Nifty
Sensex
:
:
8939.50
28892.97
12.60(0.14%)
28.26(0.10%)

Finance - NBFC

Rating :
80/99

BSE: 532922 | NSE: EDELWEISS

135.05
6.95 (5.43%)
23-Feb-2017 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 128.40
  • 135.90
  • 128.40
  • 128.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 7133748
  • 9634.13
  • 135.90
  • 46.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,240.38
  • 20.04
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 37,079.50
  • 0.93%
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.98%
  • 2.65%
  • 18.6%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.72%
  • 40.99%

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
1,605.20
1,340.97
19.70%
1,592.18
1,239.77
28.43%
1,465.40
1,154.15
26.97%
1,519.05
1,209.25
25.62%
Expenses
662.53
508.36
30.33%
632.27
451.17
40.14%
542.38
404.71
34.02%
622.36
473.48
31.44%
EBITDA
942.67
832.61
13.22%
959.91
788.60
21.72%
923.02
749.44
23.16%
896.69
735.77
21.87%
EBIDTM
58.73%
62.09%
60.29%
63.61%
62.99%
64.93%
59.03%
60.85%
Other Income
7.27
2.29
217.47%
4.42
0.57
675.44%
6.78
4.63
46.44%
6.66
5.76
15.62%
Interest
676.67
680.85
-0.61%
708.88
637.68
11.17%
698.69
605.59
15.37%
695.97
577.73
20.47%
Depreciation
24.95
22.49
10.94%
22.84
20.68
10.44%
23.46
20.05
17.01%
27.01
19.77
36.62%
PBT
248.32
131.56
88.75%
232.61
130.81
77.82%
207.65
128.43
61.68%
180.37
144.03
25.23%
Tax
104.19
48.87
113.20%
96.85
48.21
100.89%
82.89
47.16
75.76%
91.14
55.65
63.77%
PAT
144.13
82.69
74.30%
135.76
82.60
64.36%
124.76
81.27
53.51%
89.23
88.38
0.96%
PATM
8.98%
6.17%
8.53%
6.66%
8.51%
7.04%
5.87%
7.31%
EPS
1.87
1.30
43.85%
1.74
1.18
47.46%
1.70
1.14
49.12%
1.50
1.12
33.93%

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
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
17,151.56
Net Sales Growth
37.89%
43.16%
21.83%
27.79%
20.77%
28.92%
-2.00%
-97.10%
129.39%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
38,257.25
16,783.22
Gross Profit
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
368.34
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
2.76%
2.15%
Total Expenditure
2,082.62
1,481.29
1,117.32
807.24
678.49
544.62
587.53
663.36
38,690.94
16,957.85
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
7.04
0.00
0.00
3.12
1.04
% Of Sales
0%
0%
0%
0%
0%
0.49%
0%
0%
0.01%
0.01%
Employee Cost
882.13
708.63
458.02
363.91
271.21
235.42
158.16
163.41
199.49
76.10
% Of Sales
16.49%
18.26%
16.90%
16.36%
15.58%
16.33%
14.15%
14.32%
0.51%
0.44%
Manufacturing Exp.
248.32
199.33
141.53
128.93
108.24
117.83
150.06
160.78
117.88
52.29
% Of Sales
4.64%
5.14%
5.22%
5.80%
6.22%
8.17%
13.42%
14.09%
0.30%
0.30%
General & Admin Exp.
331.87
251.82
169.11
178.43
177.94
141.96
92.83
80.31
95.33
43.20
% Of Sales
6.20%
6.49%
6.24%
8.02%
10.22%
9.85%
8.30%
7.04%
0.24%
0.25%
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.
620.30
321.51
348.65
135.97
121.11
49.40
186.48
258.86
20.99
0.00
% Of Sales
11.59%
8.29%
12.86%
6.11%
6.96%
3.43%
16.68%
22.69%
0.05%
0.02%
EBITDA
3,267.34
2,398.51
1,592.85
1,417.33
1,062.36
896.87
530.58
477.62
653.08
193.71
EBITDA Margin
61.07%
61.82%
58.77%
63.71%
61.03%
62.22%
47.45%
41.86%
1.66%
1.13%
Other Income
14.15
14.58
9.32
6.75
8.19
6.39
8.75
4.01
2.08
3.42
Interest
2,620.09
1,831.55
1,210.67
1,113.33
829.65
532.85
194.28
134.93
201.15
18.71
Depreciation
90.23
71.64
52.41
51.43
42.19
20.40
12.25
17.66
7.31
3.77
PBT
571.16
509.90
339.09
259.32
198.70
350.01
332.80
329.04
446.70
174.66
Tax
235.38
201.70
134.61
88.15
68.09
103.10
87.92
119.91
154.02
64.60
Tax Rate
41.21%
39.56%
39.70%
33.99%
34.27%
29.46%
26.42%
36.44%
34.48%
36.99%
PAT
366.73
310.57
207.84
178.46
127.74
233.01
229.16
186.45
273.24
109.89
PAT before Minority Interest
335.79
308.20
204.49
171.17
130.61
246.91
244.88
209.13
292.68
110.06
Minority Interest
30.94
2.37
3.35
7.29
-2.87
-13.90
-15.72
-22.68
-19.44
-0.17
PAT Margin
6.85%
8.00%
7.67%
8.02%
7.34%
16.16%
20.50%
16.34%
0.69%
0.64%
PAT Growth
18.08%
49.43%
16.46%
39.71%
-45.18%
1.68%
22.91%
-31.76%
148.65%
 
Unadjusted EPS
5.01
4.09
2.86
2.35
1.69
3.10
30.56
24.88
39.06
24.50

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
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
582.32
Share Capital
81.40
79.17
76.91
71.89
75.68
75.20
37.54
37.47
37.73
5.04
Total Reserves
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
577.03
Non-Current Liabilities
10,721.77
8,341.21
3,669.26
2,029.88
1,097.47
446.12
2,653.54
708.14
1,552.73
385.86
Secured Loans
9,184.64
7,234.66
3,240.35
1,600.08
707.46
461.69
725.95
243.93
130.47
6.75
Unsecured Loans
919.00
863.14
310.00
380.00
370.00
0.00
1,987.87
518.44
1,439.03
380.23
Long Term Provisions
575.94
298.62
140.19
72.22
34.42
29.01
0.00
0.00
0.00
0.00
Current Liabilities
21,711.48
18,510.88
11,213.50
11,472.42
10,546.80
12,071.62
1,142.93
841.78
1,437.37
186.97
Trade Payables
1,650.73
1,314.79
872.28
1,023.03
783.33
4,078.13
412.18
228.98
762.90
107.00
Other Current Liabilities
5,832.54
3,310.05
1,479.17
1,418.63
633.44
684.88
159.66
187.19
476.91
35.45
Short Term Borrowings
13,861.22
13,583.00
8,725.68
8,973.75
9,047.21
7,223.45
0.00
0.00
0.00
0.00
Short Term Provisions
367.00
303.04
136.37
57.02
82.82
85.16
571.09
425.61
197.56
44.52
Total Liabilities
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
1,295.03
Net Block
664.16
559.40
481.27
496.06
559.95
227.34
35.43
37.89
35.50
13.74
Gross Block
991.76
803.87
652.97
642.93
662.87
309.58
73.72
65.71
50.01
21.33
Accumulated Depreciation
327.60
244.47
171.69
146.87
102.92
82.24
38.30
27.82
14.52
7.59
Non Current Assets
11,729.20
10,026.08
5,880.48
4,328.40
3,455.27
3,116.05
133.94
137.22
227.34
40.49
Capital Work in Progress
30.28
106.44
53.12
2.15
101.89
390.18
23.45
14.86
7.92
3.27
Non Current Investment
2,000.91
1,602.65
872.41
808.66
731.61
235.38
75.06
84.47
183.92
23.48
Long Term Loans & Adv.
1,258.78
1,197.77
430.61
275.53
380.81
286.17
0.00
0.00
0.00
0.00
Other Non Current Assets
1,315.39
1,023.39
356.01
305.30
135.06
1,274.08
0.00
0.00
0.00
0.00
Current Assets
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
1,254.53
Current Investments
695.52
1,189.62
1,253.90
402.60
669.46
153.34
80.97
22.79
576.21
57.96
Inventories
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
575.64
Sundry Debtors
518.60
434.72
420.30
158.32
188.86
3,693.31
84.83
43.52
178.08
58.29
Cash & Bank
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
265.09
Other Current Assets
10,415.75
7,659.11
4,829.23
4,442.81
3,547.65
4,282.36
3,116.83
1,517.93
1,423.86
297.55
Short Term Loans & Adv.
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
290.00
Net Current Assets
3,364.31
1,846.57
1,044.62
392.37
516.97
-114.47
4,990.17
2,901.18
3,652.80
1,067.56
Total Assets
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
1,295.02

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
-3,762.08
-9,183.20
-150.81
274.00
-886.92
-5,332.45
-1,871.75
59.00
-34.18
-514.77
PBT
618.82
528.04
351.50
259.32
198.70
350.01
332.80
329.04
446.70
174.66
Adjustment
1,552.27
1,074.18
691.63
1,227.04
901.15
565.56
38.96
-58.49
78.02
4.81
Changes in Working Capital
-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
-637.54
Cash after chg. in Working capital
-3,393.97
-8,954.99
9.75
421.32
-765.46
-5,151.99
-1,741.51
181.79
147.11
-458.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-368.11
-228.21
-160.55
-147.32
-121.46
-180.46
-130.24
-122.78
-181.29
-56.69
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
-48.11
-862.55
-1,020.49
154.87
-1,099.56
-462.43
128.02
685.22
-605.92
-36.34
Net Fixed Assets
-3.35
-2.02
-0.37
-2.38
1.62
-1.98
2.30
1.83
-8.27
-1.12
Net Investments
-83.44
-109.28
65.85
34.68
-264.95
-45.93
96.13
-190.49
-811.31
-171.95
Others
38.68
-751.25
-1,085.97
122.57
-836.23
-414.52
29.59
873.88
213.66
136.73
Cash from Financing Activity
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
752.54
Net Cash Inflow / Outflow
-8.08
-26.60
91.66
427.52
-194.88
-1,223.13
9.89
-264.25
1,679.05
201.44
Opening Cash & Equivalents
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54
1,944.14
265.09
63.65
Closing Cash & Equivalent
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54
1,944.14
265.09

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.)
45.12
39.87
37.57
32.19
34.80
32.42
30.04
28.21
24.64
10.79
ROA
1.00%
1.27%
1.19%
1.11%
0.88%
2.31%
4.83%
4.55%
8.85%
13.38%
ROE
9.83%
10.20%
7.65%
6.72%
5.15%
10.52%
11.21%
10.56%
24.11%
28.97%
ROCE
10.98%
11.01%
10.39%
10.15%
8.81%
11.56%
13.43%
14.74%
29.54%
32.28%
Fixed Asset Turnover
5.96
5.33
4.18
3.41
3.58
7.52
16.04
19.72
1103.00
1075.37
Receivable days
32.52
40.22
38.96
28.48
406.98
478.33
20.95
35.45
1.10
1.01
Inventory Days
689.78
587.97
467.54
536.13
503.23
325.09
263.56
229.06
7.16
7.62
Payable days
440.37
402.21
523.04
597.26
2027.54
2131.20
360.32
525.42
4.11
1.92
Cash Conversion Cycle
281.92
225.98
-16.54
-32.65
-1117.33
-1327.78
-75.81
-260.92
4.14
6.71
Total Debt/Equity
7.56
7.46
4.48
4.70
3.95
3.22
1.20
0.36
0.85
0.66
Interest Cover
1.22
1.28
1.28
1.23
1.24
1.66
2.71
3.44
3.22
10.33

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.