Nifty
Sensex
:
:
10821.85
35689.60
80.75 (0.75%)
257.21 (0.73%)

Ratings

Rating :
71/99

BSE: 500092 | NSE: CRISIL

1777.30
10.40 (0.59%)
22-Jun-2018 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1766.00
  •  1782.85
  •  1765.25
  •  1766.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3776
  •  67.11
  •  2023.00
  •  1608.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,767.28
  • 40.60
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,635.50
  • 1.57%
  • 11.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.69%
  • 1.43%
  • 12.80%
  • FII
  • DII
  • Others
  • 0.26%
  • 12.00%
  • 6.82%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Net Sales
420.59
402.23
4.56%
441.13
426.85
3.35%
410.41
388.74
5.57%
407.30
375.10
8.58%
Expenses
298.71
291.59
2.44%
306.82
282.56
8.59%
301.03
280.72
7.23%
303.95
277.47
9.54%
EBITDA
121.88
110.64
10.16%
134.31
144.29
-6.92%
109.38
108.02
1.26%
103.35
97.63
5.86%
EBIDTM
28.98%
27.51%
30.45%
33.80%
26.65%
27.79%
25.37%
26.03%
Other Income
6.98
8.42
-17.10%
4.21
16.20
-74.01%
3.27
15.99
-79.55%
8.49
11.99
-29.19%
Interest
0.53
0.00
0.00
0.29
0.00
0.00
0.12
0.00
0.00
0.00
0.00
0.00
Depreciation
10.48
12.85
-18.44%
9.89
10.11
-2.18%
11.17
10.08
10.81%
12.73
10.27
23.95%
PBT
117.85
106.21
10.96%
128.34
150.38
-14.66%
101.36
113.93
-11.03%
99.11
99.35
-0.24%
Tax
35.64
32.87
8.43%
32.72
52.28
-37.41%
31.94
34.09
-6.31%
31.86
29.54
7.85%
PAT
82.21
73.34
12.09%
95.62
98.10
-2.53%
69.42
79.84
-13.05%
67.25
69.81
-3.67%
PATM
19.55%
18.23%
21.68%
22.98%
16.91%
20.54%
16.51%
18.61%
EPS
11.47
10.29
11.47%
13.34
13.76
-3.05%
9.70
11.20
-13.39%
9.42
9.79
-3.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Net Sales
1,679.43
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
514.56
Net Sales Growth
5.43%
7.17%
12.14%
10.10%
12.85%
13.59%
21.16%
28.41%
16.97%
4.41%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,679.43
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
514.56
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,210.51
1,203.18
1,104.18
980.34
864.90
750.08
650.09
544.55
413.33
337.97
335.50
Power & Fuel Cost
-
11.25
10.31
10.48
8.56
8.23
7.51
6.41
5.82
5.43
4.86
% Of Sales
-
0.68%
0.67%
0.76%
0.68%
0.74%
0.77%
0.79%
0.93%
1.01%
0.94%
Employee Cost
-
845.93
787.74
693.93
592.94
515.48
439.01
352.33
255.72
205.97
189.18
% Of Sales
-
51.01%
50.90%
50.29%
47.31%
46.41%
44.90%
43.66%
40.69%
38.34%
36.77%
Manufacturing Exp.
-
24.99
24.40
22.53
21.23
19.91
17.04
17.40
14.62
13.07
12.93
% Of Sales
-
1.51%
1.58%
1.63%
1.69%
1.79%
1.74%
2.16%
2.33%
2.43%
2.51%
General & Admin Exp.
-
274.93
253.34
230.26
219.12
186.75
169.60
156.30
121.60
99.87
110.56
% Of Sales
-
16.58%
16.37%
16.69%
17.48%
16.81%
17.35%
19.37%
19.35%
18.59%
21.49%
Selling & Distn. Exp.
-
3.29
3.24
2.54
3.93
2.54
2.24
2.47
2.45
1.75
1.81
% Of Sales
-
0.20%
0.21%
0.18%
0.31%
0.23%
0.23%
0.31%
0.39%
0.33%
0.35%
Miscellaneous Exp.
-
42.79
25.15
20.60
19.11
17.17
14.69
9.64
13.12
11.89
1.81
% Of Sales
-
2.58%
1.63%
1.49%
1.52%
1.55%
1.50%
1.19%
2.09%
2.21%
3.14%
EBITDA
468.92
455.28
443.33
399.60
388.48
360.56
327.63
262.41
215.11
199.30
179.06
EBITDA Margin
27.92%
27.45%
28.65%
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
37.09%
34.80%
Other Income
22.95
25.38
49.67
43.22
23.69
36.64
20.38
42.82
73.03
23.00
21.62
Interest
0.94
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
44.27
46.64
54.52
37.12
36.12
37.92
34.32
29.83
21.26
14.85
13.64
PBT
446.66
433.61
438.48
405.70
376.05
359.28
313.69
275.39
266.89
207.46
187.05
Tax
132.16
129.18
144.15
120.55
107.62
127.33
93.29
68.98
58.68
46.68
46.47
Tax Rate
29.59%
29.79%
32.87%
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
22.50%
24.84%
PAT
314.50
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
PAT before Minority Interest
314.50
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
18.73%
18.36%
19.02%
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
29.93%
27.32%
PAT Growth
-2.05%
3.43%
3.22%
6.23%
-9.87%
35.14%
6.77%
-0.86%
29.50%
14.38%
 
Unadjusted EPS
43.93
42.58
41.30
40.03
37.83
42.27
31.42
29.09
285.09
222.53
194.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Shareholder's Funds
1,048.57
985.37
855.76
848.35
674.50
528.97
417.90
394.45
433.81
357.51
Share Capital
7.17
7.13
7.12
7.14
7.07
7.02
7.01
7.10
7.22
7.22
Total Reserves
1,041.40
978.24
848.64
841.21
667.43
521.95
410.89
387.36
426.59
350.29
Non-Current Liabilities
-17.27
-2.52
-7.83
5.20
1.29
0.47
7.99
-14.23
-10.07
-7.83
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
12.88
13.35
9.25
9.97
7.84
0.00
0.00
0.00
0.00
0.00
Current Liabilities
428.66
385.21
446.69
381.15
446.24
436.11
264.14
213.93
200.23
160.83
Trade Payables
56.71
42.86
35.43
38.60
110.87
113.53
95.76
78.00
85.60
55.62
Other Current Liabilities
299.74
279.65
271.95
210.38
205.14
250.30
115.06
89.69
75.92
59.98
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
72.21
62.70
139.31
132.17
130.24
72.29
53.31
46.24
38.71
45.23
Total Liabilities
1,459.96
1,368.06
1,294.62
1,234.70
1,122.03
965.55
690.03
594.15
623.97
510.51
Net Block
293.46
308.74
412.57
431.91
449.25
466.78
226.26
224.82
120.10
126.10
Gross Block
393.15
361.43
608.42
615.83
613.75
599.56
334.37
309.89
184.37
189.70
Accumulated Depreciation
99.69
52.69
195.86
183.92
164.49
132.77
108.12
85.07
64.27
63.60
Non Current Assets
753.21
407.45
466.69
488.15
510.22
523.77
280.76
241.11
189.93
136.30
Capital Work in Progress
13.21
4.32
2.61
0.00
0.00
0.00
0.58
0.09
63.67
4.04
Non Current Investment
386.10
35.57
5.63
5.63
5.63
6.64
5.63
16.20
6.16
6.16
Long Term Loans & Adv.
55.79
52.66
42.25
48.80
47.28
44.33
39.84
0.00
0.00
0.00
Other Non Current Assets
4.65
6.16
3.64
1.81
8.06
6.01
8.46
0.00
0.00
0.00
Current Assets
706.75
960.61
827.93
746.55
611.81
441.79
409.26
353.04
434.04
374.21
Current Investments
139.33
429.52
377.73
368.89
238.72
108.43
10.23
10.00
111.36
112.27
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
260.42
207.30
195.58
140.86
119.49
117.23
92.42
108.59
92.21
77.15
Cash & Bank
131.78
177.49
151.78
154.66
189.95
152.80
254.16
161.31
157.57
129.21
Other Current Assets
175.22
130.28
77.81
64.31
63.65
63.33
52.45
73.14
72.90
55.58
Short Term Loans & Adv.
44.76
16.02
25.03
17.83
11.31
17.20
10.54
51.01
61.81
53.86
Net Current Assets
278.09
575.40
381.24
365.40
165.57
5.68
145.13
139.11
233.81
213.37
Total Assets
1,459.96
1,368.06
1,294.62
1,234.70
1,122.03
965.56
690.02
594.15
623.97
510.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Cash From Operating Activity
286.71
279.01
270.39
264.65
253.82
223.26
260.39
146.24
174.19
164.66
PBT
433.61
438.48
405.70
376.05
425.16
313.69
275.39
266.89
207.46
187.05
Adjustment
59.55
35.25
15.06
27.05
-45.89
26.12
9.08
-39.93
4.26
13.03
Changes in Working Capital
-38.82
-40.45
-20.24
-13.75
-6.74
-26.81
44.73
-15.68
5.93
22.51
Cash after chg. in Working capital
454.34
433.28
400.52
389.35
372.54
312.99
329.21
211.28
217.65
222.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-167.63
-154.27
-130.13
-124.70
-118.72
-89.73
-68.81
-65.04
-43.46
-57.93
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
-176.66
-24.68
0.85
-185.15
-148.39
-118.18
-58.81
70.16
-34.32
-101.51
Net Fixed Assets
-26.99
101.20
8.23
3.26
-2.66
-8.26
-16.13
-3.90
-54.50
-15.93
Net Investments
-58.72
-76.59
-2.04
-134.77
-140.46
-123.27
9.10
63.98
5.00
-0.11
Others
-90.95
-49.29
-5.34
-53.64
-5.27
13.35
-51.78
10.08
15.18
-85.47
Cash from Financing Activity
-186.58
-226.93
-261.69
-111.56
-82.34
-110.74
-167.43
-247.76
-92.85
-50.56
Net Cash Inflow / Outflow
-76.53
27.40
9.55
-32.07
23.09
-5.66
34.15
-31.36
47.03
12.59
Opening Cash & Equivalents
163.91
130.89
120.51
153.04
138.10
93.78
59.53
90.96
43.93
39.18
Closing Cash & Equivalent
84.69
163.91
130.92
121.59
153.04
138.10
93.78
59.53
90.96
43.93

Financial Ratios

Consolidated /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Book Value (Rs.)
146.24
138.20
120.18
118.89
95.47
75.31
59.65
55.58
60.04
49.48
ROA
21.53%
22.11%
22.55%
22.78%
28.53%
26.62%
32.15%
34.19%
28.34%
30.61%
ROE
29.94%
31.97%
33.47%
35.25%
49.50%
46.55%
50.82%
50.28%
40.64%
44.35%
ROCE
42.68%
47.63%
47.61%
49.39%
70.66%
66.26%
67.80%
64.44%
52.43%
59.01%
Fixed Asset Turnover
4.40
3.19
2.25
2.04
1.83
2.09
2.51
2.54
2.87
2.74
Receivable days
51.47
47.51
44.50
37.91
38.90
39.13
45.46
58.31
57.53
59.19
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
19.44
16.20
17.58
41.08
69.91
76.13
77.34
98.20
105.47
88.03
Cash Conversion Cycle
32.03
31.32
26.91
-3.17
-31.02
-37.00
-31.88
-39.89
-47.94
-28.84
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
1058.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

News Update:


  • CRISIL inks MoU with IIMC, TWS for CCAP course
    27th Apr 2018, 12:00 PM

    The company will be launching the 12th CCAP programme batch, beginning from July 2018

    Read More
  • CRISIL reports 14% rise in Q1 consolidated net profit
    17th Apr 2018, 14:29 PM

    Total income of the company increased by 4.48% to Rs 428 crore for quarter under review

    Read More
  • CRISIL - Quarterly Results
    17th Apr 2018, 13:57 PM

    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.