Nifty
Sensex
:
:
10192.95
33053.04
-47.20 (-0.46%)
-174.95 (-0.53%)

Ratings

Rating :
26/99

BSE: 500092 | NSE: CRISIL

1788.00
18.00 (1.02%)
13-Dec-2017 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1765.10
  • 1792.10
  • 1765.10
  • 1770.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 23811
  • 425.74
  • 2299.00
  • 1761.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,676.00
  • 41.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,498.53
  • 1.53%
  • 11.76

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
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
410.41
388.74
5.57%
407.30
375.10
8.58%
402.23
358.67
12.14%
426.85
385.05
10.86%
Expenses
301.03
280.72
7.23%
303.95
277.47
9.54%
291.59
246.45
18.32%
282.56
268.48
5.24%
EBITDA
109.38
108.02
1.26%
103.35
97.63
5.86%
110.64
112.22
-1.41%
144.29
116.57
23.78%
EBIDTM
26.65%
27.79%
25.37%
26.03%
27.51%
31.29%
33.80%
30.27%
Other Income
3.27
15.99
-79.55%
8.49
11.99
-29.19%
8.42
9.90
-14.95%
16.20
16.15
0.31%
Interest
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
11.17
10.08
10.81%
12.73
10.27
23.95%
12.85
9.90
29.80%
10.11
8.22
22.99%
PBT
101.36
113.93
-11.03%
99.11
99.35
-0.24%
106.21
112.22
-5.36%
150.38
124.50
20.79%
Tax
31.94
34.09
-6.31%
31.86
29.54
7.85%
32.87
33.62
-2.23%
52.28
37.45
39.60%
PAT
69.42
79.84
-13.05%
67.25
69.81
-3.67%
73.34
78.60
-6.69%
98.10
87.05
12.69%
PATM
16.91%
20.54%
16.51%
18.61%
18.23%
21.91%
22.98%
22.61%
EPS
9.70
11.20
-13.39%
9.42
9.79
-3.78%
10.29
11.04
-6.79%
13.76
12.23
12.51%

Annual Results

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
Net Sales
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
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
Gross Profit
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%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
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
461.52
399.60
388.48
360.56
327.63
262.41
215.11
199.30
179.06
117.16
EBITDA Margin
29.83%
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
37.09%
34.80%
28.98%
Other Income
54.71
43.22
23.69
36.64
20.38
42.82
73.03
23.00
21.62
9.16
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
40.36
37.12
36.12
37.92
34.32
29.83
21.26
14.85
13.64
15.69
PBT
475.87
405.70
376.05
359.28
313.69
275.39
266.89
207.46
187.05
110.64
Tax
149.53
120.55
107.62
127.33
93.29
68.98
58.68
46.68
46.47
26.97
Tax Rate
31.42%
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
22.50%
24.84%
24.38%
PAT
326.34
285.15
268.43
297.84
220.40
206.42
208.21
160.78
140.57
83.66
PAT before Minority Interest
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
PAT Margin
21.09%
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
29.93%
27.32%
20.69%
PAT Growth
14.45%
6.23%
-9.87%
35.14%
6.77%
-0.86%
29.50%
14.38%
68.03%
 
Unadjusted EPS
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 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
  • CRISIL, SIDBI to launch sentiment index for MSME sector
    14th Nov 2017, 11:31 AM

    The index is expected to provide crucial insights into employment, business environment and foreign trade

    Read More
  • CRISIL - Quarterly Results
    17th Oct 2017, 12:00 AM

    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.