Nifty
Sensex
:
:
8349.35
27034.50
-85.75(-1.02%)
-274.10(-1.00%)

Diversified

Rating :
45/99

BSE: 500303 | NSE: ABIRLANUVO

1272.25
-11.20 (-0.87%)
20-Jan-2017 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1281.90
  • 1309.70
  • 1266.90
  • 1283.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 416234
  • 5295.54
  • 1640.10
  • 684.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,609.20
  • 12.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52,203.09
  • 0.39%
  • 1.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.4%
  • 3.18%
  • 11.78%
  • FII
  • DII
  • Others
  • 0.11%
  • 13.11%
  • 13.42%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
3,593.60
7,284.87
-50.67%
3,194.36
6,820.47
-53.17%
6,425.29
7,073.49
-9.16%
5,584.37
6,639.97
-15.90%
Expenses
2,683.39
5,654.36
-52.54%
2,345.72
5,241.57
-55.25%
4,785.78
5,678.71
-15.72%
4,076.84
5,248.72
-22.33%
EBITDA
910.21
1,630.51
-44.18%
848.64
1,578.90
-46.25%
1,639.51
1,394.78
17.55%
1,507.53
1,391.25
8.36%
EBIDTM
25.33%
22.38%
26.57%
23.15%
25.52%
19.72%
27.00%
20.95%
Other Income
139.61
81.97
70.32%
124.32
91.65
35.65%
141.36
131.87
7.20%
90.42
92.76
-2.52%
Interest
613.54
543.52
12.88%
606.99
547.12
10.94%
737.85
489.57
50.71%
563.75
440.94
27.85%
Depreciation
47.88
462.05
-89.64%
45.51
457.50
-90.05%
506.24
464.05
9.09%
422.25
451.89
-6.56%
PBT
388.40
706.91
-45.06%
320.46
665.93
-51.88%
536.78
573.03
-6.33%
668.39
591.18
13.06%
Tax
137.52
265.48
-48.20%
88.05
246.72
-64.31%
180.47
230.08
-21.56%
235.24
198.86
18.29%
PAT
250.88
441.43
-43.17%
232.41
419.21
-44.56%
356.31
342.95
3.90%
433.15
392.32
10.41%
PATM
6.98%
6.06%
7.28%
6.15%
5.55%
4.85%
7.76%
5.91%
EPS
21.73
31.81
-31.69%
23.11
30.48
-24.18%
25.09
25.48
-1.53%
30.53
28.29
7.92%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
23,128.95
26,515.51
25,893.39
25,490.20
21,840.29
18,187.77
15,523.34
14,315.50
11,861.11
8,366.77
Net Sales Growth
-12.77%
2.40%
1.58%
16.71%
20.08%
17.16%
8.44%
20.69%
41.76%
 
Cost Of Goods Sold
3,047.25
5,425.43
4,782.01
6,640.02
4,929.53
3,428.69
2,503.11
2,656.98
2,098.98
1,845.82
Gross Profit
20,081.70
21,090.08
21,111.38
18,850.18
16,910.76
14,759.08
13,020.23
11,658.52
9,762.13
6,520.95
GP Margin
86.82%
79.54%
81.53%
73.95%
77.43%
81.15%
83.88%
81.44%
82.30%
77.94%
Total Expenditure
16,638.53
20,834.62
21,601.56
21,994.84
18,858.12
15,693.35
14,083.74
13,711.42
10,834.14
7,291.05
Power & Fuel Cost
1,227.11
1,412.48
1,668.59
1,470.93
1,153.18
880.86
732.68
701.55
438.82
414.74
% Of Sales
5.31%
5.33%
6.44%
5.77%
5.28%
4.84%
4.72%
4.90%
3.70%
4.96%
Employee Cost
1,860.84
2,414.85
3,895.38
3,419.11
2,947.02
2,455.76
2,270.89
2,390.36
1,980.38
1,250.28
% Of Sales
8.05%
9.11%
15.04%
13.41%
13.49%
13.50%
14.63%
16.70%
16.70%
14.94%
Manufacturing Exp.
2,391.70
2,460.17
2,314.43
2,110.26
1,954.35
1,655.19
1,697.52
1,571.51
1,070.05
772.04
% Of Sales
10.34%
9.28%
8.94%
8.28%
8.95%
9.10%
10.94%
10.98%
9.02%
9.23%
General & Admin Exp.
1,949.45
2,608.79
2,984.08
2,591.95
2,199.35
3,604.15
1,624.06
1,102.73
779.25
331.85
% Of Sales
8.43%
9.84%
11.52%
10.17%
10.07%
19.82%
10.46%
7.70%
6.57%
3.97%
Selling & Distn. Exp.
1,247.23
1,887.30
1,730.27
1,625.98
1,396.80
1,335.83
1,640.42
1,500.13
1,088.07
764.08
% Of Sales
5.39%
7.12%
6.68%
6.38%
6.40%
7.34%
10.57%
10.48%
9.17%
9.13%
Miscellaneous Exp.
4,914.95
4,625.60
4,226.80
4,136.59
4,277.89
2,332.87
3,615.06
3,788.16
3,378.59
764.08
% Of Sales
21.25%
17.44%
16.32%
16.23%
19.59%
12.83%
23.29%
26.46%
28.48%
22.86%
EBITDA
6,490.42
5,680.89
4,291.83
3,495.36
2,982.17
2,494.42
1,439.60
604.08
1,026.97
1,075.72
EBITDA Margin
28.06%
21.42%
16.58%
13.71%
13.65%
13.71%
9.27%
4.22%
8.66%
12.86%
Other Income
66.96
157.40
681.94
684.60
308.87
212.62
246.60
263.33
125.24
87.06
Interest
2,339.28
1,797.65
1,598.03
1,358.80
868.67
571.25
662.15
721.04
475.97
386.53
Depreciation
1,726.86
1,702.75
1,608.86
1,295.49
1,092.33
940.90
866.48
695.64
524.94
422.78
PBT
2,491.24
2,337.89
1,766.88
1,525.67
1,330.04
1,194.89
157.57
-549.27
151.30
353.47
Tax
872.05
833.48
550.50
341.78
216.01
183.08
114.00
81.05
125.86
111.90
Tax Rate
30.02%
35.86%
31.06%
22.40%
17.62%
16.78%
72.35%
-14.76%
82.79%
31.61%
PAT
1,885.76
1,415.50
1,142.88
1,058.89
890.13
822.11
154.60
-435.73
150.78
280.43
PAT before Minority Interest
2,033.05
1,491.08
1,221.80
1,183.89
1,010.15
907.97
43.57
-630.32
26.17
242.09
Minority Interest
-147.29
-75.58
-78.92
-125.00
-120.02
-85.86
111.03
194.59
124.61
38.34
PAT Margin
8.15%
5.34%
4.41%
4.15%
4.08%
4.52%
1.00%
-3.04%
1.27%
3.35%
PAT Growth
33.22%
23.85%
7.93%
18.96%
8.27%
431.77%
135.48%
-388.98%
-46.23%
 
Unadjusted EPS
144.87
108.79
92.08
93.18
78.42
77.60
15.44
-46.28
15.95
31.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
14,534.73
12,871.20
11,189.23
9,384.29
7,517.09
6,678.35
21,126.66
14,468.09
10,543.42
6,881.58
Share Capital
135.36
133.34
130.67
120.80
114.11
139.10
128.60
120.53
145.01
93.31
Total Reserves
14,372.76
12,720.18
11,050.01
9,026.95
7,382.19
6,517.23
20,841.32
13,963.21
10,018.27
6,787.22
Non-Current Liabilities
54,495.75
44,003.39
36,503.25
31,099.23
25,441.80
23,531.11
7,673.02
9,106.54
6,874.05
5,641.23
Secured Loans
14,936.30
11,169.86
7,985.93
6,776.54
3,489.34
2,984.79
4,631.58
5,047.03
4,463.47
4,079.99
Unsecured Loans
9,107.72
3,866.73
3,909.68
2,110.47
1,794.20
1,470.41
2,800.82
3,839.74
2,184.39
1,381.60
Long Term Provisions
336.33
289.65
242.69
136.71
75.77
74.55
0.00
0.00
0.00
0.00
Current Liabilities
18,700.99
17,866.24
14,515.48
15,660.07
11,881.23
9,106.74
3,379.93
3,060.94
2,442.87
1,684.38
Trade Payables
1,941.32
3,064.91
3,091.16
3,159.45
2,351.38
2,624.43
2,291.78
2,049.61
1,651.04
1,149.59
Other Current Liabilities
6,445.11
7,992.47
4,547.52
5,057.01
3,608.29
2,957.16
914.75
862.99
642.07
458.26
Short Term Borrowings
9,915.16
6,420.87
6,534.25
7,166.69
5,684.88
3,337.65
0.00
0.00
0.00
0.00
Short Term Provisions
399.40
387.99
342.55
276.92
236.68
187.50
173.40
148.34
149.76
76.53
Total Liabilities
88,588.92
75,542.66
62,986.08
57,084.02
45,141.05
39,594.68
32,365.39
26,814.82
20,034.75
14,350.46
Net Block
19,748.08
14,514.05
14,766.12
14,941.24
12,080.79
10,841.75
9,436.97
9,368.66
7,577.52
5,991.00
Gross Block
29,305.64
24,116.30
23,750.31
22,915.47
18,748.00
16,741.42
14,449.24
13,455.62
11,107.38
9,147.66
Accumulated Depreciation
9,557.56
9,602.25
8,965.54
7,974.23
6,667.21
5,899.67
5,012.27
4,086.96
3,529.86
3,156.66
Non Current Assets
69,709.56
54,368.26
45,404.86
39,690.30
31,823.09
28,662.09
22,742.53
17,131.06
13,130.94
9,441.98
Capital Work in Progress
1,489.81
1,323.85
3,232.86
503.29
409.84
1,000.88
443.74
725.93
441.32
381.45
Non Current Investment
28,744.53
27,404.25
20,811.57
19,538.82
17,767.59
16,190.50
12,861.82
7,036.47
5,112.10
3,069.53
Long Term Loans & Adv.
19,552.31
10,967.74
6,474.54
4,646.07
1,521.99
589.81
0.00
0.00
0.00
0.00
Other Non Current Assets
174.83
158.37
119.77
60.88
42.88
39.15
0.00
0.00
0.00
0.00
Current Assets
18,879.36
21,174.40
17,581.22
17,393.72
13,317.96
10,932.59
9,622.86
9,683.76
6,903.81
4,908.48
Current Investments
4,620.58
5,776.00
4,524.80
5,496.62
3,841.25
4,192.94
4,094.65
4,045.93
2,208.08
1,473.86
Inventories
1,035.00
2,210.29
1,542.22
1,815.03
1,364.90
1,233.84
902.66
834.80
834.74
558.37
Sundry Debtors
1,886.72
2,397.96
2,642.69
3,358.56
2,220.68
1,530.03
1,083.42
1,354.56
1,195.65
990.73
Cash & Bank
890.54
1,128.30
718.62
830.41
1,415.91
848.86
794.84
1,534.37
793.99
815.85
Other Current Assets
10,446.52
9,661.85
8,152.89
5,893.10
4,475.22
3,126.92
2,747.29
1,914.10
1,871.35
1,069.67
Short Term Loans & Adv.
9,074.90
8,312.00
6,755.92
4,610.73
3,458.90
2,216.37
2,539.37
1,730.01
1,733.28
964.22
Net Current Assets
178.37
3,308.16
3,065.74
1,733.65
1,436.73
1,825.85
6,242.93
6,622.82
4,460.94
3,224.10
Total Assets
88,588.92
75,542.66
62,986.08
57,084.02
45,141.05
39,594.68
32,365.39
26,814.82
20,034.75
14,350.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
-1,269.27
47.62
-993.70
153.47
1,263.04
4,235.99
3,547.96
3,536.96
2,316.81
1,616.47
PBT
2,324.56
1,772.30
1,525.67
1,226.16
1,091.05
157.57
-549.27
152.03
353.99
282.89
Adjustment
2,524.84
2,057.26
1,725.86
3,006.68
3,189.78
4,246.33
3,629.76
3,942.32
2,302.73
1,479.13
Changes in Working Capital
-5,464.00
-3,252.57
-3,917.50
-3,827.25
-2,806.28
0.55
667.80
-460.21
-247.10
-51.63
Cash after chg. in Working capital
-614.60
576.99
-665.97
405.59
1,474.55
4,404.45
3,748.29
3,634.14
2,409.62
1,710.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-654.67
-529.37
-327.73
-252.12
-211.51
-168.46
-200.33
-97.18
-92.81
-93.92
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
-4,688.05
-2,626.46
-3,710.93
-2,114.83
-3,001.09
-3,421.38
-7,431.75
-5,294.12
-4,825.22
-2,162.22
Net Fixed Assets
-165.47
542.28
-387.17
-306.22
-189.36
-408.83
-236.43
-325.48
-272.77
-1,110.49
Net Investments
-757.00
-1,833.33
-536.71
-120.54
-41.56
276.54
-1,705.06
-157.94
-2,173.60
-976.13
Others
-3,765.58
-1,335.41
-2,787.05
-1,688.07
-2,770.17
-3,289.09
-5,490.26
-4,810.70
-2,378.85
-75.60
Cash from Financing Activity
6,339.90
2,550.99
4,381.57
2,169.73
1,807.33
-1,553.35
4,623.77
1,735.31
3,170.19
600.71
Net Cash Inflow / Outflow
382.58
-27.85
-323.06
208.37
69.28
-738.74
739.98
-21.85
661.78
54.96
Opening Cash & Equivalents
666.54
693.78
1,012.00
801.30
732.02
1,534.37
793.99
815.85
154.07
88.72
Closing Cash & Equivalent
1,049.12
666.54
693.78
1,012.00
801.30
794.84
1,534.37
793.99
815.85
154.07

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
1113.73
987.42
859.48
760.93
660.30
584.15
2033.23
1479.66
1064.44
737.38
ROA
2.48%
2.15%
2.04%
2.32%
2.38%
2.52%
0.15%
-2.69%
0.15%
2.16%
ROE
14.87%
12.41%
12.02%
14.23%
14.30%
6.59%
0.25%
-5.22%
0.31%
4.31%
ROCE
11.67%
11.68%
11.28%
12.06%
11.70%
7.46%
3.16%
0.85%
4.25%
7.72%
Fixed Asset Turnover
0.87
1.12
1.12
1.25
1.25
1.18
1.12
1.18
1.19
1.20
Receivable days
33.53
34.46
41.94
39.16
30.75
25.86
28.37
32.03
33.05
32.24
Inventory Days
25.39
25.65
23.46
22.32
21.30
21.14
20.22
20.97
21.06
23.71
Payable days
78.67
72.88
70.37
60.52
66.71
81.77
79.98
69.15
68.74
58.64
Cash Conversion Cycle
-19.75
-12.77
-4.96
0.95
-14.66
-34.76
-31.39
-16.15
-14.64
-2.70
Total Debt/Equity
2.51
2.02
1.84
2.04
1.64
1.40
0.35
0.63
0.65
0.79
Interest Cover
2.24
2.29
2.11
2.12
2.41
2.91
1.24
0.24
1.32
1.92

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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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