Nifty
Sensex
:
:
8896.70
28812.88
-42.80(-0.48%)
-80.09(-0.28%)

Diversified

Rating :
43/99

BSE: 523319 | NSE: BALMLAWRIE

209.80
-0.55 (-0.26%)
27-Feb-2017 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 211.95
  • 211.95
  • 207.00
  • 210.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 47125
  • 98.87
  • 286.75
  • 122.69

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,403.74
  • 15.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,106.71
  • 2.37%
  • 2.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 65.12%
  • 18.87%
  • FII
  • DII
  • Others
  • 0.06%
  • 9.75%
  • 6.20%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
3,229.16
3,258.25
3,124.77
3,018.29
2,671.44
2,387.08
1,963.81
1,967.62
1,729.50
1,528.21
Net Sales Growth
-0.89%
4.27%
3.53%
12.98%
11.91%
21.55%
-0.19%
13.77%
13.17%
 
Cost Of Goods Sold
2,404.33
2,499.86
2,397.54
2,321.74
2,038.86
1,807.02
701.35
649.46
602.13
514.66
Gross Profit
824.83
758.39
727.23
696.54
632.58
580.07
1,262.46
1,318.16
1,127.37
1,013.55
GP Margin
25.54%
23.28%
23.27%
23.08%
23.68%
24.30%
64.29%
66.99%
65.18%
66.32%
Total Expenditure
2,982.53
3,040.53
2,919.86
2,788.71
2,462.37
2,187.93
1,844.08
1,835.00
1,606.58
1,406.01
Power & Fuel Cost
43.70
48.08
51.74
48.53
39.58
32.99
29.04
26.17
21.26
19.09
% Of Sales
1.35%
1.48%
1.66%
1.61%
1.48%
1.38%
1.48%
1.33%
1.23%
1.25%
Employee Cost
263.08
235.73
222.12
203.02
178.95
169.99
152.33
135.31
113.30
91.88
% Of Sales
8.15%
7.23%
7.11%
6.73%
6.70%
7.12%
7.76%
6.88%
6.55%
6.01%
Manufacturing Exp.
65.93
56.77
55.37
48.75
43.65
41.51
822.06
907.06
762.25
685.97
% Of Sales
2.04%
1.74%
1.77%
1.62%
1.63%
1.74%
41.86%
46.10%
44.07%
44.89%
General & Admin Exp.
89.52
84.04
87.88
81.12
66.55
61.83
63.46
57.44
47.25
42.67
% Of Sales
2.77%
2.58%
2.81%
2.69%
2.49%
2.59%
3.23%
2.92%
2.73%
2.79%
Selling & Distn. Exp.
12.45
13.93
13.32
12.57
9.75
13.53
9.94
9.52
14.47
13.03
% Of Sales
0.39%
0.43%
0.43%
0.42%
0.36%
0.57%
0.51%
0.48%
0.84%
0.85%
Miscellaneous Exp.
103.52
102.12
91.89
72.98
85.03
61.06
65.90
50.04
45.92
13.03
% Of Sales
3.21%
3.13%
2.94%
2.42%
3.18%
2.56%
3.36%
2.54%
2.66%
2.53%
EBITDA
246.63
217.72
204.91
229.58
209.07
199.15
119.73
132.62
122.92
122.20
EBITDA Margin
7.64%
6.68%
6.56%
7.61%
7.83%
8.34%
6.10%
6.74%
7.11%
8.00%
Other Income
74.59
69.32
76.50
59.68
51.12
44.35
81.56
71.68
59.89
34.14
Interest
22.06
22.70
24.06
22.69
23.01
24.24
26.22
17.55
11.34
11.42
Depreciation
46.60
46.21
35.27
37.85
34.97
31.48
31.48
22.82
24.38
23.77
PBT
252.56
218.14
222.09
228.70
202.22
187.79
143.59
163.93
147.09
121.15
Tax
73.68
66.01
66.41
61.56
54.15
59.46
33.49
54.78
47.27
37.95
Tax Rate
29.17%
30.26%
29.90%
26.92%
26.78%
31.66%
21.84%
33.42%
32.14%
31.32%
PAT
178.88
152.13
155.69
166.07
148.06
128.33
119.50
108.23
99.65
82.97
PAT before Minority Interest
178.88
152.13
155.69
167.15
148.06
128.33
119.84
109.15
99.82
83.20
Minority Interest
0.00
0.00
0.00
-1.08
0.00
0.00
-0.34
-0.92
-0.17
-0.23
PAT Margin
5.54%
4.67%
4.98%
5.50%
5.54%
5.38%
6.09%
5.50%
5.76%
5.43%
PAT Growth
17.58%
-2.29%
-6.25%
12.16%
15.37%
7.39%
10.41%
8.61%
20.10%
 
Unadjusted EPS
62.76
53.38
54.63
58.65
90.91
78.80
73.60
67.03
61.28
51.07

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
1,167.68
1,043.29
981.32
863.03
758.48
650.63
567.24
497.51
414.73
355.90
Share Capital
28.50
28.50
28.50
16.29
16.29
16.29
16.29
16.29
16.29
16.29
Total Reserves
1,139.18
1,014.79
952.82
846.75
742.19
634.34
550.95
481.22
398.44
339.61
Non-Current Liabilities
111.73
144.99
139.41
170.72
177.29
172.11
237.05
167.71
106.26
100.45
Secured Loans
64.38
86.82
91.89
113.45
124.08
125.11
191.07
148.32
82.19
65.74
Unsecured Loans
0.00
2.59
2.59
0.86
1.40
1.87
27.91
5.65
3.35
3.50
Long Term Provisions
12.91
12.29
10.35
9.82
7.89
6.55
0.00
0.00
0.00
0.00
Current Liabilities
741.71
713.93
752.06
688.93
680.46
659.67
558.80
618.92
467.91
358.45
Trade Payables
294.41
303.54
346.51
303.27
277.65
273.58
439.10
456.05
368.24
304.43
Other Current Liabilities
263.01
203.19
211.83
203.01
180.43
180.94
16.34
20.76
21.70
10.97
Short Term Borrowings
66.86
86.43
71.97
64.49
73.89
72.55
0.00
0.00
0.00
0.00
Short Term Provisions
117.43
120.77
121.75
118.16
148.49
132.60
103.36
142.11
77.97
43.05
Total Liabilities
2,021.12
1,902.21
1,872.79
1,726.14
1,619.29
1,484.72
1,363.09
1,284.14
988.90
815.93
Net Block
598.15
577.13
464.02
451.52
415.04
372.82
366.39
319.16
253.59
260.53
Gross Block
1,146.38
1,071.24
881.68
840.54
783.31
702.20
673.54
578.12
525.24
520.98
Accumulated Depreciation
548.23
494.11
417.66
389.02
368.27
329.38
305.98
257.45
269.54
259.28
Non Current Assets
630.15
605.66
559.21
492.07
456.98
451.18
394.15
326.48
277.69
264.48
Capital Work in Progress
14.93
11.62
77.19
12.06
11.59
43.52
27.40
7.17
23.90
4.05
Non Current Investment
0.14
0.14
0.15
0.15
0.15
0.15
0.36
0.15
0.20
0.15
Long Term Loans & Adv.
16.93
16.76
17.86
28.34
30.21
34.70
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,390.96
1,296.55
1,313.58
1,234.08
1,162.31
1,033.54
968.94
957.61
710.76
548.10
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
277.23
316.53
308.58
283.56
287.25
268.02
227.00
289.61
189.43
169.56
Sundry Debtors
531.62
469.02
525.75
449.28
439.08
389.38
318.00
294.57
316.19
253.77
Cash & Bank
457.51
387.79
372.10
412.02
356.81
304.42
305.08
294.57
129.48
60.41
Other Current Assets
124.59
123.20
107.15
89.22
79.17
71.72
118.86
78.86
75.66
64.36
Short Term Loans & Adv.
92.48
95.51
78.30
67.31
68.14
64.00
118.86
78.86
75.66
64.36
Net Current Assets
649.25
582.62
561.52
545.15
481.85
373.87
410.14
338.69
242.85
189.65
Total Assets
2,021.11
1,902.21
1,872.79
1,726.15
1,619.29
1,484.72
1,363.09
1,284.14
988.90
815.93

Cash Flow

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
Cash From Operating Activity
217.83
200.95
166.88
201.19
140.19
104.79
91.74
200.45
112.96
146.26
PBT
252.39
250.07
221.72
227.13
201.52
186.01
142.00
159.22
140.80
120.92
Adjustment
22.90
42.93
28.12
33.47
28.41
31.25
32.10
43.27
37.80
37.80
Changes in Working Capital
19.31
-33.99
-22.59
10.36
-36.62
-53.31
-13.17
31.24
-31.83
30.83
Cash after chg. in Working capital
294.60
259.01
227.25
270.96
193.31
163.95
160.93
233.73
146.77
189.55
Interest Paid
15.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-92.10
-72.59
-60.37
-69.77
-53.12
-59.16
-63.74
-22.81
-28.04
-40.33
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
-14.84
-42.33
-75.59
-45.27
-15.91
-61.44
-38.05
-65.60
-32.78
-19.68
Net Fixed Assets
-45.66
-67.74
-105.44
-43.83
-25.44
-35.53
-27.37
-9.84
-10.28
-4.36
Net Investments
0.00
-0.01
-2.22
-9.75
11.82
-13.30
6.12
-2.92
0.00
0.01
Others
30.82
25.42
32.07
8.31
-2.29
-12.61
-16.80
-52.84
-22.50
-15.33
Cash from Financing Activity
-133.27
-142.93
-131.21
-100.72
-68.68
-39.99
-52.66
-4.76
-30.13
-81.49
Net Cash Inflow / Outflow
69.72
15.69
-39.92
55.20
55.60
3.36
1.03
130.09
50.05
45.09
Opening Cash & Equivalents
387.79
372.10
412.02
356.82
301.22
281.16
223.51
93.42
43.37
-1.72
Closing Cash & Equivalent
457.51
387.79
372.10
412.02
356.82
284.52
224.54
223.51
93.42
43.37

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.)
102.43
91.51
86.08
75.70
66.53
57.07
49.74
43.63
36.33
30.92
ROA
9.12%
8.06%
8.65%
9.99%
9.54%
9.01%
9.05%
9.60%
11.06%
10.34%
ROE
16.18%
15.03%
16.88%
20.62%
21.02%
21.08%
22.51%
23.94%
26.03%
25.63%
ROCE
21.38%
20.10%
22.23%
24.81%
24.70%
25.82%
24.98%
31.53%
34.38%
31.32%
Fixed Asset Turnover
3.04
3.49
3.81
3.88
3.76
3.62
3.27
3.72
3.48
3.14
Receivable days
54.21
53.34
54.30
51.43
54.14
51.77
54.56
54.25
57.06
55.04
Inventory Days
32.17
33.52
32.98
33.04
36.29
36.23
46.02
42.55
35.94
42.61
Payable days
38.61
40.83
42.51
39.58
42.76
61.71
93.23
85.80
79.63
78.54
Cash Conversion Cycle
47.77
46.03
44.77
44.89
47.67
26.29
7.34
11.00
13.37
19.11
Total Debt/Equity
0.14
0.19
0.18
0.23
0.28
0.32
0.39
0.31
0.21
0.20
Interest Cover
12.45
10.61
10.23
11.08
9.79
8.75
6.85
10.34
13.97
11.61

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.