Nifty
Sensex
:
:
11483.25
38233.41
129.00 (1.14%)
424.50 (1.12%)

Miscellaneous

Rating :
68/99

BSE: 506414 | NSE: Not Listed

738.25
8.20 (1.12%)
26-Mar-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  730.05
  •  749.95
  •  730.05
  •  730.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2637
  •  19.47
  •  1125.00
  •  622.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 669.66
  • 7.36
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 810.13
  • 0.09%
  • 3.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.59%
  • 3.28%
  • 30.69%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 3.43%

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
  • 15.55
  • 18.24
  • 13.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.70
  • 2.20
  • 2.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.33
  • 12.58
  • 14.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
111.70
98.36
13.56%
121.27
63.75
90.23%
80.12
43.96
82.26%
97.07
44.50
118.13%
Expenses
66.88
58.82
13.70%
76.82
50.28
52.78%
54.28
42.09
28.96%
58.77
39.42
49.09%
EBITDA
44.81
39.54
13.33%
44.45
13.47
229.99%
25.84
1.86
1,289.25%
38.30
5.08
653.94%
EBIDTM
40.12%
40.20%
36.65%
21.13%
32.26%
4.24%
39.46%
11.42%
Other Income
1.22
0.05
2,340.00%
9.31
4.25
119.06%
3.33
0.15
2,120.00%
4.34
0.39
1,012.82%
Interest
5.63
2.39
135.56%
4.75
4.15
14.46%
4.39
2.67
64.42%
4.43
2.45
80.82%
Depreciation
3.03
3.04
-0.33%
2.95
2.93
0.68%
2.81
2.76
1.81%
3.62
2.74
32.12%
PBT
37.37
34.16
9.40%
46.05
10.63
333.21%
21.97
-3.41
-
34.59
0.28
12,253.57%
Tax
9.21
7.70
19.61%
11.47
4.25
169.88%
5.29
0.30
1,663.33%
8.19
0.67
1,122.39%
PAT
28.16
26.46
6.42%
34.58
6.38
442.01%
16.68
-3.71
-
26.40
-0.38
-
PATM
25.22%
26.90%
28.52%
10.01%
20.82%
-8.44%
27.19%
-0.86%
EPS
28.25
20.68
36.61%
34.84
3.84
807.29%
16.64
-4.39
-
19.53
-2.21
-

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
410.16
302.67
164.13
154.80
141.75
139.13
116.68
129.61
93.42
72.96
67.00
Net Sales Growth
63.69%
84.41%
6.03%
9.21%
1.88%
19.24%
-9.98%
38.74%
28.04%
8.90%
 
Cost Of Goods Sold
93.25
80.41
68.43
64.51
63.20
57.76
40.99
37.65
18.54
15.75
14.91
Gross Profit
316.91
222.26
95.70
90.29
78.55
81.37
75.69
91.97
74.88
57.20
52.09
GP Margin
77.26%
73.43%
58.31%
58.33%
55.41%
58.48%
64.87%
70.96%
80.15%
78.40%
77.75%
Total Expenditure
256.75
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
153.40
91.13
11.96
20.14
15.90
26.23
22.80
41.41
36.47
19.80
10.06
EBITDA Margin
37.40%
30.11%
7.29%
13.01%
11.22%
18.85%
19.54%
31.95%
39.04%
27.14%
15.01%
Other Income
18.20
10.83
2.78
1.31
0.07
3.32
1.72
3.59
5.50
1.34
4.26
Interest
19.20
13.63
9.96
6.15
4.50
5.31
5.02
3.87
1.48
1.62
3.25
Depreciation
12.41
12.36
10.31
8.35
8.58
9.84
9.40
7.76
4.15
4.43
4.75
PBT
139.98
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
6.33
Tax
34.16
21.13
2.70
4.25
1.93
3.39
3.67
6.41
8.35
3.27
1.80
Tax Rate
24.40%
27.81%
-48.82%
61.06%
67.01%
23.54%
36.34%
19.21%
22.97%
21.67%
28.44%
PAT
105.82
42.21
-11.03
-0.59
0.88
8.76
6.13
23.98
26.75
11.77
5.85
PAT before Minority Interest
98.16
54.84
-8.23
2.71
0.95
11.01
6.43
26.96
27.99
11.83
4.53
Minority Interest
-7.66
-12.63
-2.80
-3.30
-0.07
-2.25
-0.30
-2.98
-1.24
-0.06
1.32
PAT Margin
25.80%
13.95%
-6.72%
-0.38%
0.62%
6.30%
5.25%
18.50%
28.63%
16.13%
8.73%
PAT Growth
268.07%
-
-
-
-89.95%
42.90%
-74.44%
-10.36%
127.27%
101.20%
 
Unadjusted EPS
99.26
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 - Quarterly Results
    12th Feb 2019, 14:12 PM

    Read More
  • DIL’s arm acquires land at Sayakha Industrial Estate
    24th Jan 2019, 10:39 AM

    The company aims to commence manufacturing by end of 2020

    Read More
  • DIL’s arm receives various awards at ‘India Pharma Awards 2018’
    31st Dec 2018, 14:22 PM

    The awards were given during the recently concluded Pharma Week at CPhI India - South East Asia’s largest pharmaceutical event

    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.