Nifty
Sensex
:
:
10642.55
35367.36
25.85 (0.24%)
106.82 (0.30%)

Diversified

Rating :
49/99

BSE: 500059 | NSE: BINANIIND

85.00
0.45 (0.53%)
16-Nov-2018 | 2:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  84.95
  •  86.25
  •  83.60
  •  84.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46270
  •  39.33
  •  150.00
  •  72.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 264.73
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,760.41
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.62%
  • 5.30%
  • 33.11%
  • FII
  • DII
  • Others
  • 2.02%
  • 0.00%
  • 6.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.38
  • 50.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.44
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.30
  • -2.93
  • -3.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 11.64
  • 12.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 0.36
  • 0.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.01
  • 23.39
  • 31.62

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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
3,665.96
3,784.38
4,331.19
4,735.57
4,481.11
3,069.37
2,427.24
2,702.36
2,302.58
1,507.93
Net Sales Growth
-
-3.13%
-12.62%
-8.54%
5.68%
45.99%
26.46%
-10.18%
17.36%
52.70%
 
Cost Of Goods Sold
-
964.05
1,043.36
921.27
1,084.85
927.20
762.35
658.69
739.92
581.38
439.94
Gross Profit
-
2,701.91
2,741.01
3,409.92
3,650.72
3,553.92
2,307.01
1,768.54
1,962.44
1,721.20
1,067.99
GP Margin
-
73.70%
72.43%
78.73%
77.09%
79.31%
75.16%
72.86%
72.62%
74.75%
70.82%
Total Expenditure
-
3,328.34
3,501.65
4,191.33
4,454.40
3,966.81
2,807.55
2,151.58
2,091.68
1,947.03
1,181.20
Power & Fuel Cost
-
785.03
851.10
987.79
1,125.51
1,061.01
742.25
615.77
543.32
661.75
310.39
% Of Sales
-
21.41%
22.49%
22.81%
23.77%
23.68%
24.18%
25.37%
20.11%
28.74%
20.58%
Employee Cost
-
532.74
554.82
591.36
606.35
500.36
192.59
109.46
77.07
63.56
46.25
% Of Sales
-
14.53%
14.66%
13.65%
12.80%
11.17%
6.27%
4.51%
2.85%
2.76%
3.07%
Manufacturing Exp.
-
246.82
168.75
644.39
701.33
513.13
333.90
128.39
213.96
177.89
92.11
% Of Sales
-
6.73%
4.46%
14.88%
14.81%
11.45%
10.88%
5.29%
7.92%
7.73%
6.11%
General & Admin Exp.
-
110.13
67.72
71.76
86.44
79.62
33.58
21.34
19.89
14.94
13.28
% Of Sales
-
3.00%
1.79%
1.66%
1.83%
1.78%
1.09%
0.88%
0.74%
0.65%
0.88%
Selling & Distn. Exp.
-
463.15
601.46
619.74
671.15
693.14
566.46
549.94
415.51
376.69
247.35
% Of Sales
-
12.63%
15.89%
14.31%
14.17%
15.47%
18.46%
22.66%
15.38%
16.36%
16.40%
Miscellaneous Exp.
-
226.40
214.44
355.03
178.76
192.36
176.42
67.99
82.02
70.81
247.35
% Of Sales
-
6.18%
5.67%
8.20%
3.77%
4.29%
5.75%
2.80%
3.04%
3.08%
2.11%
EBITDA
-
337.62
282.73
139.86
281.17
514.30
261.82
275.66
610.68
355.55
326.73
EBITDA Margin
-
9.21%
7.47%
3.23%
5.94%
11.48%
8.53%
11.36%
22.60%
15.44%
21.67%
Other Income
-
80.60
60.10
54.00
41.22
46.22
84.85
22.38
46.26
53.59
79.97
Interest
-
679.94
643.46
597.97
621.61
461.62
324.64
190.16
137.89
121.10
67.68
Depreciation
-
274.80
256.81
258.10
300.23
283.55
176.49
141.73
131.70
108.96
71.56
PBT
-
-536.51
-557.45
-662.22
-599.46
-184.64
-154.46
-33.85
387.34
179.09
267.47
Tax
-
-67.38
-125.85
-25.87
-89.06
35.27
11.33
-9.79
130.18
46.90
72.51
Tax Rate
-
12.56%
22.58%
3.83%
11.84%
-20.36%
-7.33%
16.83%
33.61%
24.46%
27.11%
PAT
-
-460.93
-416.88
-640.12
-653.07
-205.70
-164.88
-45.43
185.14
109.41
153.77
PAT before Minority Interest
-
-469.14
-431.60
-649.18
-663.18
-208.48
-166.00
-48.40
257.16
144.84
194.96
Minority Interest
-
8.21
14.72
9.06
10.11
2.78
1.12
2.97
-72.02
-35.43
-41.19
PAT Margin
-
-12.57%
-11.02%
-14.78%
-13.79%
-4.59%
-5.37%
-1.87%
6.85%
4.75%
10.20%
PAT Growth
-
-
-
-
-
-
-
-
69.22%
-28.85%
 
Unadjusted EPS
-
-149.56
-137.59
-219.34
-224.07
-70.44
-56.08
-16.35
86.89
36.96
65.87

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
-1,556.17
-706.72
-1,023.34
-289.42
184.53
397.95
405.71
539.26
417.88
364.17
Share Capital
31.38
31.38
149.62
29.62
29.62
29.62
29.62
29.62
29.62
29.62
Total Reserves
-1,587.55
-741.08
-1,172.95
-319.03
154.92
368.34
376.09
509.64
388.27
321.89
Non-Current Liabilities
5,851.40
5,638.95
5,050.96
4,023.02
3,684.35
3,846.55
1,988.74
2,079.17
1,649.39
1,017.75
Secured Loans
5,398.82
5,099.59
4,866.68
3,819.38
3,380.00
3,277.64
1,505.17
1,711.91
1,419.58
792.62
Unsecured Loans
48.65
25.28
0.00
0.00
14.35
167.48
256.13
169.55
65.72
88.18
Long Term Provisions
67.23
76.02
70.03
66.07
57.19
52.23
4.96
0.00
0.00
0.00
Current Liabilities
3,049.94
2,927.54
2,501.77
3,164.69
2,576.38
2,366.73
1,642.96
793.96
743.69
543.40
Trade Payables
988.35
929.72
755.60
976.77
1,039.56
811.12
469.62
419.42
434.41
307.90
Other Current Liabilities
1,175.86
1,163.22
1,055.32
1,470.61
1,176.29
1,279.47
906.19
243.97
225.31
141.04
Short Term Borrowings
806.28
742.09
623.21
639.17
299.26
212.90
245.60
0.00
0.00
0.00
Short Term Provisions
79.45
92.51
67.65
78.13
61.27
63.23
21.54
130.57
83.97
94.46
Total Liabilities
7,376.02
7,904.72
6,578.50
6,955.37
6,505.22
6,685.77
4,103.77
3,700.41
3,104.81
2,080.31
Net Block
5,212.88
5,803.87
4,611.96
5,040.49
4,764.14
4,815.48
2,360.20
2,086.19
1,703.21
1,208.67
Gross Block
8,281.60
8,753.93
7,245.46
7,624.87
6,940.31
6,420.61
3,374.64
2,972.11
2,474.80
1,827.11
Accumulated Depreciation
3,068.72
2,950.05
2,633.50
2,584.38
2,176.17
1,605.13
1,014.44
885.92
771.58
618.45
Non Current Assets
5,750.98
6,367.58
5,168.85
5,683.57
5,273.78
5,289.25
3,045.37
2,497.56
2,132.73
1,454.81
Capital Work in Progress
259.29
257.80
290.71
352.02
283.87
235.80
346.32
286.73
264.54
184.31
Non Current Investment
26.68
28.58
0.31
0.23
0.28
0.66
40.08
124.64
164.98
61.83
Long Term Loans & Adv.
240.97
271.87
262.74
286.32
222.37
229.02
298.76
0.00
0.00
0.00
Other Non Current Assets
11.15
5.46
3.13
4.51
3.12
8.29
0.00
0.00
0.00
0.00
Current Assets
1,625.04
1,537.14
1,409.66
1,271.80
1,231.43
1,396.52
1,058.40
1,202.81
972.07
623.93
Current Investments
1.46
1.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
344.76
377.66
442.24
638.32
626.49
608.16
351.27
361.90
381.41
287.82
Sundry Debtors
812.41
641.12
367.70
216.06
104.47
133.00
40.45
113.07
187.79
12.61
Cash & Bank
99.26
140.19
267.28
141.64
224.89
483.45
503.26
488.37
233.08
149.37
Other Current Assets
367.15
61.51
37.08
71.28
275.59
171.91
163.41
239.47
169.78
174.13
Short Term Loans & Adv.
293.55
315.38
295.36
204.49
182.93
143.56
160.17
238.73
169.58
174.12
Net Current Assets
-1,424.90
-1,390.39
-1,092.11
-1,892.89
-1,344.95
-970.21
-584.56
408.85
228.38
80.53
Total Assets
7,376.02
7,904.72
6,578.51
6,955.37
6,505.21
6,685.77
4,103.77
3,700.41
3,104.81
2,080.31

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
359.69
340.04
-42.46
214.24
584.40
521.30
489.55
671.57
442.02
444.93
PBT
-536.51
-557.45
-675.05
-752.24
-184.64
-154.16
-33.85
400.95
191.75
226.28
Adjustment
1,024.16
920.95
1,033.81
1,028.59
741.11
495.54
312.60
268.80
207.77
146.66
Changes in Working Capital
-125.93
-9.39
-396.37
-3.60
82.66
200.68
293.11
43.12
63.96
90.11
Cash after chg. in Working capital
361.72
354.11
-37.61
272.74
639.13
542.05
571.86
712.88
463.48
463.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.02
-14.07
-4.85
-58.50
-54.73
-20.55
-64.56
-41.30
-21.45
-18.12
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
-196.24
-187.40
2.68
-244.95
-249.12
-2,185.73
-919.90
-844.00
-812.38
-299.91
Net Fixed Assets
6.36
-50.68
1.08
-5.78
-2.63
-3.87
-0.57
-0.73
2.67
1.25
Net Investments
32.32
-65.58
256.35
-3,049.70
-324.40
-352.53
-443.82
-0.17
-0.16
-5.00
Others
-234.92
-71.14
-254.75
2,810.53
77.91
-1,829.33
-475.51
-843.10
-814.89
-296.16
Cash from Financing Activity
-199.00
-265.55
165.42
-52.53
-593.84
1,644.62
369.95
416.91
443.58
-51.86
Net Cash Inflow / Outflow
-35.55
-112.90
125.64
-83.25
-258.56
-19.81
-60.40
244.48
73.23
93.16
Opening Cash & Equivalents
49.01
147.32
141.64
224.89
483.45
503.26
477.57
233.08
159.86
56.21
Closing Cash & Equivalent
13.46
49.01
267.28
141.64
224.89
483.45
417.16
477.57
233.08
149.37

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.)
-663.34
-226.27
-386.32
-97.79
62.34
134.45
137.07
182.18
141.18
118.23
ROA
-6.14%
-5.96%
-9.59%
-9.85%
-3.16%
-3.08%
-1.24%
7.56%
5.59%
10.51%
ROE
0.00%
0.00%
0.00%
0.00%
-71.59%
-41.31%
-10.24%
53.74%
37.73%
67.19%
ROCE
2.83%
1.64%
-1.59%
-2.78%
6.14%
4.34%
4.88%
24.29%
19.88%
29.50%
Fixed Asset Turnover
0.46
0.51
0.62
0.69
0.73
0.70
0.86
1.08
1.19
1.15
Receivable days
68.41
45.52
23.08
11.56
8.87
9.25
10.25
18.58
14.24
3.10
Inventory Days
34.00
36.99
42.71
45.63
46.12
51.15
47.60
45.91
47.54
53.71
Payable days
107.65
88.56
80.51
81.89
83.24
84.38
73.39
75.37
66.48
89.16
Cash Conversion Cycle
-5.24
-6.04
-14.72
-24.70
-28.24
-23.98
-15.55
-10.87
-4.70
-32.35
Total Debt/Equity
-3.17
-8.94
-5.74
-17.72
23.65
11.17
6.36
3.49
3.55
2.52
Interest Cover
0.21
0.13
-0.13
-0.21
0.62
0.52
0.69
3.81
2.58
4.95

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.