Nifty
Sensex
:
:
10705.35
35574.67
23.15 (0.22%)
117.51 (0.33%)

Cement & Construction Materials

Rating :
60/99

BSE: 500410 | NSE: ACC

1493.05
-8.35 (-0.56%)
19-Nov-2018 | 11:04AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1502.60
  •  1523.05
  •  1488.10
  •  1501.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  251866
  •  3760.49
  •  1857.45
  •  1255.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,213.16
  • 28.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,484.61
  • 1.73%
  • 2.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.53%
  • 1.34%
  • 10.28%
  • FII
  • DII
  • Others
  • 12.12%
  • 8.54%
  • 13.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 3.57
  • 4.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 3.28
  • 4.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.82
  • -3.32
  • 16.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.33
  • 31.05
  • 42.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.14
  • 3.17
  • 3.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.36
  • 15.46
  • 16.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
3,433.18
3,116.49
10.16%
3,848.25
3,958.94
-2.80%
3,624.59
3,631.05
-0.18%
3,494.24
3,071.21
13.77%
Expenses
2,989.66
2,700.68
10.70%
3,223.35
3,322.09
-2.97%
3,132.69
3,214.27
-2.54%
3,051.25
2,784.01
9.60%
EBITDA
443.52
415.81
6.66%
624.90
636.85
-1.88%
491.90
416.78
18.02%
442.99
287.20
54.24%
EBIDTM
12.92%
13.34%
16.24%
16.09%
13.57%
11.48%
12.68%
9.35%
Other Income
32.74
24.27
34.90%
32.55
26.46
23.02%
47.36
32.13
47.40%
46.00
31.21
47.39%
Interest
19.94
20.31
-1.82%
27.26
21.57
26.38%
18.22
24.24
-24.83%
32.41
19.79
63.77%
Depreciation
150.78
156.01
-3.35%
149.02
162.98
-8.57%
148.25
165.90
-10.64%
158.73
168.82
-5.98%
PBT
305.54
263.76
15.84%
481.17
478.76
0.50%
372.79
258.77
44.06%
297.85
91.21
226.55%
Tax
98.85
84.89
16.44%
154.40
155.64
-0.80%
125.35
49.77
151.86%
95.25
4.99
1,808.82%
PAT
206.69
178.87
15.55%
326.77
323.12
1.13%
247.44
209.00
18.39%
202.60
86.22
134.98%
PATM
6.02%
5.74%
8.49%
8.16%
6.83%
5.76%
5.80%
2.81%
EPS
11.12
9.66
15.11%
17.48
17.35
0.75%
13.32
11.23
18.61%
10.94
4.83
126.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Net Sales
14,400.26
13,285.13
10,989.72
11,797.16
11,738.79
11,150.09
11,358.19
10,237.19
8,260.63
8,479.55
7,693.94
Net Sales Growth
4.52%
20.89%
-6.84%
0.50%
5.28%
-1.83%
10.95%
23.93%
-2.58%
10.21%
 
Cost Of Goods Sold
2,191.63
1,965.98
1,606.77
1,850.00
1,973.35
1,782.90
1,818.76
1,694.47
1,653.68
1,357.26
1,282.79
Gross Profit
12,208.63
11,319.15
9,382.95
9,947.16
9,765.44
9,367.19
9,539.43
8,542.72
6,606.95
7,122.29
6,411.15
GP Margin
84.78%
85.20%
85.38%
84.32%
83.19%
84.01%
83.99%
83.45%
79.98%
83.99%
83.33%
Total Expenditure
12,396.95
11,378.83
9,517.19
10,269.05
10,243.16
9,527.58
9,161.55
8,315.96
6,718.32
6,016.59
6,031.53
Power & Fuel Cost
-
2,716.94
2,159.91
2,396.67
2,444.47
2,378.10
2,384.34
2,199.06
1,610.21
1,550.87
1,611.81
% Of Sales
-
20.45%
19.65%
20.32%
20.82%
21.33%
20.99%
21.48%
19.49%
18.29%
20.95%
Employee Cost
-
821.36
756.72
772.16
748.05
662.55
617.86
574.33
492.96
397.24
446.32
% Of Sales
-
6.18%
6.89%
6.55%
6.37%
5.94%
5.44%
5.61%
5.97%
4.68%
5.80%
Manufacturing Exp.
-
1,167.26
1,106.76
1,268.92
1,267.22
1,201.97
1,065.37
990.03
1,060.93
893.49
923.48
% Of Sales
-
8.79%
10.07%
10.76%
10.80%
10.78%
9.38%
9.67%
12.84%
10.54%
12.00%
General & Admin Exp.
-
445.21
419.91
206.32
204.51
181.04
176.00
164.45
161.48
163.23
170.14
% Of Sales
-
3.35%
3.82%
1.75%
1.74%
1.62%
1.55%
1.61%
1.95%
1.92%
2.21%
Selling & Distn. Exp.
-
3,521.17
2,716.68
2,905.14
2,778.51
2,496.26
2,392.05
2,130.89
1,306.52
1,262.51
1,170.77
% Of Sales
-
26.50%
24.72%
24.63%
23.67%
22.39%
21.06%
20.82%
15.82%
14.89%
15.22%
Miscellaneous Exp.
-
740.91
750.44
869.84
827.05
824.76
707.17
562.73
432.54
391.99
1,170.77
% Of Sales
-
5.58%
6.83%
7.37%
7.05%
7.40%
6.23%
5.50%
5.24%
4.62%
5.54%
EBITDA
2,003.31
1,906.30
1,472.53
1,528.11
1,495.63
1,622.51
2,196.64
1,921.23
1,542.31
2,462.96
1,662.41
EBITDA Margin
13.91%
14.35%
13.40%
12.95%
12.74%
14.55%
19.34%
18.77%
18.67%
29.05%
21.61%
Other Income
158.65
134.99
128.77
129.10
274.29
288.47
337.89
191.01
403.42
262.34
277.95
Interest
97.83
98.53
78.67
64.64
82.76
113.55
189.26
96.91
102.60
104.69
39.98
Depreciation
606.78
643.62
609.18
662.59
567.62
583.79
568.90
510.04
427.72
373.13
320.53
PBT
1,457.35
1,299.14
913.45
929.98
1,119.54
1,213.64
1,776.37
1,505.29
1,415.41
2,247.48
1,579.85
Tax
473.85
385.55
226.89
189.98
-31.13
131.91
391.08
215.45
341.36
686.79
525.17
Tax Rate
32.51%
29.68%
25.93%
24.82%
-2.78%
10.87%
27.14%
14.31%
24.12%
30.56%
32.37%
PAT
983.50
913.49
647.84
575.83
1,150.44
1,081.58
1,049.81
1,289.80
1,074.03
1,560.75
1,097.26
PAT before Minority Interest
983.36
913.59
647.97
575.55
1,150.67
1,081.73
1,049.91
1,289.84
1,074.05
1,560.69
1,097.23
Minority Interest
-0.14
-0.10
-0.13
0.28
-0.23
-0.15
-0.10
-0.04
-0.02
0.06
0.03
PAT Margin
6.83%
6.88%
5.89%
4.88%
9.80%
9.70%
9.24%
12.60%
13.00%
18.41%
14.26%
PAT Growth
23.37%
41.01%
12.51%
-49.95%
6.37%
3.03%
-18.61%
20.09%
-31.19%
42.24%
 
Unadjusted EPS
52.86
49.23
35.06
31.30
61.88
58.31
56.42
69.29
57.39
83.32
58.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Shareholder's Funds
9,355.85
8,813.43
8,421.14
8,217.68
7,813.38
7,372.43
6,979.05
6,280.73
5,869.94
4,824.25
Share Capital
187.99
187.99
187.95
187.95
187.95
187.95
187.95
187.95
187.94
187.88
Total Reserves
9,167.86
8,625.44
8,233.19
8,029.73
7,625.43
7,184.48
6,791.10
6,092.78
5,681.90
4,636.35
Non-Current Liabilities
694.35
597.67
590.28
656.92
618.98
1,081.07
1,531.00
890.77
921.55
824.11
Secured Loans
0.00
0.00
0.00
0.00
0.00
82.00
500.00
509.93
550.00
450.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
3.03
6.08
14.03
16.92
32.03
Long Term Provisions
142.79
141.36
119.86
115.94
106.14
92.36
125.55
0.00
0.00
0.00
Current Liabilities
4,792.66
3,980.06
3,785.89
3,804.10
3,666.00
3,472.13
3,408.47
4,780.21
3,226.87
2,866.19
Trade Payables
1,813.74
1,258.49
877.50
752.02
641.64
660.71
815.50
1,737.19
1,518.59
1,558.30
Other Current Liabilities
2,459.31
2,250.96
2,269.06
2,114.81
1,960.66
1,519.69
1,542.23
633.36
557.37
342.38
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
519.61
470.61
639.33
937.27
1,063.70
1,291.73
1,050.74
2,409.66
1,150.91
965.51
Total Liabilities
14,845.74
13,393.94
12,799.96
12,681.63
12,101.06
11,928.18
11,920.98
11,954.13
10,020.76
8,517.00
Net Block
7,280.06
7,567.77
5,330.82
5,665.99
5,569.98
5,931.38
6,406.45
5,306.64
4,378.43
3,660.39
Gross Block
8,526.82
8,176.63
11,547.18
11,149.46
10,586.68
10,399.37
10,032.22
8,458.13
7,165.02
6,113.99
Accumulated Depreciation
1,246.76
608.86
6,216.36
5,483.47
5,004.77
4,467.99
3,625.77
3,151.49
2,786.59
2,453.60
Non Current Assets
9,190.82
9,289.22
9,396.32
9,003.45
7,684.44
7,082.33
7,392.17
6,957.54
6,586.20
5,321.56
Capital Work in Progress
269.25
260.98
2,396.11
1,955.90
832.19
314.87
370.00
1,564.15
2,157.47
1,611.40
Non Current Investment
94.86
117.18
86.70
84.08
86.66
101.44
98.15
86.75
50.30
49.77
Long Term Loans & Adv.
987.03
853.75
1,116.76
936.77
887.37
568.80
461.43
0.00
0.00
0.00
Other Non Current Assets
559.62
489.54
465.93
360.71
308.24
165.84
56.14
0.00
0.00
0.00
Current Assets
5,654.92
4,104.72
3,403.64
3,678.18
4,416.62
4,845.85
4,528.81
4,995.93
3,433.59
3,194.31
Current Investments
0.00
0.00
1,227.45
1,301.08
2,038.91
2,377.23
1,194.95
1,320.11
1,141.81
467.11
Inventories
1,404.78
1,224.63
1,189.43
1,256.38
1,122.30
1,134.40
1,112.78
925.90
786.09
799.34
Sundry Debtors
665.97
533.18
484.43
410.60
397.18
302.76
265.69
249.40
273.92
357.85
Cash & Bank
2,728.55
1,977.16
94.03
309.78
505.72
680.70
1,659.92
985.56
754.42
991.48
Other Current Assets
855.62
78.94
55.48
14.57
352.51
350.76
295.47
1,514.96
477.35
578.53
Short Term Loans & Adv.
747.26
290.81
352.82
385.77
332.98
321.89
279.43
1,458.04
465.05
556.54
Net Current Assets
862.26
124.66
-382.25
-125.92
750.62
1,373.72
1,120.34
215.72
206.72
328.12
Total Assets
14,845.74
13,393.94
12,799.96
12,681.63
12,101.06
11,928.18
11,920.98
11,954.13
10,020.76
8,517.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Cash From Operating Activity
1,554.45
1,389.54
1,456.62
1,352.18
1,063.44
1,576.86
1,575.98
1,925.51
2,375.63
1,707.93
PBT
1,299.14
874.86
765.53
1,119.54
1,213.64
1,440.99
1,505.29
1,415.41
2,247.48
1,582.27
Adjustment
565.14
605.33
870.03
410.06
489.47
791.94
416.79
483.91
437.04
313.89
Changes in Working Capital
-90.74
183.04
51.82
59.95
-188.79
-449.65
70.31
102.38
185.27
131.08
Cash after chg. in Working capital
1,773.54
1,663.23
1,687.38
1,589.55
1,514.32
1,783.28
1,992.39
2,001.70
2,869.79
2,027.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-219.09
-273.69
-230.76
-237.37
-450.88
-206.42
-416.41
-76.19
-494.16
-319.31
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
-379.56
-534.52
-904.05
-1,456.72
-861.58
-307.91
-258.42
-784.77
-1,483.44
-1,159.50
Net Fixed Assets
-351.39
5,333.14
-858.06
-1,646.19
-689.08
-519.08
-371.25
-657.27
-1,543.95
-1,325.27
Net Investments
28.35
1,217.20
97.28
621.04
359.53
-928.60
77.72
-227.03
-796.56
165.73
Others
-56.52
-7,084.86
-143.27
-431.57
-532.03
1,139.77
35.11
99.53
857.07
0.04
Cash from Financing Activity
-425.78
-429.88
-716.28
-837.09
-834.47
-1,066.02
-768.46
-641.32
-454.63
-297.51
Net Cash Inflow / Outflow
749.11
425.14
-163.71
-941.63
-632.61
202.93
549.10
499.42
437.56
250.92
Opening Cash & Equivalents
1,809.63
1,383.30
1,581.26
2,522.89
3,155.50
2,952.57
2,303.47
1,806.23
1,458.62
746.41
Closing Cash & Equivalent
2,559.66
1,809.63
1,417.55
1,581.26
2,522.89
3,155.50
2,852.57
2,305.67
1,896.23
991.48

Financial Ratios

Consolidated /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Book Value (Rs.)
498.20
469.31
448.52
437.68
416.15
392.66
371.71
334.48
312.60
256.97
ROA
6.47%
4.95%
4.52%
9.29%
9.00%
8.80%
10.80%
9.78%
16.84%
14.08%
ROE
10.06%
7.52%
6.92%
14.36%
14.25%
14.63%
19.46%
17.68%
29.19%
24.43%
ROCE
15.38%
11.07%
9.98%
14.97%
17.25%
21.70%
22.42%
22.93%
40.07%
33.99%
Fixed Asset Turnover
1.70
1.27
1.17
1.21
1.19
1.24
1.22
1.17
1.38
1.48
Receivable days
15.41
14.83
12.34
11.25
10.24
8.21
8.34
10.49
12.57
14.03
Inventory Days
33.79
35.18
33.71
33.12
33.02
32.45
33.00
34.33
31.55
32.58
Payable days
51.53
43.48
30.11
25.89
26.14
30.55
58.17
91.74
97.21
92.76
Cash Conversion Cycle
-2.33
6.53
15.94
18.47
17.13
10.10
-16.83
-46.92
-53.09
-46.15
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.02
0.07
0.08
0.10
0.10
Interest Cover
14.19
12.12
12.84
14.53
11.69
8.61
16.53
14.80
22.47
41.58

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.