Nifty
Sensex
:
:
10565.30
34427.29
39.10 (0.37%)
95.61 (0.28%)

Finance - NBFC

Rating :
73/99

BSE: 532922 | NSE: EDELWEISS

272.85
-0.90 (-0.33%)
19-Apr-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 274.45
  • 276.00
  • 268.25
  • 273.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 2037788
  • 5560.10
  • 309.10
  • 162.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,056.87
  • 30.86
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 55,817.70
  • 0.48%
  • 3.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.73%
  • 2.99%
  • 20.24%
  • FII
  • DII
  • Others
  • 0.09%
  • 4.19%
  • 38.76%

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
2,069.45
1,605.20
28.92%
2,014.95
1,592.18
26.55%
1,887.87
1,465.40
28.83%
1,929.30
1,519.05
27.01%
Expenses
810.31
662.53
22.31%
749.33
632.27
18.51%
726.64
542.38
33.97%
922.32
622.36
48.20%
EBITDA
1,259.14
942.67
33.57%
1,265.62
959.91
31.85%
1,161.23
923.02
25.81%
1,006.98
896.69
12.30%
EBIDTM
60.84%
58.73%
62.81%
60.29%
61.51%
62.99%
52.19%
59.03%
Other Income
11.88
7.27
63.41%
3.03
4.42
-31.45%
10.17
6.78
50.00%
8.28
6.66
24.32%
Interest
883.32
676.67
30.54%
884.15
708.88
24.72%
810.85
698.69
16.05%
725.45
695.97
4.24%
Depreciation
26.93
24.95
7.94%
26.53
22.84
16.16%
24.79
23.46
5.67%
35.18
27.01
30.25%
PBT
360.77
248.32
45.28%
357.97
232.61
53.89%
335.76
207.65
61.70%
254.63
180.37
41.17%
Tax
139.09
104.19
33.50%
141.15
96.85
45.74%
135.12
82.89
63.01%
110.80
91.14
21.57%
PAT
221.68
144.13
53.81%
216.82
135.76
59.71%
200.64
124.76
60.82%
143.83
89.23
61.19%
PATM
10.71%
8.98%
10.76%
8.53%
10.63%
8.51%
7.46%
5.87%
EPS
2.59
1.87
38.50%
2.45
1.74
40.80%
2.32
1.70
36.47%
2.04
1.50
36.00%

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
7,901.57
6,631.85
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
1,441.49
1,118.11
1,140.98
39,344.02
Net Sales Growth
27.82%
23.96%
37.89%
43.16%
21.83%
27.79%
20.77%
28.92%
-2.00%
-97.10%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
38,257.25
Gross Profit
7,901.57
6,631.85
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
1,441.49
1,118.11
1,140.98
1,086.78
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
2.76%
Total Expenditure
3,208.60
2,799.25
2,082.62
1,481.29
1,117.32
807.24
678.49
544.62
587.53
663.36
38,690.94
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
7.04
0.00
0.00
3.12
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.49%
0%
0%
0.01%
Employee Cost
-
1,102.15
882.13
708.63
458.02
363.91
271.21
235.42
158.16
163.41
199.49
% Of Sales
-
16.62%
16.49%
18.26%
16.90%
16.36%
15.58%
16.33%
14.15%
14.32%
0.51%
Manufacturing Exp.
-
292.23
248.32
199.33
141.53
128.93
108.24
117.83
150.06
160.78
117.88
% Of Sales
-
4.41%
4.64%
5.14%
5.22%
5.80%
6.22%
8.17%
13.42%
14.09%
0.30%
General & Admin Exp.
-
483.73
369.18
251.82
169.11
178.43
177.94
141.96
92.83
80.31
95.33
% Of Sales
-
7.29%
6.90%
6.49%
6.24%
8.02%
10.22%
9.85%
8.30%
7.04%
0.24%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
921.13
583.00
321.51
348.65
135.97
121.11
49.40
186.48
258.86
0.00
% Of Sales
-
13.89%
10.90%
8.29%
12.86%
6.11%
6.96%
3.43%
16.68%
22.69%
0.05%
EBITDA
4,692.97
3,832.60
3,267.34
2,398.51
1,592.85
1,417.33
1,062.36
896.87
530.58
477.62
653.08
EBITDA Margin
59.39%
57.79%
61.07%
61.82%
58.77%
63.71%
61.03%
62.22%
47.45%
41.86%
1.66%
Other Income
33.36
26.75
14.15
14.58
9.32
6.75
8.19
6.39
8.75
4.01
2.08
Interest
3,303.77
2,809.70
2,620.09
1,831.55
1,210.67
1,113.33
829.65
532.85
194.28
134.93
201.15
Depreciation
113.43
106.44
90.23
71.64
52.41
51.43
42.19
20.40
12.25
17.66
7.31
PBT
1,309.13
943.21
571.16
509.90
339.09
259.32
198.70
350.01
332.80
329.04
446.70
Tax
526.16
394.73
235.38
201.70
134.61
88.15
68.09
103.10
87.92
119.91
154.02
Tax Rate
40.19%
41.85%
41.21%
39.56%
39.70%
33.99%
34.27%
29.46%
26.42%
36.44%
34.48%
PAT
782.97
594.55
366.73
310.57
207.84
178.46
127.74
233.01
229.16
186.45
273.24
PAT before Minority Interest
802.84
548.48
335.79
308.20
204.49
171.17
130.61
246.91
244.88
209.13
292.68
Minority Interest
19.87
46.07
30.94
2.37
3.35
7.29
-2.87
-13.90
-15.72
-22.68
-19.44
PAT Margin
9.91%
8.97%
6.85%
8.00%
7.67%
8.02%
7.34%
16.16%
20.50%
16.34%
0.69%
PAT Growth
58.53%
62.12%
18.08%
49.43%
16.46%
39.71%
-45.18%
1.68%
22.91%
-31.76%
 
Unadjusted EPS
9.40
7.26
5.01
4.09
2.86
2.35
1.69
3.10
30.56
24.88
39.06

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
4,329.45
3,674.86
3,160.56
2,890.15
2,457.58
2,636.00
2,439.96
2,257.37
2,115.37
1,847.59
Share Capital
83.26
81.40
79.17
76.91
71.89
75.68
75.20
37.54
37.47
37.73
Total Reserves
4,242.10
3,591.40
3,077.14
2,812.73
2,382.12
2,557.82
2,362.62
2,217.94
2,076.62
1,809.27
Non-Current Liabilities
18,124.39
10,677.06
8,341.21
3,669.26
2,029.88
1,097.47
446.12
2,653.54
708.14
1,552.73
Secured Loans
15,684.56
9,184.64
7,234.66
3,240.35
1,600.08
707.46
461.69
725.95
243.93
130.47
Unsecured Loans
1,302.85
919.00
863.14
310.00
380.00
370.00
0.00
1,987.87
518.44
1,439.03
Long Term Provisions
1,041.75
531.23
298.62
140.19
72.22
34.42
29.01
0.00
0.00
0.00
Current Liabilities
21,200.19
21,756.19
18,510.88
11,213.50
11,472.42
10,546.80
12,071.62
1,142.93
841.78
1,437.37
Trade Payables
2,085.36
1,650.73
1,314.79
872.28
1,023.03
783.33
4,078.13
412.18
228.98
762.90
Other Current Liabilities
6,816.71
5,832.54
3,310.05
1,479.17
1,418.63
633.44
684.88
159.66
187.19
476.91
Short Term Borrowings
11,839.41
13,861.22
13,583.00
8,725.68
8,973.75
9,047.21
7,223.45
0.00
0.00
0.00
Short Term Provisions
458.70
411.71
303.04
136.37
57.02
82.82
85.16
571.09
425.61
197.56
Total Liabilities
44,612.49
36,804.98
30,383.53
18,138.61
16,193.19
14,519.05
15,073.20
6,267.04
3,880.18
5,317.51
Net Block
636.79
664.16
559.40
481.27
496.06
559.95
227.34
35.43
37.89
35.50
Gross Block
1,037.29
991.76
803.87
652.97
642.93
662.87
309.58
73.72
65.71
50.01
Accumulated Depreciation
400.50
327.60
244.47
171.69
146.87
102.92
82.24
38.30
27.82
14.52
Non Current Assets
18,228.47
11,729.20
10,026.08
5,880.48
4,328.40
3,455.27
3,116.05
133.94
137.22
227.34
Capital Work in Progress
100.96
30.28
106.44
53.12
2.15
101.89
390.18
23.45
14.86
7.92
Non Current Investment
6,041.39
2,000.91
1,602.65
872.41
808.66
731.61
235.38
75.06
84.47
183.92
Long Term Loans & Adv.
671.96
1,258.78
1,197.77
430.61
275.53
380.81
286.17
0.00
0.00
0.00
Other Non Current Assets
837.84
1,315.39
1,023.39
356.01
305.30
135.06
1,274.08
0.00
0.00
0.00
Current Assets
26,384.02
25,075.78
20,357.45
12,258.12
11,864.79
11,063.77
11,957.15
6,133.10
3,742.96
5,090.17
Current Investments
836.29
695.52
1,189.62
1,253.90
402.60
669.46
153.34
80.97
22.79
576.21
Inventories
10,652.40
11,511.91
8,708.74
3,790.99
3,152.08
3,383.03
1,417.17
1,150.58
464.18
967.88
Sundry Debtors
1,098.24
518.60
434.72
420.30
158.32
188.86
3,693.31
84.83
43.52
178.08
Cash & Bank
2,618.19
1,934.01
2,365.26
1,963.71
3,708.98
3,274.76
2,410.96
1,699.89
1,694.54
1,944.14
Other Current Assets
11,178.89
1,454.19
977.34
553.04
4,442.81
3,547.65
4,282.36
3,116.83
1,517.93
1,423.86
Short Term Loans & Adv.
9,394.32
8,961.56
6,681.77
4,276.19
3,924.05
2,745.76
3,950.71
3,068.49
1,446.93
1,384.92
Net Current Assets
5,183.83
3,319.59
1,846.57
1,044.62
392.37
516.97
-114.47
4,990.17
2,901.18
3,652.80
Total Assets
44,612.49
36,804.98
30,383.53
18,138.60
16,193.19
14,519.04
15,073.20
6,267.04
3,880.18
5,317.51

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
-497.15
-3,762.08
-9,183.20
-150.81
274.00
-886.92
-5,332.45
-1,871.75
59.00
-34.18
PBT
943.21
571.16
528.04
351.50
259.32
198.70
350.01
332.80
329.04
446.70
Adjustment
1,864.39
1,599.92
1,074.18
691.63
1,227.04
901.15
565.56
38.96
-58.49
78.02
Changes in Working Capital
-2,820.67
-5,565.06
-10,557.21
-1,033.38
-1,065.04
-1,865.31
-6,067.57
-2,113.28
-88.76
-377.60
Cash after chg. in Working capital
-13.07
-3,393.97
-8,954.99
9.75
421.32
-765.46
-5,151.99
-1,741.51
181.79
147.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-484.07
-368.11
-228.21
-160.55
-147.32
-121.46
-180.46
-130.24
-122.78
-181.29
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
-4,335.97
-48.11
-862.55
-1,020.49
154.87
-1,099.56
-462.43
128.02
685.22
-605.92
Net Fixed Assets
-4.73
-3.35
-2.02
-0.37
-2.38
1.62
-1.98
2.30
1.83
-8.27
Net Investments
-106.67
-83.44
-109.28
65.85
34.68
-264.95
-45.93
96.13
-190.49
-811.31
Others
-4,224.57
38.68
-751.25
-1,085.97
122.57
-836.23
-414.52
29.59
873.88
213.66
Cash from Financing Activity
5,112.36
3,802.11
10,019.14
1,262.96
-1.35
1,791.60
4,571.76
1,753.63
-1,008.48
2,319.15
Net Cash Inflow / Outflow
279.24
-8.08
-26.60
91.66
427.52
-194.88
-1,223.13
9.89
-264.25
1,679.05
Opening Cash & Equivalents
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54
1,944.14
265.09
Closing Cash & Equivalent
1,050.36
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54
1,944.14

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.)
51.95
45.12
39.87
37.57
32.19
34.80
32.42
30.04
28.21
24.64
ROA
1.35%
1.00%
1.27%
1.19%
1.11%
0.88%
2.31%
4.83%
4.55%
8.85%
ROE
13.72%
9.83%
10.20%
7.65%
6.72%
5.15%
10.52%
11.21%
10.56%
24.11%
ROCE
10.85%
10.98%
11.01%
10.39%
10.15%
8.81%
11.56%
13.43%
14.74%
29.54%
Fixed Asset Turnover
6.54
5.96
5.33
4.18
3.41
3.58
7.52
16.04
19.72
1103.00
Receivable days
44.49
32.52
40.22
38.96
28.48
406.98
478.33
20.95
35.45
1.10
Inventory Days
609.93
689.78
587.97
467.54
536.13
503.23
325.09
263.56
229.06
7.16
Payable days
452.33
440.37
402.21
523.04
597.26
2027.54
2131.20
360.32
525.42
4.11
Cash Conversion Cycle
202.10
281.92
225.98
-16.54
-32.65
-1117.33
-1327.78
-75.81
-260.92
4.14
Total Debt/Equity
7.72
7.56
7.46
4.48
4.70
3.95
3.22
1.20
0.36
0.85
Interest Cover
1.34
1.22
1.28
1.28
1.23
1.24
1.66
2.71
3.44
3.22

News Update:


  • Edelweiss Financial Services’ arm to raise funds worth Rs 500 crore
    7th Mar 2018, 11:26 AM

    The issue opens on March 07, 2018 and closes on March 22, 2018, with an option to close early if it receives complete subscription

    Read More
  • Edelweiss Financial - Quarterly Results
    23rd Jan 2018, 13:13 PM

    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.