Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Trading

Rating :
65/99

BSE: 512599 | NSE: ADANIENT

161.45
-1.40 (-0.86%)
16-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  163.00
  •  163.85
  •  157.50
  •  162.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3885301
  •  6272.82
  •  236.65
  •  100.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,750.93
  • 20.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,781.98
  • 0.25%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.92%
  • 0.62%
  • 2.35%
  • FII
  • DII
  • Others
  • 0.56%
  • 1.70%
  • 19.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.86
  • -6.99
  • 4.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.49
  • -19.06
  • 14.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.69
  • -24.62
  • -18.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 14.25
  • 14.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 1.23
  • 0.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.64
  • 10.46
  • 10.64

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
9,154.59
8,546.29
7.12%
7,953.79
8,547.80
-6.95%
10,234.03
11,836.53
-13.54%
9,938.37
8,605.81
15.48%
Expenses
8,712.96
8,127.54
7.20%
7,474.77
8,134.37
-8.11%
9,577.68
11,204.58
-14.52%
8,990.42
8,048.51
11.70%
EBITDA
441.63
418.75
5.46%
479.02
413.43
15.86%
656.35
631.95
3.86%
947.95
557.30
70.10%
EBIDTM
4.82%
4.90%
6.02%
4.84%
6.41%
5.34%
9.54%
6.48%
Other Income
110.72
77.77
42.37%
110.22
89.58
23.04%
343.18
184.80
85.70%
100.40
147.59
-31.97%
Interest
395.42
337.40
17.20%
406.54
278.24
46.11%
354.18
298.36
18.71%
449.11
341.57
31.48%
Depreciation
158.23
246.45
-35.80%
173.29
92.89
86.55%
162.91
86.46
88.42%
341.00
214.39
59.06%
PBT
0.29
-87.33
-
9.41
131.88
-92.86%
298.95
227.30
31.52%
258.44
380.51
-32.08%
Tax
-18.87
-8.52
-
6.20
39.58
-84.34%
95.65
75.55
26.60%
40.84
78.25
-47.81%
PAT
19.16
-78.81
-
3.21
92.30
-96.52%
203.30
151.75
33.97%
217.60
302.26
-28.01%
PATM
0.21%
-0.92%
0.04%
1.08%
1.99%
1.28%
2.19%
3.51%
EPS
1.56
0.54
188.89%
1.54
1.45
6.21%
1.71
2.01
-14.93%
3.19
3.09
3.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
37,280.78
38,339.60
37,238.26
33,931.83
64,581.88
55,066.88
46,462.41
39,355.63
26,405.47
25,889.87
26,258.28
Net Sales Growth
-0.68%
2.96%
9.74%
-47.46%
17.28%
18.52%
18.06%
49.04%
1.99%
-1.40%
 
Cost Of Goods Sold
29,874.57
31,020.87
31,240.21
28,422.02
42,810.87
37,732.01
33,978.57
30,853.22
20,310.88
22,693.01
22,885.84
Gross Profit
7,406.21
7,318.73
5,998.05
5,509.81
21,771.01
17,334.87
12,483.84
8,502.41
6,094.59
3,196.86
3,372.44
GP Margin
19.87%
19.09%
16.11%
16.24%
33.71%
31.48%
26.87%
21.60%
23.08%
12.35%
12.84%
Total Expenditure
34,755.83
35,081.53
34,890.63
32,279.39
52,136.39
45,686.01
40,455.03
34,357.81
22,312.77
24,201.89
25,253.99
Power & Fuel Cost
-
3.52
7.42
7.50
579.91
373.02
208.80
201.52
84.60
5.00
5.90
% Of Sales
-
0.01%
0.02%
0.02%
0.90%
0.68%
0.45%
0.51%
0.32%
0.02%
0.02%
Employee Cost
-
646.32
538.94
527.92
1,150.36
828.46
641.34
459.62
386.74
115.70
92.48
% Of Sales
-
1.69%
1.45%
1.56%
1.78%
1.50%
1.38%
1.17%
1.46%
0.45%
0.35%
Manufacturing Exp.
-
2,250.81
1,887.16
1,639.37
3,805.28
3,364.99
2,800.11
863.15
418.45
296.89
1,339.30
% Of Sales
-
5.87%
5.07%
4.83%
5.89%
6.11%
6.03%
2.19%
1.58%
1.15%
5.10%
General & Admin Exp.
-
294.90
292.22
259.50
704.07
624.72
646.58
234.97
159.36
84.32
123.65
% Of Sales
-
0.77%
0.78%
0.76%
1.09%
1.13%
1.39%
0.60%
0.60%
0.33%
0.47%
Selling & Distn. Exp.
-
672.91
736.49
1,089.35
2,267.02
1,861.47
1,651.23
560.80
315.90
517.16
427.13
% Of Sales
-
1.76%
1.98%
3.21%
3.51%
3.38%
3.55%
1.42%
1.20%
2.00%
1.63%
Miscellaneous Exp.
-
192.20
188.19
333.73
818.88
901.34
528.40
1,184.53
636.84
489.81
427.13
% Of Sales
-
0.50%
0.51%
0.98%
1.27%
1.64%
1.14%
3.01%
2.41%
1.89%
1.45%
EBITDA
2,524.95
3,258.07
2,347.63
1,652.44
12,445.49
9,380.87
6,007.38
4,997.82
4,092.70
1,687.98
1,004.29
EBITDA Margin
6.77%
8.50%
6.30%
4.87%
19.27%
17.04%
12.93%
12.70%
15.50%
6.52%
3.82%
Other Income
664.52
639.54
742.76
1,136.61
937.97
1,158.98
889.85
548.14
421.27
129.60
224.87
Interest
1,605.25
1,848.82
1,572.74
1,356.99
7,056.29
5,703.04
3,492.47
1,825.56
633.77
603.97
558.33
Depreciation
835.43
1,357.56
640.00
314.45
3,521.86
3,223.07
2,297.86
1,223.99
558.55
151.46
84.47
PBT
567.09
691.23
877.65
1,117.61
2,805.31
1,613.74
1,106.90
2,496.41
3,321.65
1,062.15
586.36
Tax
123.82
130.61
96.88
77.94
365.39
-1,031.92
787.66
476.06
447.19
94.48
78.48
Tax Rate
21.83%
25.71%
10.71%
7.38%
13.72%
-63.95%
39.28%
19.07%
13.66%
8.85%
13.44%
PAT
443.27
540.38
870.21
988.73
1,948.04
2,220.77
1,612.98
1,839.21
2,476.09
919.30
504.65
PAT before Minority Interest
695.66
377.33
807.72
977.84
2,298.00
2,645.66
1,217.57
2,020.33
2,825.90
973.04
505.44
Minority Interest
252.39
163.05
62.49
10.89
-349.96
-424.89
395.41
-181.12
-349.81
-53.74
-0.79
PAT Margin
1.19%
1.41%
2.34%
2.91%
3.02%
4.03%
3.47%
4.67%
9.38%
3.55%
1.92%
PAT Growth
-5.18%
-37.90%
-11.99%
-49.24%
-12.28%
37.68%
-12.30%
-25.72%
169.35%
82.17%
 
Unadjusted EPS
8.00
6.89
8.98
9.19
17.71
20.19
14.67
16.72
23.28
18.55
10.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
15,089.17
14,135.97
13,377.61
25,727.81
23,757.19
21,395.89
19,471.85
17,726.56
6,037.69
3,018.92
Share Capital
109.98
109.98
109.98
109.98
109.98
109.98
109.98
109.98
49.80
24.66
Total Reserves
14,979.19
14,025.99
13,267.63
25,617.83
23,647.21
21,285.91
19,361.87
17,616.58
5,987.89
2,994.01
Non-Current Liabilities
6,683.95
10,276.60
7,916.93
58,013.50
53,148.80
53,351.73
54,142.23
27,490.70
17,508.78
12,136.45
Secured Loans
4,167.54
6,946.91
5,264.87
51,960.93
49,163.83
48,475.41
46,566.12
22,355.96
11,901.20
6,699.16
Unsecured Loans
384.05
2,226.42
1,744.17
3,525.83
420.40
374.72
2,328.18
1,896.52
5,537.65
5,385.08
Long Term Provisions
46.13
43.90
43.58
498.07
776.22
296.74
366.21
84.16
0.00
0.00
Current Liabilities
34,399.24
22,226.95
19,971.28
42,875.03
36,715.28
33,889.45
29,889.30
14,828.74
5,017.60
4,512.77
Trade Payables
9,186.87
8,555.01
5,346.57
10,383.18
8,876.22
6,116.60
4,515.71
3,486.92
3,263.00
2,681.07
Other Current Liabilities
12,534.28
2,921.48
3,539.47
12,087.48
11,487.24
14,137.27
8,408.52
4,711.91
1,433.37
1,588.56
Short Term Borrowings
12,599.38
10,679.88
11,005.99
19,413.20
15,394.81
12,912.15
16,336.56
6,349.08
0.00
0.00
Short Term Provisions
78.71
70.58
79.25
991.17
957.01
723.43
628.51
280.83
321.23
243.14
Total Liabilities
56,671.61
47,201.77
41,351.05
130,718.19
118,101.92
111,871.02
106,960.46
63,554.93
30,415.89
20,145.06
Net Block
10,519.49
13,631.36
10,473.30
83,834.04
70,578.70
48,770.27
37,735.03
17,465.56
4,577.28
1,918.47
Gross Block
11,858.90
14,585.95
10,812.66
96,486.01
78,907.29
53,812.89
40,885.24
19,261.40
4,960.33
2,130.52
Accumulated Depreciation
1,339.41
954.59
339.36
12,651.97
8,328.59
5,042.62
3,150.21
1,795.84
383.05
212.05
Non Current Assets
20,801.79
25,043.10
20,014.37
97,993.03
91,200.41
83,923.60
81,226.75
47,982.68
18,331.49
9,158.31
Capital Work in Progress
5,525.87
7,731.49
7,704.94
6,733.02
13,573.60
29,248.44
37,220.72
25,361.48
13,336.59
6,958.92
Non Current Investment
1,424.73
981.61
773.92
153.21
144.10
131.93
441.74
296.25
417.62
280.92
Long Term Loans & Adv.
2,833.90
2,293.44
790.71
4,174.48
5,603.57
5,075.15
4,764.65
4,403.84
0.00
0.00
Other Non Current Assets
497.80
405.20
271.50
3,098.28
1,300.44
697.81
1,064.61
455.55
0.00
0.00
Current Assets
35,869.82
22,158.67
21,336.68
32,725.16
26,901.51
27,947.42
25,733.71
15,572.25
12,071.20
10,962.84
Current Investments
71.69
96.76
31.03
590.90
144.29
191.11
100.40
37.80
281.36
183.78
Inventories
2,342.56
1,651.90
1,299.78
4,081.68
3,924.07
3,733.34
5,214.78
4,621.27
3,385.49
3,098.34
Sundry Debtors
12,098.77
12,741.75
10,187.46
15,319.15
10,112.53
9,002.18
9,389.44
6,125.32
3,026.44
3,400.57
Cash & Bank
1,884.25
1,715.09
1,539.50
3,651.04
3,721.12
7,074.24
6,513.91
2,653.37
2,918.78
2,583.20
Other Current Assets
19,472.55
548.29
390.22
4,486.10
8,999.50
7,946.55
4,515.18
2,134.49
2,459.13
1,696.95
Short Term Loans & Adv.
5,451.10
5,404.88
7,888.69
4,596.29
5,236.25
5,310.20
3,337.19
1,467.76
2,438.48
1,685.43
Net Current Assets
1,470.58
-68.28
1,365.40
-10,149.87
-9,813.77
-5,942.03
-4,155.59
743.51
7,053.60
6,450.07
Total Assets
56,671.61
47,201.77
41,351.05
130,718.19
118,101.92
111,871.02
106,960.46
63,554.93
30,415.89
20,145.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
2,932.40
774.07
4,609.77
8,456.56
8,227.72
7,666.23
477.57
2,798.98
1,294.21
-197.23
PBT
507.94
904.60
1,177.05
2,663.39
1,613.74
2,005.23
2,496.39
3,273.09
1,067.52
583.92
Adjustment
2,954.35
1,438.93
788.08
9,862.40
7,846.49
4,032.24
2,174.25
1,045.12
500.70
506.24
Changes in Working Capital
-279.79
-1,349.96
2,869.22
-3,235.45
-592.46
2,197.21
-3,759.46
-1,420.49
-218.88
-1,225.82
Cash after chg. in Working capital
3,182.50
993.57
4,834.35
9,290.34
8,867.77
8,234.68
911.18
2,897.72
1,349.34
-135.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-250.10
-219.50
-224.58
-833.78
-640.05
-568.45
-433.61
-98.74
-55.13
-61.57
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
-7,696.47
-1,228.88
-2,093.87
-11,685.40
-8,268.93
-14,621.39
-34,827.23
-23,388.04
-9,204.28
-4,777.98
Net Fixed Assets
28.33
70.24
-563.69
-74.65
-154.90
-73.59
-728.46
-159.74
17.61
-21.25
Net Investments
82.23
-1,990.29
5,844.14
-402.83
-2,484.90
-438.56
-155.36
-1,091.76
-163.32
-722.92
Others
-7,807.03
691.17
-7,374.32
-11,207.92
-5,629.13
-14,109.24
-33,943.41
-22,136.54
-9,058.57
-4,033.81
Cash from Financing Activity
5,119.56
715.82
-2,972.58
3,740.99
-846.97
7,549.68
35,039.68
20,218.30
8,343.23
6,028.30
Net Cash Inflow / Outflow
355.49
261.01
-456.68
512.15
-888.18
594.52
690.02
-370.76
433.16
1,053.09
Opening Cash & Equivalents
996.35
966.24
1,921.12
1,408.97
2,297.15
2,221.97
1,531.95
767.43
2,755.97
1,702.88
Closing Cash & Equivalent
1,409.46
996.35
1,040.71
1,921.12
1,408.97
2,297.15
2,221.97
1,531.95
3,189.13
2,755.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
137.20
128.53
121.64
233.93
216.01
194.54
177.05
161.18
120.97
60.79
ROA
0.73%
1.82%
1.14%
1.85%
2.30%
1.11%
2.37%
6.01%
3.85%
3.11%
ROE
2.58%
5.87%
5.00%
9.29%
11.72%
5.96%
10.86%
23.80%
21.58%
19.80%
ROCE
6.93%
7.34%
3.40%
9.48%
7.88%
6.15%
6.20%
10.54%
8.67%
9.80%
Fixed Asset Turnover
2.91
2.94
0.63
0.74
0.83
0.98
1.31
2.18
7.30
17.17
Receivable days
117.98
112.15
136.88
71.73
63.09
72.07
71.83
63.16
45.30
33.41
Inventory Days
18.97
14.44
28.88
22.58
25.28
35.06
45.54
55.25
45.71
44.26
Payable days
82.27
66.94
61.66
38.17
40.72
40.43
40.33
54.46
45.58
32.67
Cash Conversion Cycle
54.69
59.65
104.10
56.15
47.64
66.70
77.05
63.95
45.43
44.99
Total Debt/Equity
1.19
1.47
1.43
3.25
3.03
3.21
3.55
1.86
2.89
4.04
Interest Cover
1.27
1.58
1.78
1.38
1.28
1.57
2.37
6.16
2.77
2.05

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.