Nifty
Sensex
:
:
10710.15
35637.86
-53.25 (-0.49%)
-137.02 (-0.38%)

Diversified

Rating :
54/99

BSE: 523319 | NSE: BALMLAWRIE

193.15
-1.55 (-0.80%)
20-Nov-2018 | 12:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  193.10
  •  195.45
  •  191.00
  •  194.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25690
  •  49.62
  •  292.50
  •  177.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,224.19
  • 11.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,733.10
  • 5.13%
  • 1.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 65.18%
  • 22.30%
  • FII
  • DII
  • Others
  • 7.6%
  • 0.00%
  • 4.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.52
  • -8.05
  • 2.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.67
  • 3.69
  • -1.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.16
  • 3.36
  • 3.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.88
  • 11.49
  • 13.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 1.89
  • 2.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.84
  • 5.92
  • 6.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
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

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
-
1,724.60
1,706.36
1,594.55
3,258.25
3,124.77
3,018.29
2,671.44
2,387.08
1,963.81
1,967.62
Net Sales Growth
-
1.07%
7.01%
-51.06%
4.27%
3.53%
12.98%
11.91%
21.55%
-0.19%
 
Cost Of Goods Sold
-
1,076.61
1,081.55
980.45
2,499.86
2,397.54
2,321.74
2,038.86
1,807.02
701.35
649.46
Gross Profit
-
647.99
624.81
614.10
758.39
727.23
696.54
632.58
580.07
1,262.46
1,318.16
GP Margin
-
37.57%
36.62%
38.51%
23.28%
23.27%
23.08%
23.68%
24.30%
64.29%
66.99%
Total Expenditure
-
1,535.54
1,497.98
1,390.89
3,040.53
2,919.86
2,788.71
2,462.37
2,187.93
1,844.08
1,835.00
Power & Fuel Cost
-
27.49
27.12
25.55
48.08
51.74
48.53
39.58
32.99
29.04
26.17
% Of Sales
-
1.59%
1.59%
1.60%
1.48%
1.66%
1.61%
1.48%
1.38%
1.48%
1.33%
Employee Cost
-
194.39
197.20
196.91
235.73
222.12
203.02
178.95
169.99
152.33
135.31
% Of Sales
-
11.27%
11.56%
12.35%
7.23%
7.11%
6.73%
6.70%
7.12%
7.76%
6.88%
Manufacturing Exp.
-
39.41
38.30
38.15
56.77
55.37
48.75
43.65
41.51
822.06
907.06
% Of Sales
-
2.29%
2.24%
2.39%
1.74%
1.77%
1.62%
1.63%
1.74%
41.86%
46.10%
General & Admin Exp.
-
78.30
72.74
68.69
84.04
87.88
81.12
66.55
61.83
63.46
57.44
% Of Sales
-
4.54%
4.26%
4.31%
2.58%
2.81%
2.69%
2.49%
2.59%
3.23%
2.92%
Selling & Distn. Exp.
-
11.43
10.12
10.46
13.93
13.32
12.57
9.75
13.53
9.94
9.52
% Of Sales
-
0.66%
0.59%
0.66%
0.43%
0.43%
0.42%
0.36%
0.57%
0.51%
0.48%
Miscellaneous Exp.
-
107.91
70.94
70.68
102.12
91.89
72.98
85.03
61.06
65.90
9.52
% Of Sales
-
6.26%
4.16%
4.43%
3.13%
2.94%
2.42%
3.18%
2.56%
3.36%
2.54%
EBITDA
-
189.06
208.38
203.66
217.72
204.91
229.58
209.07
199.15
119.73
132.62
EBITDA Margin
-
10.96%
12.21%
12.77%
6.68%
6.56%
7.61%
7.83%
8.34%
6.10%
6.74%
Other Income
-
80.37
58.06
64.84
69.32
76.50
59.68
51.12
44.35
81.56
71.68
Interest
-
4.23
4.54
4.55
22.70
24.06
22.69
23.01
24.24
26.22
17.55
Depreciation
-
26.90
25.87
24.02
46.21
35.27
37.85
34.97
31.48
31.48
22.82
PBT
-
238.30
236.04
239.92
218.14
222.09
228.70
202.22
187.79
143.59
163.93
Tax
-
73.49
81.23
75.90
66.01
66.41
61.56
54.15
59.46
33.49
54.78
Tax Rate
-
30.84%
34.41%
31.64%
30.26%
29.90%
26.92%
26.78%
31.66%
21.84%
33.42%
PAT
-
163.60
154.81
164.02
152.13
155.69
166.07
148.06
128.33
119.50
108.23
PAT before Minority Interest
-
164.81
154.81
164.02
152.13
155.69
167.15
148.06
128.33
119.84
109.15
Minority Interest
-
-1.21
0.00
0.00
0.00
0.00
-1.08
0.00
0.00
-0.34
-0.92
PAT Margin
-
9.49%
9.07%
10.29%
4.67%
4.98%
5.50%
5.54%
5.38%
6.09%
5.50%
PAT Growth
-
5.68%
-5.62%
7.82%
-2.29%
-6.25%
12.16%
15.37%
7.39%
10.41%
 
Unadjusted EPS
-
14.46
13.58
14.39
53.38
54.63
58.65
90.91
78.80
73.60
67.03

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
1,456.94
1,361.36
1,238.74
1,043.29
981.32
863.03
758.48
650.63
567.24
497.51
Share Capital
114.00
114.00
28.50
28.50
28.50
16.29
16.29
16.29
16.29
16.29
Total Reserves
1,342.94
1,247.36
1,210.24
1,014.79
952.82
846.75
742.19
634.34
550.95
481.22
Non-Current Liabilities
112.65
88.07
96.45
144.99
139.41
170.72
177.29
172.11
237.05
167.71
Secured Loans
0.00
0.00
0.00
86.82
91.89
113.45
124.08
125.11
191.07
148.32
Unsecured Loans
11.16
0.00
0.00
2.59
2.59
0.86
1.40
1.87
27.91
5.65
Long Term Provisions
37.77
55.79
65.42
12.29
10.35
9.82
7.89
6.55
0.00
0.00
Current Liabilities
573.32
580.48
462.99
713.93
752.06
688.93
680.46
659.67
558.80
618.92
Trade Payables
323.19
307.12
224.29
303.54
346.51
303.27
277.65
273.58
439.10
456.05
Other Current Liabilities
216.49
210.22
190.16
203.19
211.83
203.01
180.43
180.94
16.34
20.76
Short Term Borrowings
3.74
0.00
0.00
86.43
71.97
64.49
73.89
72.55
0.00
0.00
Short Term Provisions
29.91
63.14
48.54
120.77
121.75
118.16
148.49
132.60
103.36
142.11
Total Liabilities
2,195.72
2,029.91
1,798.18
1,902.21
1,872.79
1,726.14
1,619.29
1,484.72
1,363.09
1,284.14
Net Block
409.02
396.12
393.42
577.13
464.02
451.52
415.04
372.82
366.39
319.16
Gross Block
492.91
443.80
415.92
1,071.24
881.68
840.54
783.31
702.20
673.54
578.12
Accumulated Depreciation
73.17
47.68
22.50
494.11
417.66
389.02
368.27
329.38
305.98
257.45
Non Current Assets
932.54
777.75
697.21
605.66
559.21
492.07
456.98
451.18
394.15
326.48
Capital Work in Progress
138.07
62.66
10.99
11.62
77.19
12.06
11.59
43.52
27.40
7.17
Non Current Investment
293.74
271.96
248.21
0.14
0.15
0.15
0.15
0.15
0.36
0.15
Long Term Loans & Adv.
13.40
12.64
11.79
16.76
17.86
28.34
30.21
34.70
0.00
0.00
Other Non Current Assets
78.31
34.38
32.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,263.19
1,252.17
1,100.98
1,296.55
1,313.58
1,234.08
1,162.31
1,033.54
968.94
957.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
136.63
151.70
119.76
316.53
308.58
283.56
287.25
268.02
227.00
289.61
Sundry Debtors
269.78
281.61
230.33
469.02
525.75
449.28
439.08
389.38
318.00
294.57
Cash & Bank
505.99
529.84
464.97
387.79
372.10
412.02
356.81
304.42
305.08
294.57
Other Current Assets
350.78
232.51
224.53
27.69
107.15
89.22
79.17
71.72
118.86
78.86
Short Term Loans & Adv.
48.12
56.52
61.39
95.51
78.30
67.31
68.14
64.00
118.86
78.86
Net Current Assets
689.86
671.68
637.99
582.62
561.52
545.15
481.85
373.87
410.14
338.69
Total Assets
2,195.73
2,029.92
1,798.19
1,902.21
1,872.79
1,726.15
1,619.29
1,484.72
1,363.09
1,284.14

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
128.72
181.47
150.30
200.95
166.88
201.19
140.19
104.79
91.74
200.45
PBT
238.30
236.04
239.92
250.07
221.72
227.13
201.52
186.01
142.00
159.22
Adjustment
5.02
5.76
5.57
42.93
28.12
33.47
28.41
31.25
32.10
43.27
Changes in Working Capital
-38.12
23.11
-7.75
-33.99
-22.59
10.36
-36.62
-53.31
-13.17
31.24
Cash after chg. in Working capital
205.20
264.91
237.74
259.01
227.25
270.96
193.31
163.95
160.93
233.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.48
-83.44
-87.44
-72.59
-60.37
-69.77
-53.12
-59.16
-63.74
-22.81
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
-19.26
-117.48
-70.78
-42.33
-75.59
-45.27
-15.91
-61.44
-38.05
-65.60
Net Fixed Assets
-30.02
-43.80
187.75
-67.74
-105.44
-43.83
-25.44
-35.53
-27.37
-9.84
Net Investments
-51.54
-29.55
-1.05
-0.01
-2.22
-9.75
11.82
-13.30
6.12
-2.92
Others
62.30
-44.13
-257.48
25.42
32.07
8.31
-2.29
-12.61
-16.80
-52.84
Cash from Financing Activity
-85.80
-73.24
-66.35
-142.93
-131.21
-100.72
-68.68
-39.99
-52.66
-4.76
Net Cash Inflow / Outflow
23.66
-9.25
13.17
15.69
-39.92
55.20
55.60
3.36
1.03
130.09
Opening Cash & Equivalents
52.26
61.50
48.33
372.10
412.02
356.82
301.22
281.16
223.51
93.42
Closing Cash & Equivalent
75.92
52.25
61.50
387.79
372.10
412.02
356.82
284.52
224.54
223.51

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.)
127.80
119.42
108.66
91.51
86.08
75.70
66.53
57.07
49.74
43.63
ROA
7.80%
8.09%
8.86%
8.06%
8.65%
9.99%
9.54%
9.01%
9.05%
9.60%
ROE
11.70%
11.91%
14.37%
15.03%
16.88%
20.62%
21.02%
21.08%
22.51%
23.94%
ROCE
17.12%
18.50%
19.72%
20.10%
22.23%
24.81%
24.70%
25.82%
24.98%
31.53%
Fixed Asset Turnover
3.75
4.25
2.31
3.49
3.81
3.88
3.76
3.62
3.27
3.72
Receivable days
57.25
51.11
74.39
53.34
54.30
51.43
54.14
51.77
54.56
54.25
Inventory Days
29.94
27.10
46.41
33.52
32.98
33.04
36.29
36.23
46.02
42.55
Payable days
84.04
70.09
75.29
40.83
42.51
39.58
42.76
61.71
93.23
85.80
Cash Conversion Cycle
3.15
8.11
45.52
46.03
44.77
44.89
47.67
26.29
7.34
11.00
Total Debt/Equity
0.01
0.00
0.00
0.19
0.18
0.23
0.28
0.32
0.39
0.31
Interest Cover
57.37
53.02
53.73
10.61
10.23
11.08
9.79
8.75
6.85
10.34

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.