Nifty
Sensex
:
:
10772.05
35510.10
-49.80 (-0.46%)
-179.50 (-0.50%)

Abrasives

Rating :
66/99

BSE: 513375 | NSE: CARBORUNIV

329.00
-2.25 (-0.68%)
25-Jun-2018 | 2:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  331.25
  •  334.00
  •  326.85
  •  331.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17876
  •  58.81
  •  427.00
  •  313.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,212.99
  • 28.82
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,242.87
  • 0.53%
  • 3.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.42%
  • 6.28%
  • 20.97%
  • FII
  • DII
  • Others
  • 0.08%
  • 23.52%
  • 6.73%

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
649.54
592.80
9.57%
611.59
527.30
15.99%
587.10
519.75
12.96%
546.94
505.49
8.20%
Expenses
533.74
500.50
6.64%
506.91
446.39
13.56%
481.29
439.45
9.52%
474.59
424.43
11.82%
EBITDA
115.80
92.30
25.46%
104.68
80.91
29.38%
105.81
80.30
31.77%
72.35
81.06
-10.75%
EBIDTM
17.83%
15.57%
17.12%
14.54%
18.02%
14.58%
13.23%
15.23%
Other Income
4.55
1.34
239.55%
3.35
6.68
-49.85%
4.48
10.76
-58.36%
10.54
4.02
162.19%
Interest
2.35
4.17
-43.65%
1.82
4.03
-54.84%
2.38
5.22
-54.41%
2.06
4.70
-56.17%
Depreciation
27.63
24.84
11.23%
26.92
24.31
10.74%
25.78
23.94
7.69%
25.66
23.39
9.71%
PBT
90.37
64.63
39.83%
79.29
59.25
33.82%
82.13
61.90
32.68%
55.17
56.99
-3.19%
Tax
31.36
22.37
40.19%
26.78
18.05
48.37%
26.81
19.29
38.98%
17.08
18.37
-7.02%
PAT
59.01
42.26
39.64%
52.51
41.20
27.45%
55.32
42.61
29.83%
38.09
38.62
-1.37%
PATM
9.08%
7.13%
8.59%
7.40%
9.42%
7.74%
6.96%
7.26%
EPS
3.48
2.35
48.09%
2.87
2.32
23.71%
2.93
2.48
18.15%
2.13
2.13
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
2,395.17
2,112.49
1,943.98
2,050.17
2,125.34
1,971.40
1,995.00
1,607.53
1,279.75
1,093.94
814.23
Net Sales Growth
11.65%
8.67%
-5.18%
-3.54%
7.81%
-1.18%
24.10%
25.61%
16.99%
34.35%
 
Cost Of Goods Sold
804.93
735.60
680.86
719.24
745.52
711.42
647.04
494.24
412.49
319.47
277.84
Gross Profit
1,590.24
1,376.89
1,263.12
1,330.93
1,379.83
1,259.99
1,347.96
1,113.28
867.26
774.48
536.39
GP Margin
66.39%
65.18%
64.98%
64.92%
64.92%
63.91%
67.57%
69.25%
67.77%
70.80%
65.88%
Total Expenditure
1,996.53
1,783.75
1,642.86
1,787.37
1,873.96
1,735.16
1,604.72
1,321.93
1,068.29
1,026.98
768.80
Power & Fuel Cost
-
252.52
242.12
303.56
336.22
284.99
260.48
223.12
164.76
171.49
111.99
% Of Sales
-
11.95%
12.45%
14.81%
15.82%
14.46%
13.06%
13.88%
12.87%
15.68%
13.75%
Employee Cost
-
271.51
250.18
273.90
288.46
261.32
233.11
239.14
209.28
148.39
105.79
% Of Sales
-
12.85%
12.87%
13.36%
13.57%
13.26%
11.68%
14.88%
16.35%
13.56%
12.99%
Manufacturing Exp.
-
291.96
261.04
268.36
277.75
261.27
177.66
140.63
99.64
76.49
46.70
% Of Sales
-
13.82%
13.43%
13.09%
13.07%
13.25%
8.91%
8.75%
7.79%
6.99%
5.74%
General & Admin Exp.
-
87.76
88.70
92.60
91.87
88.58
160.86
108.57
85.45
82.19
72.79
% Of Sales
-
4.15%
4.56%
4.52%
4.32%
4.49%
8.06%
6.75%
6.68%
7.51%
8.94%
Selling & Distn. Exp.
-
81.19
78.23
87.59
95.31
90.33
92.61
83.05
63.90
59.54
52.81
% Of Sales
-
3.84%
4.02%
4.27%
4.48%
4.58%
4.64%
5.17%
4.99%
5.44%
6.49%
Miscellaneous Exp.
-
63.21
41.73
42.12
38.84
37.25
32.96
33.18
32.77
169.41
52.81
% Of Sales
-
2.99%
2.15%
2.05%
1.83%
1.89%
1.65%
2.06%
2.56%
15.49%
12.39%
EBITDA
398.64
328.74
301.12
262.80
251.38
236.24
390.28
285.60
211.46
66.96
45.43
EBITDA Margin
16.64%
15.56%
15.49%
12.82%
11.83%
11.98%
19.56%
17.77%
16.52%
6.12%
5.58%
Other Income
22.92
28.64
29.70
26.82
22.17
13.99
11.92
26.50
34.59
161.15
177.53
Interest
8.61
18.12
22.91
25.34
28.18
27.21
25.00
27.10
30.83
32.90
18.90
Depreciation
105.99
96.48
86.82
100.37
91.07
71.09
56.93
50.45
44.48
35.12
30.03
PBT
306.96
242.78
221.10
163.91
154.30
151.94
320.27
234.54
170.73
160.08
174.03
Tax
102.03
78.08
81.41
82.16
59.19
61.93
90.79
74.17
56.04
55.07
54.25
Tax Rate
33.24%
32.16%
36.82%
37.28%
38.36%
40.76%
28.13%
28.74%
32.69%
34.40%
31.17%
PAT
204.93
155.78
128.33
132.60
91.51
89.78
218.18
171.01
101.44
94.22
113.43
PAT before Minority Interest
200.94
164.69
139.69
138.25
95.11
90.01
231.91
183.87
115.40
105.01
119.78
Minority Interest
-3.99
-8.91
-11.36
-5.65
-3.60
-0.23
-13.73
-12.86
-13.96
-10.79
-6.35
PAT Margin
8.56%
7.37%
6.60%
6.47%
4.31%
4.55%
10.94%
10.64%
7.93%
8.61%
13.93%
PAT Growth
24.43%
21.39%
-3.22%
44.90%
1.93%
-58.85%
27.58%
68.58%
7.66%
-16.94%
 
Unadjusted EPS
11.41
9.28
7.65
7.06
4.88
4.79
11.71
9.15
10.90
11.11
11.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
1,382.79
1,192.26
1,088.71
1,105.98
1,059.15
947.02
745.54
592.87
503.87
446.77
Share Capital
18.87
18.84
18.82
18.78
18.75
18.74
18.69
18.67
18.67
18.67
Total Reserves
1,362.31
1,172.24
1,069.89
1,087.20
1,040.40
928.28
726.85
574.20
485.20
428.10
Non-Current Liabilities
51.63
83.55
101.67
242.49
251.77
255.32
295.32
484.02
556.19
415.31
Secured Loans
1.84
-44.62
6.54
65.15
115.48
55.85
116.40
270.47
347.20
241.84
Unsecured Loans
4.84
80.86
50.13
122.12
82.02
150.47
131.25
168.60
167.85
140.38
Long Term Provisions
7.55
6.54
5.03
5.27
3.99
0.00
0.00
0.00
0.00
0.00
Current Liabilities
413.14
522.09
567.47
567.22
518.37
480.23
388.28
191.46
400.38
344.10
Trade Payables
165.02
134.08
170.83
200.59
176.00
167.04
158.78
133.86
109.99
103.33
Other Current Liabilities
89.54
146.80
153.29
141.90
155.56
154.12
122.53
36.53
76.02
46.77
Short Term Borrowings
142.45
227.05
220.10
205.14
160.28
130.03
96.63
0.00
0.00
0.00
Short Term Provisions
16.13
14.16
23.25
19.59
26.52
29.04
10.33
21.07
214.37
194.00
Total Liabilities
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.35
1,509.00
1,244.07
Net Block
704.81
659.14
792.72
896.75
843.67
661.83
612.46
572.48
588.68
462.21
Gross Block
889.91
744.41
1,479.19
1,493.40
1,360.34
1,092.35
981.67
895.67
878.24
716.44
Accumulated Depreciation
185.10
85.28
653.49
596.65
516.67
430.52
369.22
323.20
289.55
254.23
Non Current Assets
942.26
923.65
869.19
969.31
952.34
777.47
709.21
665.48
674.84
561.04
Capital Work in Progress
72.60
84.54
43.32
39.70
83.79
82.55
23.23
43.94
32.21
75.88
Non Current Investment
119.49
129.27
7.80
8.11
1.22
1.23
47.63
49.07
53.94
22.94
Long Term Loans & Adv.
31.49
36.63
25.36
24.75
23.67
31.85
25.89
0.00
0.00
0.00
Other Non Current Assets
13.88
14.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
970.96
936.41
946.46
1,016.31
950.75
982.57
779.36
651.86
834.16
683.02
Current Investments
4.96
1.74
33.33
29.21
24.34
38.77
27.27
28.83
7.05
12.65
Inventories
386.70
370.43
388.33
434.00
402.59
408.61
310.77
235.18
244.53
173.40
Sundry Debtors
380.58
367.48
370.29
416.65
360.13
361.23
329.04
280.03
268.41
226.14
Cash & Bank
126.06
113.25
99.17
75.41
85.55
110.47
69.79
46.93
60.41
47.60
Other Current Assets
72.65
40.55
8.50
10.05
78.14
63.49
42.49
60.89
253.77
223.23
Short Term Loans & Adv.
55.01
42.97
46.85
50.99
67.93
60.95
40.91
60.89
253.77
223.23
Net Current Assets
557.82
414.32
378.99
449.09
432.38
502.34
391.08
460.40
433.78
338.92
Total Assets
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.34
1,509.00
1,244.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
295.26
177.76
325.76
153.32
195.19
236.00
205.24
200.90
56.23
62.24
PBT
261.86
236.87
220.41
154.30
151.94
322.70
258.03
171.43
160.08
174.03
Adjustment
89.40
105.39
54.69
110.41
98.96
75.32
38.02
66.54
28.78
-14.76
Changes in Working Capital
22.80
-80.77
122.05
-50.18
4.88
-72.10
-49.36
11.07
-87.21
-66.39
Cash after chg. in Working capital
374.06
261.49
397.13
214.53
255.78
325.91
246.69
249.05
101.64
92.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.79
-83.73
-71.38
-61.20
-60.59
-89.92
-41.45
-47.93
-27.20
-27.65
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.94
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
-81.28
-72.66
-6.95
-94.59
-204.55
-98.15
-56.00
-80.12
-84.42
-326.13
Net Fixed Assets
-82.51
338.28
-34.12
-46.70
-56.86
-64.10
-41.02
-37.97
-73.95
-92.76
Net Investments
1.94
-18.56
-106.88
-6.00
9.95
29.49
7.78
0.33
-2.40
-80.04
Others
-0.71
-392.38
134.05
-41.89
-157.64
-63.54
-22.76
-42.48
-8.07
-153.33
Cash from Financing Activity
-207.09
-85.59
-161.50
-37.18
-29.35
-86.47
-128.18
-134.26
14.78
246.71
Net Cash Inflow / Outflow
6.89
19.51
157.30
21.55
-38.71
51.38
21.06
-13.48
-13.42
-17.18
Opening Cash & Equivalents
113.58
96.52
103.08
108.74
147.45
96.07
75.01
60.41
73.83
49.89
Closing Cash & Equivalent
129.80
113.58
131.25
103.08
108.74
147.45
96.07
46.93
60.41
47.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
73.21
63.23
57.73
58.78
56.36
50.40
39.74
31.61
26.84
23.78
ROA
8.73%
7.60%
7.27%
4.89%
4.91%
14.28%
13.11%
8.17%
7.63%
11.49%
ROE
12.81%
12.27%
12.63%
8.81%
9.00%
27.49%
27.59%
21.15%
22.22%
30.60%
ROCE
17.10%
16.61%
16.46%
11.96%
12.64%
27.87%
26.15%
19.78%
20.95%
28.36%
Fixed Asset Turnover
2.73
1.85
1.46
1.57
1.69
2.01
1.79
1.50
1.45
1.49
Receivable days
61.16
65.63
66.41
63.37
63.55
60.45
66.06
75.21
78.22
73.49
Inventory Days
61.90
67.49
69.40
68.25
71.47
63.00
59.21
65.79
66.10
56.35
Payable days
31.38
34.63
37.77
36.20
36.05
38.65
41.38
45.24
47.13
52.93
Cash Conversion Cycle
91.67
98.49
98.04
95.41
98.97
84.80
83.90
95.75
97.19
76.90
Total Debt/Equity
0.11
0.27
0.31
0.41
0.41
0.42
0.55
0.74
1.03
0.86
Interest Cover
14.40
10.65
9.70
6.48
6.58
13.91
10.52
6.56
5.87
10.21

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.