
113
75
Short Term Provisions
14
355
20
66
45
39
31
6
6
15
Total Liabilities
14,300
14,613
2,777
2,637
2,332
2,033
1,230
1,241
1,188
894
Net Block
6,810
6,696
391
366
377
355
376
395
371
219
Gross Block
7,573
10,129
728
668
643
589
572
560
510
351
Accumulated Depreciation
759
3,433
337
302
265
234
196
165
139
132
Non Current Assets
9,275
9,083
2,430
2,181
1,994
1,751
978
1,023
967
696
Capital Work in Progress
295
287
11
20
3
9
4
4
9
4
Non Current Investment
2,085
1,637
1,982
1,703
1,508
1,289
564
576
538
419
Long Term Loans & Adv.
0
413
45
81
95
87
22
35
35
26
Other Non Current Assets
85
50
0
11
11
11
11
11
11
21
Current Assets
5,025
5,529
347
456
337
281
252
218
221
198
Current Investments
0
0
1
0
0
0
0
2
0
2
Inventories
1,915
1,963
80
73
64
60
51
49
51
85
Sundry Debtors
2,037
2,240
134
123
128
128
115
123
105
74
Cash & Bank
232
239
10
6
11
7
6
6
20
7
Other Current Assets
841
80
3
8
134
86
80
38
45
30
Short Term Loans & Adv.
707
1,008
119
246
128
83
77
33
40
27
Net Current Assets
265
-145
0
99
-19
-67
-49
-43
-124
-7
Total Assets
14,300
14,613
2,777
2,637
2,332
2,033
1,230
1,241
1,188
894

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
1,500
971
102
113
144
109
139
128
159
70
PBT
161
392
108
171
90
74
99
49
41
91
Adjustment
1,063
936
46
2
80
76
40
81
47
27
Changes in Working Capital
343
-229
-10
-11
-1
-20
27
6
81
-34
Cash after chg. in Working capital
1,567
1,099
144
162
169
130
165
136
169
84
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-67
-127
-42
-50
-25
-20
-27
-8
-10
-13
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
-347
-319
-163
54
-102
-105
44
-64
-377
-53
Net Fixed Assets
4
-7
-2
0
0
0
0
0
0
0
Net Investments
-27
-711
7
-39
-22
-4
32
-18
-98
-19
Others
-324
399
-168
93
-80
-101
12
-46
-279
-34
Cash from Financing Activity
-1,184
-563
64
-172
-37
-3
-183
-77
230
-16
Net Cash Inflow / Outflow
-30
89
3
-5
4
1
0
-14
12
2
Opening Cash & Equivalents
160
10
6
11
7
6
6
20
8
6
Closing Cash & Equivalent
117
239
10
6
11
7
6
6
20
7

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.)
2,987
3,478
2,319
2,098
1,753
1,477
611
534
489
577
ROA
2%
3%
3%
5%
3%
4%
6%
3%
3%
8%
ROE
9%
11%
4%
8%
5%
7%
16%
9%
7%
15%
ROCE
8%
28%
12%
13%
10%
12%
20%
12%
10%
15%
Fixed Asset Turnover
1.52
2.30
2.16
2.27
2.23
2.26
2.10
2.02
2.29
2.31
Receivable days
70
35
31
31
34
34
37
38
33
33
Inventory Days
64
30
19
17
16
15
15
17
25
32
Payable days
69
31
24
24
23
21
18
18
18
28
Cash Conversion Cycle
64
34
25
23
27
28
34
37
40
37
Total Debt/Equity
1.81
2.32
0.17
0.23
0.29
0.32
0.70
1.04
1.15
0.44
Interest Cover
1
1
2
3
2
2
2
2
2
7

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.