Nifty
Sensex
:
:
8382.30
27104.53
32.95(0.39%)
70.03(0.26%)

Household & Personal Products

Rating :
38/99

BSE: 500830 | NSE: COLPAL

903.45
1.10 (0.12%)
23-Jan-2017 | 3:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 902.50
  • 910.85
  • 895.60
  • 902.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 81556
  • 736.82
  • 1033.00
  • 787.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,482.79
  • 40.00
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,194.48
  • 1.11%
  • 18.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51%
  • 1.65%
  • 20.27%
  • FII
  • DII
  • Others
  • 0.41%
  • 8.41%
  • 18.26%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
1,962.46
1,695.21
1,473.85
1,295.62
1,125.94
967.45
Net Sales Growth
15.77%
15.02%
13.76%
15.07%
16.38%
 
Cost Of Goods Sold
761.51
680.92
598.22
572.66
494.31
471.17
Gross Profit
1,200.95
1,014.29
875.63
722.96
631.63
496.28
GP Margin
61.20%
59.83%
59.41%
55.80%
56.10%
51.30%
Total Expenditure
1,525.59
1,410.35
1,222.94
1,145.54
938.98
795.03
Power & Fuel Cost
14.26
15.22
8.82
7.89
7.12
4.38
% Of Sales
0.73%
0.90%
0.60%
0.61%
0.63%
0.45%
Employee Cost
143.95
145.40
113.21
159.60
91.34
72.14
% Of Sales
7.34%
8.58%
7.68%
12.32%
8.11%
7.46%
Manufacturing Exp.
140.66
122.52
90.75
66.38
39.59
22.22
% Of Sales
7.17%
7.23%
6.16%
5.12%
3.52%
2.30%
General & Admin Exp.
56.82
52.59
50.59
45.90
31.32
15.03
% Of Sales
2.90%
3.10%
3.43%
3.54%
2.78%
1.55%
Selling & Distn. Exp.
350.03
316.57
296.97
242.47
223.29
158.37
% Of Sales
17.84%
18.67%
20.15%
18.71%
19.83%
16.37%
Miscellaneous Exp.
58.35
77.13
64.39
50.64
52.01
51.73
% Of Sales
2.97%
4.55%
4.37%
3.91%
4.62%
5.35%
EBITDA
436.87
284.86
250.91
150.08
186.96
172.42
EBITDA Margin
22.26%
16.80%
17.02%
11.58%
16.60%
17.82%
Other Income
95.69
93.45
77.18
65.93
47.72
31.94
Interest
1.50
1.54
1.23
0.98
0.66
1.72
Depreciation
30.66
28.25
20.93
19.57
43.30
25.27
PBT
500.39
348.53
305.94
195.45
190.72
177.37
Tax
64.78
60.30
69.26
47.06
50.68
64.94
Tax Rate
12.95%
17.30%
22.64%
24.08%
26.57%
36.61%
PAT
434.10
285.78
235.76
148.40
140.04
112.43
PAT before Minority Interest
435.61
288.23
236.68
148.40
140.04
112.43
Minority Interest
-1.51
-2.45
-0.92
0.00
0.00
0.00
PAT Margin
22.12%
16.86%
16.00%
11.45%
12.44%
11.62%
PAT Growth
51.90%
21.22%
58.87%
5.97%
24.56%
 
Unadjusted EPS
31.92
21.01
17.34
10.91
10.30
8.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
330.22
215.27
167.29
278.40
280.71
256.97
Share Capital
13.60
13.60
13.60
135.99
135.99
135.99
Total Reserves
316.62
201.67
153.69
142.40
144.72
120.98
Non-Current Liabilities
-13.03
-10.12
-23.62
-21.39
-3.25
4.27
Secured Loans
0.00
0.00
0.00
0.00
0.00
5.22
Unsecured Loans
4.59
4.69
4.69
4.28
4.36
3.98
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
549.91
574.94
553.19
422.92
353.11
318.72
Trade Payables
368.61
362.00
306.49
273.13
240.48
208.40
Other Current Liabilities
56.12
57.10
45.61
32.60
43.71
12.62
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
125.18
155.83
201.08
117.19
68.92
97.70
Total Liabilities
867.10
783.84
700.94
679.93
630.57
579.96
Net Block
254.29
249.38
209.79
167.68
164.21
96.51
Gross Block
560.99
546.34
517.54
440.71
433.22
357.59
Accumulated Depreciation
306.69
296.96
307.69
269.44
257.25
261.08
Non Current Assets
280.30
292.01
305.52
322.24
318.68
317.72
Capital Work in Progress
6.43
7.74
30.52
24.34
9.27
67.49
Non Current Investment
19.57
34.89
65.21
130.21
145.21
150.15
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
586.80
491.82
395.41
357.68
311.90
262.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
111.36
90.24
86.25
80.33
75.84
78.42
Sundry Debtors
9.77
11.13
9.39
9.41
6.59
17.74
Cash & Bank
347.67
253.40
148.13
114.86
89.21
57.42
Other Current Assets
118.00
137.05
151.64
153.08
140.25
108.67
Short Term Loans & Adv.
112.59
130.86
149.05
149.22
136.01
103.20
Net Current Assets
36.89
-83.11
-157.78
-65.24
-41.22
-56.48
Total Assets
867.10
783.83
700.93
679.92
630.58
579.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
404.00
349.67
291.35
157.68
187.78
121.16
PBT
500.39
348.53
305.94
195.45
190.72
177.37
Adjustment
5.97
7.23
0.43
-4.89
21.33
1.91
Changes in Working Capital
-22.45
49.58
33.89
28.90
44.35
14.64
Cash after chg. in Working capital
483.91
405.34
340.26
219.46
256.40
193.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-79.91
-55.67
-48.91
-61.78
-68.63
-72.75
Other Direct Exp. Paid
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
Cash From Investing Activity
29.08
22.46
9.61
4.01
-35.37
-84.99
Net Fixed Assets
-110.78
27.25
-21.38
-23.17
-20.72
Net Investments
17.33
34.26
60.75
15.00
12.44
Others
122.53
-39.05
-29.76
12.18
-27.09
Cash from Financing Activity
-338.80
-263.47
-278.13
-136.04
-120.62
-109.19
Net Cash Inflow / Outflow
94.27
108.65
22.83
25.66
31.79
-73.01
Opening Cash & Equivalents
253.40
148.13
114.86
89.21
57.42
130.43
Closing Cash & Equivalent
347.67
253.40
148.13
114.86
89.21
57.42

Financial Ratios

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
12.14
7.91
6.15
10.24
10.32
9.45
ROA
52.77%
38.83%
34.28%
22.65%
23.14%
19.63%
ROE
159.71%
150.69%
106.21%
53.08%
52.09%
44.15%
ROCE
180.94%
178.63%
135.12%
69.20%
69.44%
67.33%
Fixed Asset Turnover
3.66
3.31
3.24
3.17
3.08
3.00
Receivable days
1.88
2.13
2.21
2.11
3.64
8.64
Inventory Days
18.17
18.32
19.57
20.57
23.09
24.49
Payable days
90.30
92.14
86.17
74.42
76.76
79.07
Cash Conversion Cycle
-70.25
-71.69
-64.40
-51.74
-50.02
-45.95
Total Debt/Equity
0.01
0.02
0.03
0.02
0.02
0.04
Interest Cover
333.64
227.66
250.54
200.36
289.88
104.08

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.