Nifty
Sensex
:
:
8939.50
28892.97
12.60(0.14%)
28.26(0.10%)

Ratings

Rating :
42/99

BSE: 500092 | NSE: CRISIL

2036.00
4.15 (0.20%)
23-Feb-2017 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2020.25
  • 2040.00
  • 2020.25
  • 2031.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 8888
  • 180.96
  • 2500.00
  • 1767.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,496.77
  • 44.42
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,344.99
  • 1.13%
  • 15.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.05%
  • 1.39%
  • 13.19%
  • FII
  • DII
  • Others
  • 0.26%
  • 10.25%
  • 7.86%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
426.85
385.05
10.86%
388.74
359.37
8.17%
375.10
329.56
13.82%
358.67
307.62
16.60%
Expenses
282.56
268.48
5.24%
280.72
254.62
10.25%
277.47
238.65
16.27%
246.45
221.25
11.39%
EBITDA
144.29
116.57
23.78%
108.02
104.75
3.12%
97.63
90.91
7.39%
112.22
86.37
29.93%
EBIDTM
33.80%
30.27%
27.79%
29.15%
26.03%
27.59%
31.29%
28.08%
Other Income
16.20
16.15
0.31%
15.99
14.63
9.30%
11.99
10.35
15.85%
9.90
3.10
219.35%
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
10.11
8.22
22.99%
10.08
9.54
5.66%
10.27
9.40
9.26%
9.90
9.96
-0.60%
PBT
150.38
124.50
20.79%
113.93
109.84
3.72%
99.35
91.86
8.15%
112.22
79.51
41.14%
Tax
52.28
37.45
39.60%
34.09
32.97
3.40%
29.54
26.94
9.65%
33.62
23.19
44.98%
PAT
98.10
87.05
12.69%
79.84
76.87
3.86%
69.81
64.92
7.53%
78.60
56.32
39.56%
PATM
22.98%
22.61%
20.54%
21.39%
18.61%
19.70%
21.91%
18.31%
EPS
13.76
12.23
12.51%
11.20
10.84
3.32%
9.79
9.08
7.82%
11.04
7.89
39.92%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Net Sales
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
514.56
404.33
287.33
Net Sales Growth
10.10%
12.85%
13.59%
21.16%
28.41%
16.97%
4.41%
27.26%
40.72%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
514.56
404.33
287.33
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
980.34
864.90
750.08
650.09
544.55
413.33
337.97
335.50
287.17
206.72
Power & Fuel Cost
10.48
8.56
8.23
7.51
6.41
5.82
5.43
4.86
3.65
2.70
% Of Sales
0.76%
0.68%
0.74%
0.77%
0.79%
0.93%
1.01%
0.94%
0.90%
0.94%
Employee Cost
693.75
592.94
515.48
439.01
352.33
255.72
205.97
189.18
150.12
112.74
% Of Sales
50.27%
47.31%
46.41%
44.90%
43.66%
40.69%
38.34%
36.77%
37.13%
39.24%
Manufacturing Exp.
22.70
21.23
19.91
17.04
17.40
14.62
13.07
12.93
7.80
8.78
% Of Sales
1.64%
1.69%
1.79%
1.74%
2.16%
2.33%
2.43%
2.51%
1.93%
3.06%
General & Admin Exp.
230.26
219.12
186.75
169.60
156.30
121.60
99.87
110.56
113.60
77.84
% Of Sales
16.69%
17.48%
16.81%
17.35%
19.37%
19.35%
18.59%
21.49%
28.10%
27.09%
Selling & Distn. Exp.
2.54
3.93
2.54
2.24
2.47
2.45
1.75
1.81
1.60
1.48
% Of Sales
0.18%
0.31%
0.23%
0.23%
0.31%
0.39%
0.33%
0.35%
0.40%
0.52%
Miscellaneous Exp.
20.60
19.11
17.17
14.69
9.64
13.12
11.89
16.17
10.39
1.48
% Of Sales
1.49%
1.52%
1.55%
1.50%
1.19%
2.09%
2.21%
3.14%
2.57%
1.11%
EBITDA
399.60
388.48
360.56
327.63
262.41
215.11
199.30
179.06
117.16
80.61
EBITDA Margin
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
37.09%
34.80%
28.98%
28.05%
Other Income
43.22
23.69
36.64
20.38
42.82
73.03
23.00
21.62
9.16
7.47
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
37.12
36.12
37.92
34.32
29.83
21.26
14.85
13.64
15.69
7.85
PBT
405.70
376.05
359.28
313.69
275.39
266.89
207.46
187.05
110.64
80.22
Tax
120.55
107.62
127.33
93.29
68.98
58.68
46.68
46.47
26.97
18.79
Tax Rate
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
22.50%
24.84%
24.38%
23.42%
PAT
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
83.66
61.43
PAT before Minority Interest
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
83.66
61.43
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
29.93%
27.32%
20.69%
21.38%
PAT Growth
6.23%
-9.87%
35.14%
6.77%
-0.86%
29.50%
14.38%
68.03%
36.19%
 
Unadjusted EPS
40.03
37.83
42.27
31.42
29.09
285.09
222.53
194.57
117.79
91.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Shareholder's Funds
855.76
848.35
674.50
528.97
417.90
394.45
433.81
357.51
276.44
188.90
Share Capital
7.12
7.14
7.07
7.02
7.01
7.10
7.22
7.22
7.22
6.58
Total Reserves
848.64
841.21
667.43
521.95
410.89
387.36
426.59
350.29
269.22
182.15
Non-Current Liabilities
-3.86
5.20
1.29
0.47
7.99
-14.23
-10.07
-7.83
-3.27
2.97
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
13.22
9.97
7.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
442.72
381.15
446.24
436.11
264.14
213.93
200.23
160.83
134.85
86.81
Trade Payables
37.36
38.60
110.87
113.53
95.76
78.00
85.60
55.62
53.46
40.52
Other Current Liabilities
270.02
210.38
205.14
250.30
115.06
89.69
75.92
59.98
42.43
29.52
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
135.34
132.17
130.24
72.29
53.31
46.24
38.71
45.23
38.96
16.77
Total Liabilities
1,294.62
1,234.70
1,122.03
965.55
690.03
594.15
623.97
510.51
408.02
278.68
Net Block
412.57
431.91
449.25
466.78
226.26
224.82
120.10
126.10
129.17
116.97
Gross Block
608.42
615.83
613.75
599.56
334.37
309.89
184.37
189.70
185.95
161.99
Accumulated Depreciation
195.86
183.92
164.49
132.77
108.12
85.07
64.27
63.60
56.78
45.01
Non Current Assets
466.69
488.15
510.22
523.77
280.76
241.11
189.93
136.30
142.19
122.20
Capital Work in Progress
2.61
0.00
0.00
0.00
0.58
0.09
63.67
4.04
8.05
0.27
Non Current Investment
5.63
5.63
5.63
6.64
5.63
16.20
6.16
6.16
4.96
4.96
Long Term Loans & Adv.
42.25
48.80
47.28
44.33
39.84
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
3.64
1.81
8.06
6.01
8.46
0.00
0.00
0.00
0.00
0.00
Current Assets
827.93
746.55
611.81
441.79
409.26
353.04
434.04
374.21
265.83
156.48
Current Investments
377.73
368.89
238.72
108.43
10.23
10.00
111.36
112.27
92.56
35.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
195.58
140.86
119.49
117.23
92.42
108.59
92.21
77.15
89.74
66.71
Cash & Bank
151.78
154.66
189.95
152.80
254.16
161.31
157.57
129.21
42.42
38.50
Other Current Assets
102.84
82.14
63.65
63.33
52.45
73.14
72.90
55.58
41.11
16.27
Short Term Loans & Adv.
25.03
17.83
11.31
17.20
10.54
51.01
61.81
53.86
40.72
16.20
Net Current Assets
385.21
365.40
165.57
5.68
145.13
139.11
233.81
213.37
130.98
69.67
Total Assets
1,294.62
1,234.70
1,122.03
965.56
690.02
594.15
623.97
510.51
408.02
278.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Cash From Operating Activity
270.37
264.65
253.82
223.26
260.39
146.24
174.19
164.66
70.88
62.49
PBT
405.70
376.05
425.16
313.69
275.39
266.89
207.46
187.05
110.64
79.45
Adjustment
15.06
27.05
-45.89
26.12
9.08
-39.93
4.26
13.03
17.73
4.82
Changes in Working Capital
-20.26
-13.75
-6.74
-26.81
44.73
-15.68
5.93
22.51
-24.65
-6.09
Cash after chg. in Working capital
400.50
389.35
372.54
312.99
329.21
211.28
217.65
222.59
103.72
78.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-130.13
-124.70
-118.72
-89.73
-68.81
-65.04
-43.46
-57.93
-32.83
-17.19
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
0.85
-185.15
-148.39
-118.18
-58.81
70.16
-34.32
-101.51
-73.03
-42.61
Net Fixed Assets
8.24
3.26
-2.66
-8.26
-16.13
-3.90
-54.50
-15.93
-19.20
0.47
Net Investments
-2.04
-134.77
-140.46
-123.27
9.10
63.98
5.00
-0.11
-53.55
-37.92
Others
-5.35
-53.64
-5.27
13.35
-51.78
10.08
15.18
-85.47
-0.28
-5.16
Cash from Financing Activity
-261.69
-111.56
-82.34
-110.74
-167.43
-247.76
-92.85
-50.56
6.85
-1.05
Net Cash Inflow / Outflow
9.53
-32.07
23.09
-5.66
34.15
-31.36
47.03
12.59
4.70
18.82
Opening Cash & Equivalents
121.59
153.04
138.10
93.78
59.53
90.96
43.93
39.18
34.47
15.65
Closing Cash & Equivalent
131.97
121.59
153.04
138.10
93.78
59.53
90.96
43.93
39.18
34.47

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Book Value (Rs.)
120.18
118.89
95.47
75.31
59.65
55.58
60.04
49.48
38.26
28.67
ROA
22.55%
22.78%
28.53%
26.62%
32.15%
34.19%
28.34%
30.61%
24.37%
26.50%
ROE
33.47%
35.25%
49.50%
46.55%
50.82%
50.28%
40.64%
44.35%
35.97%
38.35%
ROCE
47.61%
49.39%
70.66%
66.26%
67.80%
64.44%
52.43%
59.01%
47.55%
50.02%
Fixed Asset Turnover
2.25
2.04
1.83
2.09
2.51
2.54
2.87
2.74
2.32
2.06
Receivable days
44.50
37.91
38.90
39.13
45.46
58.31
57.53
59.19
70.61
64.09
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
18.04
41.08
69.91
76.13
77.34
98.20
105.47
88.03
94.01
82.72
Cash Conversion Cycle
26.46
-3.17
-31.02
-37.00
-31.88
-39.89
-47.94
-28.84
-23.39
-18.62
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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.