Nifty
Sensex
:
:
10491.05
34142.15
108.35 (1.04%)
322.65 (0.95%)

Ratings

Rating :
37/99

BSE: 500092 | NSE: CRISIL

1921.70
1.60 (0.08%)
23-Feb-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1920.10
  • 1926.90
  • 1919.10
  • 1920.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 16890
  • 324.58
  • 2050.00
  • 1761.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,781.80
  • 45.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,604.33
  • 1.41%
  • 13.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.78%
  • 1.98%
  • 13.32%
  • FII
  • DII
  • Others
  • 0.32%
  • 10.92%
  • 6.68%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Net Sales
441.13
426.85
3.35%
410.41
388.74
5.57%
407.30
375.10
8.58%
402.23
358.67
12.14%
Expenses
306.82
282.56
8.59%
301.03
280.72
7.23%
303.95
277.47
9.54%
291.59
246.45
18.32%
EBITDA
134.31
144.29
-6.92%
109.38
108.02
1.26%
103.35
97.63
5.86%
110.64
112.22
-1.41%
EBIDTM
30.45%
33.80%
26.65%
27.79%
25.37%
26.03%
27.51%
31.29%
Other Income
4.21
16.20
-74.01%
3.27
15.99
-79.55%
8.49
11.99
-29.19%
8.42
9.90
-14.95%
Interest
0.29
0.00
0.00
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
9.89
10.11
-2.18%
11.17
10.08
10.81%
12.73
10.27
23.95%
12.85
9.90
29.80%
PBT
128.34
150.38
-14.66%
101.36
113.93
-11.03%
99.11
99.35
-0.24%
106.21
112.22
-5.36%
Tax
32.72
52.28
-37.41%
31.94
34.09
-6.31%
31.86
29.54
7.85%
32.87
33.62
-2.23%
PAT
95.62
98.10
-2.53%
69.42
79.84
-13.05%
67.25
69.81
-3.67%
73.34
78.60
-6.69%
PATM
21.68%
22.98%
16.91%
20.54%
16.51%
18.61%
18.23%
21.91%
EPS
13.34
13.76
-3.05%
9.70
11.20
-13.39%
9.42
9.79
-3.78%
10.29
11.04
-6.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Net Sales
1,661.07
1,547.17
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
514.56
404.33
Net Sales Growth
7.21%
12.12%
10.10%
12.85%
13.59%
21.16%
28.41%
16.97%
4.41%
27.26%
 
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
1,661.07
1,547.17
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
514.56
404.33
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,203.39
1,085.65
980.34
864.90
750.08
650.09
544.55
413.33
337.97
335.50
287.17
Power & Fuel Cost
-
10.31
10.48
8.56
8.23
7.51
6.41
5.82
5.43
4.86
3.65
% Of Sales
-
0.67%
0.76%
0.68%
0.74%
0.77%
0.79%
0.93%
1.01%
0.94%
0.90%
Employee Cost
-
774.92
693.93
592.94
515.48
439.01
352.33
255.72
205.97
189.18
150.12
% Of Sales
-
50.09%
50.29%
47.31%
46.41%
44.90%
43.66%
40.69%
38.34%
36.77%
37.13%
Manufacturing Exp.
-
24.41
22.53
21.23
19.91
17.04
17.40
14.62
13.07
12.93
7.80
% Of Sales
-
1.58%
1.63%
1.69%
1.79%
1.74%
2.16%
2.33%
2.43%
2.51%
1.93%
General & Admin Exp.
-
247.54
230.26
219.12
186.75
169.60
156.30
121.60
99.87
110.56
113.60
% Of Sales
-
16.00%
16.69%
17.48%
16.81%
17.35%
19.37%
19.35%
18.59%
21.49%
28.10%
Selling & Distn. Exp.
-
3.28
2.54
3.93
2.54
2.24
2.47
2.45
1.75
1.81
1.60
% Of Sales
-
0.21%
0.18%
0.31%
0.23%
0.23%
0.31%
0.39%
0.33%
0.35%
0.40%
Miscellaneous Exp.
-
25.19
20.60
19.11
17.17
14.69
9.64
13.12
11.89
16.17
1.60
% Of Sales
-
1.63%
1.49%
1.52%
1.55%
1.50%
1.19%
2.09%
2.21%
3.14%
2.57%
EBITDA
457.68
461.52
399.60
388.48
360.56
327.63
262.41
215.11
199.30
179.06
117.16
EBITDA Margin
27.55%
29.83%
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
37.09%
34.80%
28.98%
Other Income
24.39
54.71
43.22
23.69
36.64
20.38
42.82
73.03
23.00
21.62
9.16
Interest
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
46.64
40.36
37.12
36.12
37.92
34.32
29.83
21.26
14.85
13.64
15.69
PBT
435.02
475.87
405.70
376.05
359.28
313.69
275.39
266.89
207.46
187.05
110.64
Tax
129.39
149.53
120.55
107.62
127.33
93.29
68.98
58.68
46.68
46.47
26.97
Tax Rate
29.74%
31.42%
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
22.50%
24.84%
24.38%
PAT
305.63
326.34
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
83.66
PAT before Minority Interest
305.63
326.34
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
83.66
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
18.40%
21.09%
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
29.93%
27.32%
20.69%
PAT Growth
-6.35%
14.45%
6.23%
-9.87%
35.14%
6.77%
-0.86%
29.50%
14.38%
68.03%
 
Unadjusted EPS
42.75
45.79
40.03
37.83
42.27
31.42
29.09
285.09
222.53
194.57
117.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Shareholder's Funds
945.35
855.76
848.35
674.50
528.97
417.90
394.45
433.81
357.51
276.44
Share Capital
7.13
7.12
7.14
7.07
7.02
7.01
7.10
7.22
7.22
7.22
Total Reserves
938.22
848.64
841.21
667.43
521.95
410.89
387.36
426.59
350.29
269.22
Non-Current Liabilities
-14.94
-7.83
5.20
1.29
0.47
7.99
-14.23
-10.07
-7.83
-3.27
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
13.35
9.25
9.97
7.84
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
467.32
446.69
381.15
446.24
436.11
264.14
213.93
200.23
160.83
134.85
Trade Payables
41.60
35.43
38.60
110.87
113.53
95.76
78.00
85.60
55.62
53.46
Other Current Liabilities
285.73
271.95
210.38
205.14
250.30
115.06
89.69
75.92
59.98
42.43
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
139.99
139.31
132.17
130.24
72.29
53.31
46.24
38.71
45.23
38.96
Total Liabilities
1,397.73
1,294.62
1,234.70
1,122.03
965.55
690.03
594.15
623.97
510.51
408.02
Net Block
370.11
412.57
431.91
449.25
466.78
226.26
224.82
120.10
126.10
129.17
Gross Block
587.13
608.42
615.83
613.75
599.56
334.37
309.89
184.37
189.70
185.95
Accumulated Depreciation
217.02
195.86
183.92
164.49
132.77
108.12
85.07
64.27
63.60
56.78
Non Current Assets
443.18
466.69
488.15
510.22
523.77
280.76
241.11
189.93
136.30
142.19
Capital Work in Progress
4.21
2.61
0.00
0.00
0.00
0.58
0.09
63.67
4.04
8.05
Non Current Investment
5.63
5.63
5.63
5.63
6.64
5.63
16.20
6.16
6.16
4.96
Long Term Loans & Adv.
61.61
42.25
48.80
47.28
44.33
39.84
0.00
0.00
0.00
0.00
Other Non Current Assets
1.63
3.64
1.81
8.06
6.01
8.46
0.00
0.00
0.00
0.00
Current Assets
954.55
827.93
746.55
611.81
441.79
409.26
353.04
434.04
374.21
265.83
Current Investments
423.94
377.73
368.89
238.72
108.43
10.23
10.00
111.36
112.27
92.56
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
210.05
195.58
140.86
119.49
117.23
92.42
108.59
92.21
77.15
89.74
Cash & Bank
177.47
151.78
154.66
189.95
152.80
254.16
161.31
157.57
129.21
42.42
Other Current Assets
143.08
77.81
64.31
52.34
63.33
52.45
73.14
72.90
55.58
41.11
Short Term Loans & Adv.
19.58
25.03
17.83
11.31
17.20
10.54
51.01
61.81
53.86
40.72
Net Current Assets
487.23
381.24
365.40
165.57
5.68
145.13
139.11
233.81
213.37
130.98
Total Assets
1,397.73
1,294.62
1,234.70
1,122.03
965.56
690.02
594.15
623.97
510.51
408.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Cash From Operating Activity
278.95
270.39
264.65
253.82
223.26
260.39
146.24
174.19
164.66
70.88
PBT
475.87
405.70
376.05
425.16
313.69
275.39
266.89
207.46
187.05
110.64
Adjustment
-2.70
15.06
27.05
-45.89
26.12
9.08
-39.93
4.26
13.03
17.73
Changes in Working Capital
-39.97
-20.24
-13.75
-6.74
-26.81
44.73
-15.68
5.93
22.51
-24.65
Cash after chg. in Working capital
433.21
400.52
389.35
372.54
312.99
329.21
211.28
217.65
222.59
103.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-154.26
-130.13
-124.70
-118.72
-89.73
-68.81
-65.04
-43.46
-57.93
-32.83
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
-24.67
0.85
-185.15
-148.39
-118.18
-58.81
70.16
-34.32
-101.51
-73.03
Net Fixed Assets
-33.54
8.23
3.26
-2.66
-8.26
-16.13
-3.90
-54.50
-15.93
-19.20
Net Investments
-36.48
-2.04
-134.77
-140.46
-123.27
9.10
63.98
5.00
-0.11
-53.55
Others
45.35
-5.34
-53.64
-5.27
13.35
-51.78
10.08
15.18
-85.47
-0.28
Cash from Financing Activity
-226.92
-261.69
-111.56
-82.34
-110.74
-167.43
-247.76
-92.85
-50.56
6.85
Net Cash Inflow / Outflow
27.36
9.55
-32.07
23.09
-5.66
34.15
-31.36
47.03
12.59
4.70
Opening Cash & Equivalents
130.92
120.51
153.04
138.10
93.78
59.53
90.96
43.93
39.18
34.47
Closing Cash & Equivalent
163.90
130.92
121.59
153.04
138.10
93.78
59.53
90.96
43.93
39.18

Financial Ratios

Consolidated /

Standalone
Description
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Book Value (Rs.)
132.52
120.18
118.89
95.47
75.31
59.65
55.58
60.04
49.48
38.26
ROA
24.24%
22.55%
22.78%
28.53%
26.62%
32.15%
34.19%
28.34%
30.61%
24.37%
ROE
36.24%
33.47%
35.25%
49.50%
46.55%
50.82%
50.28%
40.64%
44.35%
35.97%
ROCE
52.84%
47.61%
49.39%
70.66%
66.26%
67.80%
64.44%
52.43%
59.01%
47.55%
Fixed Asset Turnover
2.59
2.25
2.04
1.83
2.09
2.51
2.54
2.87
2.74
2.32
Receivable days
47.85
44.50
37.91
38.90
39.13
45.46
58.31
57.53
59.19
70.61
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
16.44
17.58
41.08
69.91
76.13
77.34
98.20
105.47
88.03
94.01
Cash Conversion Cycle
31.41
26.91
-3.17
-31.02
-37.00
-31.88
-39.89
-47.94
-28.84
-23.39
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

Annual Reports:

News Update:


  • CRISIL, SIDBI unveil India’s first MSE Sentiment Index
    5th Feb 2018, 15:01 PM

    CriSidEx is a composite index based on a diffusion index of 8 parameters and measures MSE business sentiment on a scale of 0 to 200

    Read More
  • CRISIL concludes acquisition of Pragmatix Services
    25th Jan 2018, 08:51 AM

    Pragmatix Services has become a wholly owned subsidiary of the company

    Read More
  • CRISIL launches FPI index
    3rd Jan 2018, 09:15 AM

    The index will act as a benchmark for performance of investments of FPI in the fixed-income market, in both rupee and dollar versions

    Read More
  • CRISIL welcomes SEBI’s amendments to strengthen CRA industry
    29th Dec 2017, 10:39 AM

    The proposed guidelines raise the bar on the eligibility to set up a CRA and stipulate greater disclosure for issuers on their financial performance

    Read More
  • CRISIL to acquire entire stake in Pragmatix Services for Rs 56 crore
    16th Nov 2017, 08:49 AM

    The acquisition will strengthen CRISIL’s position as an agile, innovative and global analytics company

    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.