Nifty
Sensex
:
:
8896.70
28812.88
-42.80(-0.48%)
-80.09(-0.28%)

Abrasives

Rating :
46/99

BSE: 513375 | NSE: CARBORUNIV

255.95
-1.80 (-0.70%)
27-Feb-2017 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 260.90
  • 260.95
  • 253.55
  • 257.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 33385
  • 85.45
  • 307.30
  • 164.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,844.14
  • 28.45
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,037.65
  • 0.58%
  • 3.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.76%
  • 6.84%
  • 19.8%
  • FII
  • DII
  • Others
  • 0.07%
  • 19.24%
  • 10.29%

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
527.30
532.48
-0.97%
519.75
520.93
-0.23%
505.49
495.79
1.96%
535.14
477.09
12.17%
Expenses
446.39
456.56
-2.23%
439.45
441.87
-0.55%
424.43
415.83
2.07%
446.61
404.65
10.37%
EBITDA
80.91
75.92
6.57%
80.30
79.06
1.57%
81.06
79.96
1.38%
88.53
72.44
22.21%
EBIDTM
14.54%
13.50%
14.58%
14.37%
15.23%
15.31%
15.66%
14.32%
Other Income
6.68
6.97
-4.16%
10.76
17.22
-37.51%
4.02
6.14
-34.53%
7.24
8.36
-13.40%
Interest
4.03
5.65
-28.67%
5.22
6.63
-21.27%
4.70
5.26
-10.65%
5.19
5.47
-5.12%
Depreciation
24.31
24.07
1.00%
23.94
23.46
2.05%
23.39
23.39
0.00%
23.51
23.01
2.17%
PBT
59.25
53.17
11.44%
61.90
66.19
-6.48%
56.99
57.45
-0.80%
67.07
108.82
-38.37%
Tax
18.05
19.85
-9.07%
19.29
24.82
-22.28%
18.37
21.21
-13.39%
23.65
38.29
-38.23%
PAT
41.20
33.32
23.65%
42.61
41.37
3.00%
38.62
36.24
6.57%
43.42
70.53
-38.44%
PATM
7.40%
5.92%
7.74%
7.52%
7.26%
6.94%
7.68%
13.95%
EPS
2.32
1.64
41.46%
2.48
2.07
19.81%
2.13
1.77
20.34%
2.11
3.51
-39.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
2,084.34
2,050.17
2,125.34
1,971.40
1,995.00
1,607.53
1,279.75
1,093.94
814.23
549.92
Net Sales Growth
1.67%
-3.54%
7.81%
-1.18%
24.10%
25.61%
16.99%
34.35%
48.06%
 
Cost Of Goods Sold
721.95
719.24
745.52
711.42
647.04
494.24
412.49
319.47
277.84
190.36
Gross Profit
1,362.40
1,330.93
1,379.83
1,259.99
1,347.96
1,113.28
867.26
774.48
536.39
359.56
GP Margin
65.36%
64.92%
64.92%
63.91%
67.57%
69.25%
67.77%
70.80%
65.88%
65.38%
Total Expenditure
1,756.66
1,787.37
1,873.96
1,735.16
1,604.72
1,321.93
1,068.29
1,026.98
768.80
499.69
Power & Fuel Cost
253.50
303.56
336.22
284.99
260.48
223.12
164.76
171.49
111.99
50.98
% Of Sales
12.16%
14.81%
15.82%
14.46%
13.06%
13.88%
12.87%
15.68%
13.75%
9.27%
Employee Cost
269.78
273.90
288.46
261.32
233.11
239.14
209.28
148.39
105.79
69.01
% Of Sales
12.94%
13.36%
13.57%
13.26%
11.68%
14.88%
16.35%
13.56%
12.99%
12.55%
Manufacturing Exp.
286.95
268.36
277.75
261.27
177.66
140.63
99.64
76.49
46.70
38.37
% Of Sales
13.77%
13.09%
13.07%
13.25%
8.91%
8.75%
7.79%
6.99%
5.74%
6.98%
General & Admin Exp.
90.89
92.60
91.87
88.58
160.86
108.57
85.45
82.19
72.79
54.53
% Of Sales
4.36%
4.52%
4.32%
4.49%
8.06%
6.75%
6.68%
7.51%
8.94%
9.92%
Selling & Distn. Exp.
87.93
87.59
95.31
90.33
92.61
83.05
63.90
59.54
52.81
34.27
% Of Sales
4.22%
4.27%
4.48%
4.58%
4.64%
5.17%
4.99%
5.44%
6.49%
6.23%
Miscellaneous Exp.
45.67
42.12
38.84
37.25
32.96
33.18
32.77
169.41
100.88
34.27
% Of Sales
2.19%
2.05%
1.83%
1.89%
1.65%
2.06%
2.56%
15.49%
12.39%
11.30%
EBITDA
327.68
262.80
251.38
236.24
390.28
285.60
211.46
66.96
45.43
50.23
EBITDA Margin
15.72%
12.82%
11.83%
11.98%
19.56%
17.77%
16.52%
6.12%
5.58%
9.13%
Other Income
33.36
26.82
22.17
13.99
11.92
26.50
34.59
161.15
177.53
88.79
Interest
22.73
25.34
28.18
27.21
25.00
27.10
30.83
32.90
18.90
7.59
Depreciation
94.44
100.37
91.07
71.09
56.93
50.45
44.48
35.12
30.03
19.50
PBT
243.88
163.91
154.30
151.94
320.27
234.54
170.73
160.08
174.03
111.93
Tax
89.53
82.16
59.19
61.93
90.79
74.17
56.04
55.07
54.25
36.52
Tax Rate
36.71%
37.28%
38.36%
40.76%
28.13%
28.74%
32.69%
34.40%
31.17%
32.63%
PAT
142.79
132.60
91.51
89.78
218.18
171.01
101.44
94.22
113.43
70.29
PAT before Minority Interest
154.35
138.25
95.11
90.01
231.91
183.87
115.40
105.01
119.78
75.41
Minority Interest
-11.56
-5.65
-3.60
-0.23
-13.73
-12.86
-13.96
-10.79
-6.35
-5.12
PAT Margin
6.85%
6.47%
4.31%
4.55%
10.94%
10.64%
7.93%
8.61%
13.93%
12.78%
PAT Growth
7.68%
44.90%
1.93%
-58.85%
27.58%
68.58%
7.66%
-16.94%
61.37%
 
Unadjusted EPS
7.58
7.06
4.88
4.79
11.71
9.15
10.90
11.11
11.17
7.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
1,185.89
1,088.71
1,105.98
1,059.15
947.02
745.54
592.87
503.87
446.77
341.98
Share Capital
18.84
18.82
18.78
18.75
18.74
18.69
18.67
18.67
18.67
18.67
Total Reserves
1,167.05
1,069.89
1,087.20
1,040.40
928.28
726.85
574.20
485.20
428.10
323.31
Non-Current Liabilities
73.61
101.67
242.49
251.77
255.32
295.32
484.02
556.19
415.31
218.23
Secured Loans
5.38
6.54
65.15
115.48
55.85
116.40
270.47
347.20
241.84
193.91
Unsecured Loans
24.15
50.13
122.12
82.02
150.47
131.25
168.60
167.85
140.38
1.53
Long Term Provisions
7.26
5.03
5.27
3.99
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
546.63
567.47
567.22
518.37
480.23
388.28
191.46
400.38
344.10
262.45
Trade Payables
152.79
170.83
200.59
176.00
167.04
158.78
133.86
109.99
103.33
82.24
Other Current Liabilities
151.61
153.29
141.90
155.56
154.12
122.53
36.53
76.02
46.77
24.04
Short Term Borrowings
227.03
220.10
205.14
160.28
130.03
96.63
0.00
0.00
0.00
0.00
Short Term Provisions
15.20
23.25
19.59
26.52
29.04
10.33
21.07
214.37
194.00
156.18
Total Liabilities
1,877.47
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.35
1,509.00
1,244.07
841.22
Net Block
724.62
792.72
896.75
843.67
661.83
612.46
572.48
588.68
462.21
299.11
Gross Block
1,406.03
1,479.19
1,493.40
1,360.34
1,092.35
981.67
895.67
878.24
716.44
478.79
Accumulated Depreciation
681.40
653.49
596.65
516.67
430.52
369.22
323.20
289.55
254.23
179.68
Non Current Assets
861.79
869.19
969.31
952.34
777.47
709.21
665.48
674.84
561.04
359.69
Capital Work in Progress
89.82
43.32
39.70
83.79
82.55
23.23
43.94
32.21
75.88
41.61
Non Current Investment
8.55
7.80
8.11
1.22
1.23
47.63
49.07
53.94
22.94
18.97
Long Term Loans & Adv.
38.80
25.36
24.75
23.67
31.85
25.89
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,015.69
946.46
1,016.31
950.75
982.57
779.36
651.86
834.16
683.02
481.53
Current Investments
28.54
33.33
29.21
24.34
38.77
27.27
28.83
7.05
12.65
23.80
Inventories
386.64
388.33
434.00
402.59
408.61
310.77
235.18
244.53
173.40
101.67
Sundry Debtors
394.76
370.29
416.65
360.13
361.23
329.04
280.03
268.41
226.14
132.60
Cash & Bank
117.32
99.17
75.41
85.55
110.47
69.79
46.93
60.41
47.60
49.89
Other Current Assets
88.43
55.35
61.04
78.14
63.49
42.49
60.89
253.77
223.23
173.57
Short Term Loans & Adv.
51.72
46.85
50.99
67.93
60.95
40.91
60.89
253.77
223.23
173.57
Net Current Assets
469.06
378.99
449.09
432.38
502.34
391.08
460.40
433.78
338.92
219.08
Total Assets
1,877.48
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.34
1,509.00
1,244.06
841.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
223.89
325.76
153.32
195.19
236.00
205.24
200.90
56.23
62.24
81.14
PBT
243.88
220.41
154.30
151.94
322.70
258.03
171.43
160.08
174.03
111.93
Adjustment
102.02
54.69
110.41
98.96
75.32
38.02
66.54
28.78
-14.76
17.79
Changes in Working Capital
-29.08
122.05
-50.18
4.88
-72.10
-49.36
11.07
-87.21
-66.39
-26.03
Cash after chg. in Working capital
316.83
397.13
214.53
255.78
325.91
246.69
249.05
101.64
92.88
103.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-92.93
-71.38
-61.20
-60.59
-89.92
-41.45
-47.93
-27.20
-27.65
-25.64
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.94
-0.14
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
-100.88
-6.95
-94.59
-204.55
-98.15
-56.00
-80.12
-84.42
-326.13
-142.31
Net Fixed Assets
-100.69
-34.12
-46.70
-56.86
-64.10
-41.02
-37.97
-73.95
-92.76
-85.85
Net Investments
-7.14
-106.88
-6.00
9.95
29.49
7.78
0.33
-2.40
-80.04
-38.65
Others
6.95
134.05
-41.89
-157.64
-63.54
-22.76
-42.48
-8.07
-153.33
-17.81
Cash from Financing Activity
-89.12
-161.50
-37.18
-29.35
-86.47
-128.18
-134.26
14.78
246.71
84.71
Net Cash Inflow / Outflow
33.89
157.30
21.55
-38.71
51.38
21.06
-13.48
-13.42
-17.18
23.54
Opening Cash & Equivalents
131.25
103.08
108.74
147.45
96.07
75.01
60.41
73.83
49.89
22.82
Closing Cash & Equivalent
144.34
131.25
103.08
108.74
147.45
96.07
46.93
60.41
47.60
49.90

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
62.83
57.73
58.78
56.36
50.40
39.74
31.61
26.84
23.78
18.15
ROA
8.36%
7.27%
4.89%
4.91%
14.28%
13.11%
8.17%
7.63%
11.49%
10.54%
ROE
13.60%
12.63%
8.81%
9.00%
27.49%
27.59%
21.15%
22.22%
30.60%
24.54%
ROCE
18.25%
16.46%
11.96%
12.64%
27.87%
26.15%
19.78%
20.95%
28.36%
26.95%
Fixed Asset Turnover
1.53
1.46
1.57
1.69
2.01
1.79
1.50
1.45
1.49
1.49
Receivable days
63.45
66.41
63.37
63.55
60.45
66.06
75.21
78.22
73.49
70.91
Inventory Days
64.28
69.40
68.25
71.47
63.00
59.21
65.79
66.10
56.35
50.22
Payable days
34.26
37.77
36.20
36.05
38.65
41.38
45.24
47.13
52.93
62.39
Cash Conversion Cycle
93.47
98.04
95.41
98.97
84.80
83.90
95.75
97.19
76.90
58.75
Total Debt/Equity
0.26
0.31
0.41
0.41
0.42
0.55
0.74
1.03
0.86
0.58
Interest Cover
11.73
9.70
6.48
6.58
13.91
10.52
6.56
5.87
10.21
15.74

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.