Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Miscellaneous

Rating :
67/99

BSE: 506414 | NSE: Not Listed

627.55
-49.45 (-7.30%)
24-May-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  697.80
  •  743.90
  •  616.00
  •  677.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44149
  •  277.06
  •  1125.00
  •  616.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 575.64
  • 6.32
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 716.11
  • 0.10%
  • 2.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.59%
  • 3.12%
  • 31.29%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 2.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.28
  • 16.82
  • 25.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.65
  • 28.28
  • 35.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.85
  • 36.96
  • 38.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.56
  • 18.24
  • 12.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.75
  • 2.27
  • 3.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 12.58
  • 14.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
91.58
97.07
-5.66%
111.70
98.36
13.56%
121.27
63.75
90.23%
80.12
43.96
82.26%
Expenses
60.54
58.77
3.01%
66.88
58.82
13.70%
76.82
50.28
52.78%
54.28
42.09
28.96%
EBITDA
31.04
38.30
-18.96%
44.81
39.54
13.33%
44.45
13.47
229.99%
25.84
1.86
1,289.25%
EBIDTM
33.89%
39.46%
40.12%
40.20%
36.65%
21.13%
32.26%
4.24%
Other Income
1.25
4.34
-71.20%
1.22
0.05
2,340.00%
9.31
4.25
119.06%
3.33
0.15
2,120.00%
Interest
5.88
4.43
32.73%
5.63
2.39
135.56%
4.75
4.15
14.46%
4.39
2.67
64.42%
Depreciation
3.09
3.62
-14.64%
3.03
3.04
-0.33%
2.95
2.93
0.68%
2.81
2.76
1.81%
PBT
23.32
34.59
-32.58%
37.37
34.16
9.40%
46.05
10.63
333.21%
21.97
-3.41
-
Tax
-15.16
8.19
-
9.21
7.70
19.61%
11.47
4.25
169.88%
5.29
0.30
1,663.33%
PAT
38.47
26.40
45.72%
28.16
26.46
6.42%
34.58
6.38
442.01%
16.68
-3.71
-
PATM
42.01%
27.19%
25.22%
26.90%
28.52%
10.01%
20.82%
-8.44%
EPS
40.59
19.53
107.83%
28.25
20.68
36.61%
34.84
3.84
807.29%
16.64
-4.39
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
404.67
302.67
164.13
154.80
141.75
139.13
116.68
129.61
93.42
72.96
67.00
Net Sales Growth
33.49%
84.41%
6.03%
9.21%
1.88%
19.24%
-9.98%
38.74%
28.04%
8.90%
 
Cost Of Goods Sold
92.25
80.41
68.43
64.51
63.20
57.76
40.99
37.65
18.54
15.75
14.91
Gross Profit
312.42
222.26
95.70
90.29
78.55
81.37
75.69
91.97
74.88
57.20
52.09
GP Margin
77.20%
73.43%
58.31%
58.33%
55.41%
58.48%
64.87%
70.96%
80.15%
78.40%
77.75%
Total Expenditure
258.52
211.54
152.17
134.66
125.85
112.90
93.88
88.20
56.95
53.16
56.94
Power & Fuel Cost
-
11.11
9.97
8.67
8.98
7.33
6.02
6.48
3.88
3.17
2.81
% Of Sales
-
3.67%
6.07%
5.60%
6.34%
5.27%
5.16%
5.00%
4.15%
4.34%
4.19%
Employee Cost
-
39.83
30.84
27.97
24.21
20.61
20.72
18.20
13.95
13.36
16.85
% Of Sales
-
13.16%
18.79%
18.07%
17.08%
14.81%
17.76%
14.04%
14.93%
18.31%
25.15%
Manufacturing Exp.
-
26.08
17.04
12.03
10.92
10.63
10.50
10.04
6.21
6.31
8.48
% Of Sales
-
8.62%
10.38%
7.77%
7.70%
7.64%
9.00%
7.75%
6.65%
8.65%
12.66%
General & Admin Exp.
-
15.94
13.19
12.46
10.93
10.97
11.11
10.51
10.49
9.53
9.20
% Of Sales
-
5.27%
8.04%
8.05%
7.71%
7.88%
9.52%
8.11%
11.23%
13.06%
13.73%
Selling & Distn. Exp.
-
26.90
5.47
5.71
4.47
3.46
2.41
3.36
2.38
1.70
1.36
% Of Sales
-
8.89%
3.33%
3.69%
3.15%
2.49%
2.07%
2.59%
2.55%
2.33%
2.03%
Miscellaneous Exp.
-
11.26
7.23
3.30
3.15
2.14
2.13
1.97
1.50
3.33
1.36
% Of Sales
-
3.72%
4.41%
2.13%
2.22%
1.54%
1.83%
1.52%
1.61%
4.56%
4.97%
EBITDA
146.14
91.13
11.96
20.14
15.90
26.23
22.80
41.41
36.47
19.80
10.06
EBITDA Margin
36.11%
30.11%
7.29%
13.01%
11.22%
18.85%
19.54%
31.95%
39.04%
27.14%
15.01%
Other Income
15.11
10.83
2.78
1.31
0.07
3.32
1.72
3.59
5.50
1.34
4.26
Interest
20.65
13.63
9.96
6.15
4.50
5.31
5.02
3.87
1.48
1.62
3.25
Depreciation
11.88
12.36
10.31
8.35
8.58
9.84
9.40
7.76
4.15
4.43
4.75
PBT
128.71
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
6.33
Tax
10.81
21.13
2.70
4.25
1.93
3.39
3.67
6.41
8.35
3.27
1.80
Tax Rate
8.40%
27.81%
-48.82%
61.06%
67.01%
23.54%
36.34%
19.21%
22.97%
21.67%
28.44%
PAT
117.89
42.21
-11.03
-0.59
0.88
8.76
6.13
23.98
26.75
11.77
5.85
PAT before Minority Interest
110.77
54.84
-8.23
2.71
0.95
11.01
6.43
26.96
27.99
11.83
4.53
Minority Interest
-7.12
-12.63
-2.80
-3.30
-0.07
-2.25
-0.30
-2.98
-1.24
-0.06
1.32
PAT Margin
29.13%
13.95%
-6.72%
-0.38%
0.62%
6.30%
5.25%
18.50%
28.63%
16.13%
8.73%
PAT Growth
112.30%
-
-
-
-89.95%
42.90%
-74.44%
-10.36%
127.27%
101.20%
 
Unadjusted EPS
120.32
155.63
-49.82
-4.95
2.02
34.36
18.14
97.06
110.45
50.24
25.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
126.42
144.40
129.82
131.62
132.69
127.48
129.34
115.50
86.87
79.38
Share Capital
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
Total Reserves
124.13
142.11
127.53
129.33
130.40
125.19
127.04
113.20
84.58
77.09
Non-Current Liabilities
145.65
48.11
24.27
13.92
33.03
19.70
22.42
14.01
13.35
18.00
Secured Loans
135.37
40.32
17.78
5.35
24.84
15.27
19.65
10.78
13.71
18.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.73
2.67
1.79
1.66
1.86
1.82
1.75
1.51
0.00
0.00
Current Liabilities
103.56
86.16
108.48
94.23
70.60
58.47
44.81
25.06
17.64
20.62
Trade Payables
40.09
27.49
19.77
16.41
18.84
14.93
15.89
8.25
4.61
3.99
Other Current Liabilities
29.38
20.79
56.62
51.08
24.25
19.64
11.28
8.12
7.36
10.35
Short Term Borrowings
29.86
37.13
29.34
24.89
24.59
21.54
12.59
5.56
0.00
0.00
Short Term Provisions
4.23
0.75
2.75
1.85
2.92
2.36
5.04
3.14
5.67
6.28
Total Liabilities
386.61
307.14
288.24
262.14
258.62
225.69
216.31
171.34
118.77
121.08
Net Block
96.88
89.81
168.10
84.71
87.20
94.14
73.00
45.31
39.34
52.78
Gross Block
112.71
103.03
221.97
140.70
135.94
133.21
104.34
70.03
60.24
73.97
Accumulated Depreciation
15.84
13.21
53.77
55.89
47.43
38.97
30.02
23.42
19.59
19.88
Non Current Assets
204.35
202.88
194.84
171.15
145.08
129.04
100.55
71.05
49.18
56.91
Capital Work in Progress
3.50
5.49
5.94
65.05
36.38
15.36
12.64
14.84
6.91
4.11
Non Current Investment
82.72
89.76
14.60
15.02
14.07
9.29
9.68
4.85
2.94
0.02
Long Term Loans & Adv.
6.80
4.51
6.20
6.34
7.35
9.98
5.14
6.03
0.00
0.00
Other Non Current Assets
14.46
13.31
0.01
0.03
0.09
0.27
0.08
0.02
0.00
0.00
Current Assets
182.27
104.26
93.40
90.99
113.55
96.66
115.75
100.28
69.60
64.17
Current Investments
1.06
1.00
0.80
3.00
3.00
2.05
8.05
36.28
24.00
17.54
Inventories
51.18
38.91
27.97
21.63
23.45
25.13
21.53
10.62
7.32
7.95
Sundry Debtors
68.72
44.57
43.01
35.53
40.54
25.29
23.37
16.84
11.95
13.93
Cash & Bank
32.66
2.49
4.79
17.26
36.62
34.52
50.09
24.07
12.60
13.25
Other Current Assets
28.65
4.38
6.62
2.04
9.93
9.66
12.71
12.47
13.73
11.50
Short Term Loans & Adv.
18.31
12.90
10.22
11.53
8.23
7.03
9.83
11.41
12.94
10.78
Net Current Assets
78.71
18.10
-15.08
-3.24
42.95
38.19
70.94
75.22
51.95
43.55
Total Assets
386.62
307.14
288.24
262.14
258.63
225.70
216.30
171.34
118.78
121.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
59.26
1.91
4.44
15.07
14.10
23.37
39.49
-1.15
2.04
8.37
PBT
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
6.33
Adjustment
27.02
24.10
14.71
13.09
14.33
14.45
0.17
-10.40
0.28
1.26
Changes in Working Capital
-25.46
-14.42
-14.47
2.98
-12.45
2.31
9.99
-20.71
-11.32
1.93
Cash after chg. in Working capital
77.54
4.16
7.21
18.95
16.28
26.87
43.52
5.24
4.05
9.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.28
-2.25
-2.77
-3.88
-2.18
-3.50
-4.03
-6.40
-2.00
-1.15
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-101.14
6.52
-13.38
-18.06
-24.96
-20.09
-50.48
-6.62
2.49
-12.63
Net Fixed Assets
-3.33
90.14
-15.75
-29.73
-21.52
-7.60
-4.91
-0.25
-1.02
-1.40
Net Investments
-76.31
-75.58
-0.61
-1.37
-6.61
4.43
22.81
-12.67
2.53
1.72
Others
-21.50
-8.04
2.98
13.04
3.17
-16.92
-68.38
6.30
0.98
-12.95
Cash from Financing Activity
88.82
-12.11
10.42
0.57
12.95
-7.56
6.74
15.62
-4.82
3.86
Net Cash Inflow / Outflow
46.93
-3.67
1.48
-2.43
2.09
-4.28
-4.25
7.84
-0.28
-0.40
Opening Cash & Equivalents
-14.50
-10.82
3.30
5.72
3.63
7.91
12.16
4.32
4.63
5.98
Closing Cash & Equivalent
32.44
-14.50
4.79
3.30
5.72
3.63
7.91
12.16
4.34
5.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
137.82
157.42
141.53
143.49
144.66
138.97
141.00
125.90
94.70
86.54
ROA
15.81%
-2.76%
0.99%
0.37%
4.55%
2.91%
13.91%
19.30%
9.86%
3.88%
ROE
40.50%
-6.00%
2.08%
0.72%
8.47%
5.01%
22.02%
27.67%
14.23%
5.77%
ROCE
33.73%
1.96%
6.18%
3.68%
10.54%
8.72%
24.01%
31.59%
16.88%
10.26%
Fixed Asset Turnover
2.81
1.02
0.87
1.05
1.06
1.00
1.51
1.46
1.10
1.03
Receivable days
68.24
96.46
90.86
95.44
84.33
74.45
55.83
55.38
63.94
74.88
Inventory Days
54.27
73.67
57.38
56.57
62.24
71.39
44.64
34.51
37.72
42.17
Payable days
60.68
60.91
51.44
53.55
56.90
61.69
52.37
45.56
34.82
54.90
Cash Conversion Cycle
61.83
109.22
96.80
98.46
89.68
84.14
48.09
44.34
66.84
62.14
Total Debt/Equity
1.37
0.60
0.70
0.54
0.50
0.37
0.32
0.20
0.16
0.23
Interest Cover
6.57
0.45
2.13
1.64
3.71
3.01
9.61
25.51
10.33
2.95

News Update:


  • DIL’s arm gets recognized as ‘Great Place to Work’
    3rd May 2019, 11:18 AM

    This recognition is considered as the 'Gold Standard' in 'Employer of Choice' recognitions

    Read More
  • DIL’s arm to temporally shut down Dahej plant for maintenance
    16th Apr 2019, 12:47 PM

    The de-bottlenecking programme is part of the overall strategy of the company to increase the production capacity

    Read More

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.