Nifty
Sensex
:
:
10540.15
34373.54
-25.15 (-0.24%)
-53.75 (-0.16%)

IT - Hardware

Rating :
N/A

BSE: 517326 | NSE: CMC

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • N/A
  • N/A
  • N/A
  • N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • N/A
  • N/A
  • N/A
  • N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,162.41
  • 22.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,067.25
  • 1.35%
  • 4.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.12%
  • 2.39%
  • 9.80%
  • FII
  • DII
  • Others
  • 25.84%
  • 10.37%
  • 0.48%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
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
TTM
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
-
2,513.49
2,230.93
1,926.09
1,469.34
1,084.40
870.73
939.83
1,064.74
1,079.81
887.19
Net Sales Growth
-
12.67%
15.83%
31.09%
35.50%
24.54%
-7.35%
-11.73%
-1.40%
21.71%
 
Cost Of Goods Sold
-
210.75
201.98
186.79
145.07
96.05
99.35
222.89
376.60
395.89
365.94
Gross Profit
-
2,302.75
2,028.95
1,739.31
1,324.28
988.36
771.38
716.94
688.14
683.92
521.25
GP Margin
-
91.62%
90.95%
90.30%
90.13%
91.14%
88.59%
76.28%
64.63%
63.34%
58.75%
Total Expenditure
-
2,141.49
1,872.26
1,612.32
1,245.02
873.70
709.00
813.15
945.68
980.84
837.39
Power & Fuel Cost
-
28.19
28.59
27.18
15.58
10.36
8.95
8.94
7.99
7.23
6.03
% Of Sales
-
1.12%
1.28%
1.41%
1.06%
0.96%
1.03%
0.95%
0.75%
0.67%
0.68%
Employee Cost
-
591.47
554.68
521.64
440.22
345.13
275.24
261.93
236.52
220.33
195.03
% Of Sales
-
23.53%
24.86%
27.08%
29.96%
31.83%
31.61%
27.87%
22.21%
20.40%
21.98%
Manufacturing Exp.
-
1,143.27
927.48
720.83
486.02
300.52
205.42
193.40
161.90
167.42
123.84
% Of Sales
-
45.49%
41.57%
37.42%
33.08%
27.71%
23.59%
20.58%
15.21%
15.50%
13.96%
General & Admin Exp.
-
130.40
132.01
134.45
128.04
100.73
96.64
109.21
148.22
166.96
133.59
% Of Sales
-
5.19%
5.92%
6.98%
8.71%
9.29%
11.10%
11.62%
13.92%
15.46%
15.06%
Selling & Distn. Exp.
-
6.41
5.47
4.63
4.88
3.36
1.14
1.41
1.65
1.80
1.49
% Of Sales
-
0.26%
0.25%
0.24%
0.33%
0.31%
0.13%
0.15%
0.15%
0.17%
0.17%
Miscellaneous Exp.
-
31.01
22.06
16.81
25.21
17.56
22.26
15.36
12.80
21.20
1.49
% Of Sales
-
1.23%
0.99%
0.87%
1.72%
1.62%
2.56%
1.63%
1.20%
1.96%
1.29%
EBITDA
-
372.00
358.67
313.77
224.32
210.70
161.73
126.68
119.06
98.97
49.80
EBITDA Margin
-
14.80%
16.08%
16.29%
15.27%
19.43%
18.57%
13.48%
11.18%
9.17%
5.61%
Other Income
-
26.70
55.68
16.20
17.46
11.80
18.88
28.89
13.25
6.04
29.46
Interest
-
0.05
0.07
0.18
0.02
0.22
3.30
2.42
1.04
3.96
4.15
Depreciation
-
48.40
26.98
23.20
21.37
10.46
9.85
9.34
7.91
8.26
9.11
PBT
-
350.25
387.29
306.59
220.40
211.83
167.45
143.82
123.36
92.79
66.00
Tax
-
54.30
106.87
76.36
68.59
32.42
24.23
27.67
31.02
23.47
17.46
Tax Rate
-
16.38%
27.59%
24.91%
31.12%
15.30%
14.47%
19.24%
25.15%
25.29%
26.45%
PAT
-
277.12
280.42
230.23
151.81
179.41
143.23
116.15
92.34
69.32
48.55
PAT before Minority Interest
-
277.12
280.42
230.23
151.81
179.41
143.23
116.15
92.34
69.32
48.55
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.03%
12.57%
11.95%
10.33%
16.54%
16.45%
12.36%
8.67%
6.42%
5.47%
PAT Growth
-
-1.18%
21.80%
51.66%
-15.38%
25.26%
23.31%
25.79%
33.21%
42.78%
 
Unadjusted EPS
-
91.46
92.55
75.98
50.10
59.21
94.54
76.66
60.95
45.76
32.04

Results Balance Sheet

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
Shareholder's Funds
1,355.16
1,155.97
946.26
772.19
654.02
510.68
407.29
312.72
238.51
212.11
Share Capital
30.30
30.30
30.30
30.30
15.15
15.15
15.15
15.15
15.15
15.15
Total Reserves
1,324.86
1,125.67
915.96
741.89
638.87
495.53
392.14
297.57
223.36
196.96
Non-Current Liabilities
31.15
30.37
34.58
160.49
107.15
7.02
45.97
24.89
13.16
73.63
Secured Loans
0.00
0.00
0.00
0.00
0.00
13.48
0.00
0.00
17.76
52.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
49.72
28.93
0.00
15.00
Long Term Provisions
24.06
23.59
26.64
159.31
108.76
0.00
0.00
0.00
0.00
0.00
Current Liabilities
536.16
550.16
528.62
516.43
438.03
481.39
481.41
493.82
484.61
416.53
Trade Payables
373.87
367.77
291.47
266.10
173.27
130.54
158.76
187.50
156.33
167.84
Other Current Liabilities
40.01
66.50
61.94
49.66
76.94
87.39
95.84
99.09
152.91
116.49
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
122.29
115.89
175.21
200.66
187.82
263.46
226.81
207.23
175.36
132.20
Total Liabilities
1,922.47
1,736.50
1,509.46
1,449.11
1,199.20
999.09
934.67
831.43
736.28
702.27
Net Block
405.56
399.39
286.70
258.48
96.41
93.36
82.45
68.90
55.24
54.81
Gross Block
589.70
536.17
403.06
354.61
173.25
171.76
162.59
147.88
133.58
133.00
Accumulated Depreciation
184.13
136.78
116.36
96.13
76.84
78.40
80.14
78.98
78.34
78.20
Non Current Assets
658.18
606.99
522.73
564.34
384.06
115.12
97.32
85.17
83.46
56.89
Capital Work in Progress
38.54
50.71
83.31
33.39
107.55
21.76
14.87
16.27
28.22
2.08
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
166.60
125.62
128.48
271.87
179.46
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
47.47
31.26
24.25
0.62
0.63
0.00
0.00
0.00
0.00
0.00
Current Assets
1,264.30
1,129.51
986.73
884.76
815.15
883.97
837.35
746.25
652.83
645.38
Current Investments
218.68
200.85
85.33
151.58
226.17
195.32
119.88
95.63
0.00
0.00
Inventories
3.15
6.25
14.31
13.41
13.47
8.53
15.38
19.87
23.07
52.36
Sundry Debtors
594.83
467.83
416.28
382.12
252.13
205.43
257.33
228.48
257.15
245.69
Cash & Bank
95.16
127.73
137.42
58.82
56.53
67.96
82.74
51.34
53.77
34.33
Other Current Assets
352.47
295.75
225.96
160.72
266.85
406.73
362.02
350.93
318.85
313.01
Short Term Loans & Adv.
19.70
31.11
107.43
118.11
135.94
301.64
272.00
242.10
203.28
178.67
Net Current Assets
728.14
579.36
458.11
368.34
377.11
402.58
355.94
252.43
168.22
228.85
Total Assets
1,922.48
1,736.50
1,509.46
1,449.10
1,199.21
999.09
934.67
831.42
736.29
702.27

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
128.39
227.26
123.32
55.75
159.84
153.33
67.13
102.41
157.45
21.42
PBT
331.42
387.29
306.59
220.40
211.83
167.45
143.82
123.36
92.79
66.00
Adjustment
64.84
3.09
16.14
10.83
9.41
20.57
14.59
10.09
31.06
-2.39
Changes in Working Capital
-162.92
-29.85
-103.37
-96.13
-30.17
-5.67
-47.63
12.14
61.99
-15.02
Cash after chg. in Working capital
233.33
360.53
219.36
135.10
191.07
182.36
110.78
145.59
185.84
48.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-104.94
-133.27
-96.04
-79.35
-31.23
-29.03
-43.64
-43.18
-28.39
-27.16
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
-81.19
-174.78
4.43
-6.08
-122.70
-26.23
-11.93
-8.84
-35.60
16.13
Net Fixed Assets
-43.86
-99.69
-98.20
-106.74
-88.30
-15.55
-13.38
-3.24
-26.72
-4.65
Net Investments
-17.83
-115.52
66.25
74.59
-30.85
-75.44
-24.25
-95.63
0.00
0.00
Others
-19.50
40.43
36.38
26.07
-3.55
64.76
25.70
90.03
-8.88
20.78
Cash from Financing Activity
-79.77
-62.09
-44.04
-35.20
-48.62
-66.40
0.21
-3.36
-61.94
-26.53
Net Cash Inflow / Outflow
-32.57
-9.60
83.71
14.47
-11.48
60.70
55.42
90.21
59.91
11.02
Opening Cash & Equivalents
127.37
136.96
53.19
38.58
67.96
202.52
146.87
53.63
34.21
23.19
Closing Cash & Equivalent
94.80
127.37
136.96
53.19
56.53
263.28
202.52
146.87
53.63
34.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
447.25
381.51
312.30
254.85
215.85
168.54
134.42
103.21
78.72
70.00
ROA
15.15%
17.28%
15.56%
11.46%
16.32%
14.81%
13.15%
11.78%
9.64%
7.47%
ROE
22.07%
26.68%
26.80%
21.29%
30.81%
31.21%
32.26%
33.50%
30.77%
25.25%
ROCE
26.40%
36.85%
35.70%
30.91%
35.99%
34.81%
36.62%
41.61%
36.14%
26.31%
Fixed Asset Turnover
4.46
4.75
5.08
5.57
6.29
5.21
6.05
7.57
8.10
6.77
Receivable days
77.16
72.32
75.65
78.78
77.01
96.99
94.33
83.24
84.98
102.44
Inventory Days
0.68
1.68
2.63
3.34
3.70
5.01
6.84
7.36
12.75
17.35
Payable days
66.68
69.13
68.35
71.35
71.30
86.74
89.54
78.45
73.35
80.07
Cash Conversion Cycle
11.16
4.87
9.93
10.77
9.41
15.26
11.64
12.15
24.38
39.72
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.03
0.12
0.09
0.07
0.32
Interest Cover
6242.44
5306.31
1708.09
0.00
962.54
51.82
60.51
119.43
24.42
16.92

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.

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