Nifty
Sensex
:
:
11767.75
40265.05
-162.60 (-1.36%)
119.55 (0.30%)

Miscellaneous

Rating :
65/99  (View)

BSE: 532468 | NSE: Not Listed

4749.50
-231.40 (-4.65%)
26-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  4766.10
  •  4850.00
  •  4655.10
  •  4980.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124
  •  5.89
  •  6390.00
  •  3100.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,067.80
  • 5.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,610.03
  • 0.32%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 8.84%
  • 5.80%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 10.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.17
  • 16.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.40
  • 6.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 10.86
  • 1.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.59
  • 6.61
  • 9.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 1.19
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 4.45
  • 4.94

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
1,562
1,852
-16%
1,869
2,031
-8%
1,860
1,824
2%
1,754
1,768
-1%
Expenses
1,191
1,471
-19%
1,510
1,639
-8%
1,456
1,492
-2%
1,415
1,463
-3%
EBITDA
371
381
-3%
359
392
-8%
404
332
22%
339
305
11%
EBIDTM
24%
21%
19%
19%
22%
18%
19%
17%
Other Income
1
2
-26%
3
10
-67%
4
1
445%
18
3
569%
Interest
43
51
-17%
46
53
-13%
47
54
-12%
55
50
11%
Depreciation
104
93
11%
101
97
4%
101
92
10%
92
88
5%
PBT
226
238
-5%
215
252
-15%
259
187
39%
209
170
23%
Tax
50
50
0%
24
64
-62%
-86
33
-
10
40
-76%
PAT
176
188
-6%
191
188
2%
345
154
124%
199
130
53%
PATM
11%
10%
10%
9%
19%
8%
11%
7%
EPS
271.15
289.70
-6%
294.20
289.16
2%
530.54
236.76
124%
306.60
199.94
53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
7,044
7,744
5,633
4,864
4,630
4,560
4,032
2,538
13
12
0
Net Sales Growth
-6%
37%
16%
5%
2%
13%
59%
19,213%
14%
0
 
Cost Of Goods Sold
3,475
4,360
3,032
2,419
2,330
2,548
2,395
1,393
0
0
0
Gross Profit
3,569
3,384
2,601
2,446
2,300
2,012
1,637
1,144
13
12
0
GP Margin
51%
44%
46%
50%
50%
44%
41%
45%
100%
100%
0
Total Expenditure
5,572
6,380
4,714
3,887
3,655
3,833
3,520
2,079
11
9
5
Power & Fuel Cost
-
629
501
418
398
434
419
259
0
0
0
% Of Sales
-
8%
9%
9%
9%
10%
10%
10%
3%
3%
0
Employee Cost
-
540
495
450
389
356
308
181
7
6
2
% Of Sales
-
7%
9%
9%
8%
8%
8%
7%
51%
54%
0
Manufacturing Exp.
-
569
488
365
317
298
228
148
0
0
1
% Of Sales
-
7%
9%
8%
7%
7%
6%
6%
3%
1%
0
General & Admin Exp.
-
142
108
103
91
91
78
56
2
2
1
% Of Sales
-
2%
2%
2%
2%
2%
2%
2%
18%
15%
0
Selling & Distn. Exp.
-
24
13
10
11
13
9
5
1
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
4%
4%
0
Miscellaneous Exp.
-
116
78
123
118
94
83
37
1
0
0
% Of Sales
-
2%
1%
3%
3%
2%
2%
1%
5%
1%
0
EBITDA
1,473
1,363
919
977
975
727
512
458
2
2
-5
EBITDA Margin
21%
18%
16%
20%
21%
16%
13%
18%
16%
21%
0
Other Income
26
44
123
64
34
68
26
73
0
0
8
Interest
191
201
126
103
131
140
99
66
4
7
12
Depreciation
398
383
333
297
291
246
226
143
1
1
0
PBT
910
822
584
641
587
408
214
322
-2
-4
-10
Tax
-2
180
126
140
152
97
47
87
1
1
1
Tax Rate
0%
22%
22%
22%
26%
24%
22%
27%
-39%
-29%
-6%
PAT
912
339
244
321
257
202
120
181
-3
-6
-10
PAT before Minority Interest
432
642
458
501
435
312
167
235
-3
-6
-10
Minority Interest
-480
-304
-214
-180
-178
-110
-47
-54
0
0
0
PAT Margin
13%
4%
4%
7%
6%
4%
3%
7%
-22%
-50%
0
PAT Growth
38%
39%
-24%
25%
27%
68%
-33%
6,347%
50%
43%
 
EPS
1,402.49
520.86
374.98
494.15
394.83
311.02
184.85
277.77
-4.45
-8.89
-15.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,284
1,962
1,865
1,613
1,364
1,182
1,063
850
667
433
Share Capital
19
19
19
19
19
19
19
19
19
6
Total Reserves
2,264
1,943
1,846
1,593
1,345
1,163
1,044
830
647
427
Non-Current Liabilities
2,912
2,540
1,969
2,388
2,214
2,023
1,384
27
30
88
Secured Loans
1,755
1,901
1,428
1,931
1,561
1,355
777
23
26
75
Unsecured Loans
411
0
0
0
250
375
340
0
0
13
Long Term Provisions
39
33
34
19
17
17
17
4
5
0
Current Liabilities
3,214
2,534
2,009
1,439
1,409
1,402
1,245
7
29
15
Trade Payables
1,382
1,044
809
715
581
789
518
0
1
0
Other Current Liabilities
683
632
647
522
571
278
477
9
4
5
Short Term Borrowings
1,133
853
549
195
247
321
243
0
15
0
Short Term Provisions
16
5
3
9
10
15
8
-2
8
11
Total Liabilities
10,298
8,660
7,151
6,601
6,000
5,537
4,638
883
726
536
Net Block
5,655
5,140
4,424
4,151
3,952
3,575
2,371
28
28
24
Gross Block
9,748
8,821
7,695
7,163
6,717
6,146
4,795
31
30
26
Accumulated Depreciation
4,093
3,681
3,271
3,012
2,765
2,570
2,424
3
2
2
Non Current Assets
7,083
6,215
5,071
4,568
4,266
3,797
3,122
862
708
518
Capital Work in Progress
764
580
270
128
117
117
571
2
0
0
Non Current Investment
126
112
121
81
68
35
33
831
680
494
Long Term Loans & Adv.
512
329
237
203
123
63
146
1
0
0
Other Non Current Assets
26
54
20
5
5
5
1
0
0
0
Current Assets
3,215
2,445
2,073
2,022
1,725
1,732
1,508
21
18
18
Current Investments
88
108
170
158
94
26
146
17
2
0
Inventories
1,225
959
838
705
763
746
563
0
0
0
Sundry Debtors
1,031
681
658
515
611
692
509
0
0
0
Cash & Bank
202
100
98
391
109
97
192
3
4
3
Other Current Assets
669
449
226
173
147
169
98
1
11
15
Short Term Loans & Adv.
147
148
83
80
46
44
72
1
2
15
Net Current Assets
1
-89
64
583
316
330
263
15
-11
2
Total Assets
10,298
8,660
7,151
6,601
6,000
5,537
4,638
883
726
536

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
899
706
635
1,091
532
352
385
-1
-33
1
PBT
822
584
641
587
408
214
322
-2
-43
-10
Adjustment
563
439
406
407
344
301
183
4
2
12
Changes in Working Capital
-335
-191
-293
210
-133
-120
-67
-2
8
-2
Cash after chg. in Working capital
1,050
833
754
1,204
619
395
437
0
-32
1
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-151
-126
-118
-113
-87
-43
-53
-1
-1
0
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
-1,090
-1,289
-645
-644
-564
-671
-569
19
54
34
Net Fixed Assets
0
0
0
0
0
0
0
0
0
0
Net Investments
0
0
0
-7
-11
-12
-1
-19
-302
-2
Others
-1,090
-1,289
-645
-637
-553
-660
-568
38
356
36
Cash from Financing Activity
293
575
-243
-165
43
224
295
-19
-19
-37
Net Cash Inflow / Outflow
102
-8
-253
282
12
-95
111
-1
2
-2
Opening Cash & Equivalents
90
98
342
109
97
192
81
4
3
5
Closing Cash & Equivalent
192
90
89
391
109
97
192
3
4
3

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
3,518
3,021
2,860
2,464
2,081
1,799
1,615
1,297
1,013
671
ROA
7%
6%
7%
7%
5%
3%
9%
0%
-1%
-2%
ROE
30%
24%
29%
30%
25%
15%
25%
0%
-1%
-3%
ROCE
18%
15%
18%
18%
15%
10%
21%
0%
0%
1%
Fixed Asset Turnover
0.83
0.69
0.70
0.71
0.76
0.79
1.13
0.43
0.41
0.00
Receivable days
40
43
41
42
49
51
34
1
0
0
Inventory Days
51
57
54
54
56
55
75
0
0
0
Payable days
67
69
56
34
28
29
21
19
23
24
Cash Conversion Cycle
24
31
40
62
77
77
89
-18
-23
-24
Total Debt/Equity
1.64
1.60
1.29
1.57
1.82
1.87
1.64
0.03
0.06
0.20
Interest Cover
5
6
7
5
4
3
6
0
0
0

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.