Nifty
Sensex
:
:
11828.25
39352.67
421.10 (3.69%)
1421.90 (3.75%)

Finance - Others

Rating :
60/99

BSE: Not Listed | NSE: BSE

596.15
5.20 (0.88%)
20-May-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  606.00
  •  613.15
  •  592.50
  •  590.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  218016
  •  1299.70
  •  881.00
  •  534.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,660.71
  • 13.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 691.87
  • 6.09%
  • 1.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 6.70%
  • 29.26%
  • FII
  • DII
  • Others
  • 0.17%
  • 15.07%
  • 48.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.62
  • 7.49
  • 3.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 4.29
  • 1.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.27
  • 38.51
  • 74.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
115.69
144.71
-20.05%
104.68
133.26
-21.45%
115.15
118.76
-3.04%
116.99
110.47
5.90%
Expenses
115.77
110.15
5.10%
115.84
92.01
25.90%
105.06
84.77
23.94%
99.22
89.61
10.72%
EBITDA
-0.08
34.56
-
-11.16
41.25
-
10.09
33.99
-70.31%
17.77
20.86
-14.81%
EBIDTM
-0.07%
23.88%
-10.66%
30.95%
8.76%
28.62%
15.19%
18.88%
Other Income
66.39
50.63
31.13%
72.43
39.49
83.41%
48.90
50.41
-3.00%
49.42
50.75
-2.62%
Interest
0.19
0.17
11.76%
0.24
0.25
-4.00%
0.26
0.37
-29.73%
0.18
0.24
-25.00%
Depreciation
14.70
13.29
10.61%
12.92
11.15
15.87%
11.96
10.91
9.62%
11.50
10.10
13.86%
PBT
47.54
70.35
-32.42%
44.94
68.59
-34.48%
43.11
72.65
-40.66%
52.70
61.27
-13.99%
Tax
4.42
14.87
-70.28%
1.85
16.18
-88.57%
10.07
12.63
-20.27%
7.01
11.77
-40.44%
PAT
43.12
55.48
-22.28%
43.09
52.41
-17.78%
33.04
60.02
-44.95%
45.69
49.50
-7.70%
PATM
37.27%
38.34%
41.16%
39.33%
28.69%
50.54%
39.05%
44.81%
EPS
10.01
11.66
-14.15%
9.67
10.91
-11.37%
8.85
12.42
-28.74%
9.92
97.34
-89.81%

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
Net Sales
452.51
696.00
758.56
637.03
583.71
485.06
510.35
537.58
483.59
446.41
Net Sales Growth
-10.78%
-8.25%
19.08%
9.13%
20.34%
-4.96%
-5.07%
11.16%
8.33%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
452.51
696.00
758.56
637.03
583.71
485.06
510.35
537.58
483.59
446.41
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
435.89
396.62
428.76
359.61
294.40
242.37
252.20
212.89
190.09
168.36
Power & Fuel Cost
-
13.31
17.73
20.91
14.12
11.44
10.61
8.10
8.42
9.51
% Of Sales
-
1.91%
2.34%
3.28%
2.42%
2.36%
2.08%
1.51%
1.74%
2.13%
Employee Cost
-
120.08
116.62
107.38
99.86
87.84
80.09
75.43
70.03
62.32
% Of Sales
-
17.25%
15.37%
16.86%
17.11%
18.11%
15.69%
14.03%
14.48%
13.96%
Manufacturing Exp.
-
168.24
145.41
138.85
139.92
111.17
104.60
97.05
87.93
82.95
% Of Sales
-
24.17%
19.17%
21.80%
23.97%
22.92%
20.50%
18.05%
18.18%
18.58%
General & Admin Exp.
-
70.07
68.76
87.37
33.03
26.45
28.70
26.43
21.05
17.38
% Of Sales
-
10.07%
9.06%
13.72%
5.66%
5.45%
5.62%
4.92%
4.35%
3.89%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
38.23
97.97
26.01
21.59
16.91
38.81
13.98
11.09
5.71
% Of Sales
-
5.49%
12.92%
4.08%
3.70%
3.49%
7.60%
2.60%
2.29%
1.28%
EBITDA
16.62
299.38
329.80
277.42
289.31
242.69
258.15
324.69
293.50
278.05
EBITDA Margin
3.67%
43.01%
43.48%
43.55%
49.56%
50.03%
50.58%
60.40%
60.69%
62.29%
Other Income
237.14
516.00
46.89
35.12
41.79
44.76
42.45
40.84
54.46
50.44
Interest
0.87
1.03
0.96
0.33
0.66
0.38
2.45
1.36
0.76
0.10
Depreciation
51.08
45.45
50.28
53.67
58.77
32.35
28.31
34.07
37.79
35.37
PBT
188.29
768.90
325.45
258.54
271.67
254.72
269.84
330.10
309.40
293.01
Tax
23.35
61.67
40.64
37.05
43.78
34.27
37.45
64.26
77.67
78.82
Tax Rate
12.40%
8.05%
13.34%
17.48%
19.82%
17.64%
21.88%
23.83%
25.10%
26.90%
PAT
164.94
691.38
219.50
130.69
155.81
135.60
108.90
178.54
212.06
214.19
PAT before Minority Interest
164.94
704.63
264.02
174.89
177.14
160.01
133.75
205.35
231.74
214.19
Minority Interest
0.00
-13.25
-44.52
-44.20
-21.33
-24.41
-24.85
-26.81
-19.68
0.00
PAT Margin
36.45%
99.34%
28.94%
20.52%
26.69%
27.96%
21.34%
33.21%
43.85%
47.98%
PAT Growth
-24.13%
214.98%
67.95%
-16.12%
14.90%
24.52%
-39.01%
-15.81%
-0.99%
 
Unadjusted EPS
38.45
43.51
32.70
24.35
14.00
12.75
10.25
16.85
19.05
20.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,425.31
2,866.92
2,522.93
2,376.41
2,289.76
2,230.23
2,124.82
1,951.54
Share Capital
10.65
10.76
10.74
10.38
10.37
10.35
10.34
10.33
Total Reserves
3,414.65
2,856.15
2,512.18
2,366.02
2,279.38
2,219.87
2,114.47
1,941.20
Non-Current Liabilities
-64.60
-10.11
181.60
65.75
271.66
162.87
298.30
279.82
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.91
Unsecured Loans
0.00
0.00
0.00
1.31
0.00
0.00
297.41
278.20
Long Term Provisions
2.15
1.65
0.80
0.42
0.37
11.84
0.00
0.00
Current Liabilities
1,549.57
2,016.43
1,295.75
1,436.57
1,203.44
1,391.71
1,044.84
946.03
Trade Payables
62.94
56.33
45.87
58.35
51.95
50.37
70.81
48.39
Other Current Liabilities
1,458.82
1,928.68
1,225.89
1,320.00
1,090.54
959.16
917.86
837.41
Short Term Borrowings
0.00
0.00
0.00
0.00
0.87
306.05
0.00
0.00
Short Term Provisions
27.81
31.42
23.99
58.22
60.08
76.13
56.17
60.24
Total Liabilities
4,910.28
5,164.12
4,237.55
4,066.27
3,938.19
3,940.13
3,592.90
3,177.39
Net Block
203.22
245.96
237.28
190.34
193.71
183.56
199.28
111.82
Gross Block
354.94
361.03
298.56
609.77
636.19
602.51
589.29
427.84
Accumulated Depreciation
151.72
115.07
61.28
419.43
442.48
418.95
390.01
316.03
Non Current Assets
2,053.72
2,092.98
2,230.45
1,431.34
792.04
1,056.98
1,443.86
1,462.24
Capital Work in Progress
7.02
5.97
2.63
33.87
20.50
20.27
1.34
13.44
Non Current Investment
1,656.62
1,497.66
1,548.01
1,125.23
520.32
818.62
1,243.24
1,336.99
Long Term Loans & Adv.
83.90
92.65
436.93
78.97
55.11
25.82
0.00
0.00
Other Non Current Assets
102.96
250.74
5.60
2.93
2.40
8.71
0.00
0.00
Current Assets
2,856.56
3,071.14
2,007.10
2,634.93
3,146.15
2,883.15
2,149.03
1,715.14
Current Investments
755.28
502.00
570.45
1,061.10
833.29
571.64
564.05
540.46
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
54.87
68.86
47.19
34.38
34.40
36.32
33.35
9.92
Cash & Bank
1,968.97
2,402.98
1,299.33
1,469.46
2,047.64
2,216.07
1,497.55
1,097.02
Other Current Assets
77.44
90.71
84.24
52.87
230.82
59.12
54.07
67.74
Short Term Loans & Adv.
8.92
6.59
5.89
17.12
10.98
17.85
24.88
44.75
Net Current Assets
1,306.99
1,054.71
711.35
1,198.36
1,942.71
1,491.44
1,104.19
769.11
Total Assets
4,910.28
5,164.12
4,237.55
4,066.27
3,938.19
3,940.13
3,592.89
3,177.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-246.00
817.26
-44.22
151.29
-56.37
-120.02
-23.88
PBT
292.76
189.17
214.18
194.28
171.20
269.61
309.40
Adjustment
-19.50
-65.88
-104.19
-223.26
-222.79
-231.31
-185.72
Changes in Working Capital
-409.80
696.55
-81.46
236.57
60.52
-86.41
-81.28
Cash after chg. in Working capital
-136.54
819.84
28.53
207.59
8.93
-48.11
42.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-109.46
-2.58
-72.75
-56.30
-65.30
-71.91
-66.28
Other Direct Exp. Paid
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
Cash From Investing Activity
-236.04
94.73
163.85
-20.68
127.81
341.44
63.46
Net Fixed Assets
-46.57
-29.55
302.77
15.10
-31.58
-30.60
Net Investments
-487.44
-248.49
-231.09
-337.47
-173.99
698.13
Others
297.97
372.77
92.17
301.69
333.38
-326.09
Cash from Financing Activity
115.63
-84.57
-119.68
-302.88
-196.88
238.83
-24.22
Net Cash Inflow / Outflow
-366.41
827.42
-0.05
-172.27
-125.44
460.25
15.37
Opening Cash & Equivalents
1,163.67
336.25
336.30
343.76
473.14
49.38
34.01
Closing Cash & Equivalent
797.26
1,163.67
336.25
171.49
347.70
509.63
49.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
643.25
532.88
469.82
473.64
457.88
441.61
430.96
410.96
377.92
ROA
13.99%
5.62%
4.15%
4.29%
4.00%
3.40%
5.45%
6.85%
6.74%
ROE
22.40%
9.80%
7.02%
7.32%
6.86%
5.92%
9.43%
11.37%
10.98%
ROCE
24.38%
11.33%
8.32%
8.94%
8.34%
7.20%
10.93%
13.33%
13.14%
Fixed Asset Turnover
1.94
2.30
1.24
0.87
0.78
0.82
0.90
0.95
1.04
Receivable days
32.44
27.92
23.83
22.02
25.90
25.29
23.65
16.33
8.11
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
62.07
55.83
58.19
60.31
73.75
82.75
101.35
105.66
92.30
Cash Conversion Cycle
-29.62
-27.91
-34.36
-38.29
-47.85
-57.46
-77.70
-89.33
-84.19
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.14
0.14
Interest Cover
744.98
318.35
643.24
335.73
512.26
70.88
199.24
409.74
2819.80

News Update:


  • BSE unveils mobile app for mutual fund platform
    16th May 2019, 10:51 AM

    The app is to enable more participation and help mutual fund distributors process transactions faster

    Read More
  • BSE gets certified with International Standard for Business Continuity Management System
    14th May 2019, 10:37 AM

    The exchange has been accredited with ISO 22301:2012 certification for Business Continuity Management Standard

    Read More
  • BSE reports 16% fall in Q4 consolidated net profit
    8th May 2019, 10:47 AM

    The company has reported a standalone net profit of Rs 43.85 crore for the quarter ended March 31, 2019

    Read More
  • BSE - Quarterly Results
    7th May 2019, 12:00 AM

    Read More
  • BSE to conduct mock trading session for various segments
    3rd May 2019, 11:11 AM

    The mock trading session will be conducted for equity, commodity derivatives, currency derivatives and equity derivatives segments

    Read More
  • BSE’s online MF platform executes 42.6 lakh transactions in April
    2nd May 2019, 12:16 PM

    The BSE had launched its BSE StAR MF platform on December 4, 2009

    Read More
  • BSE to conduct mock trading session for various segments
    26th Apr 2019, 11:09 AM

    The mock trading session will be conducted for commodity derivatives, currency derivatives, equity derivatives, and equity segments

    Read More
  • BSE ties up with Network Intelligence
    16th Apr 2019, 10:19 AM

    Network Intelligence will be using its own developed platform – BlueScope to offer 24x7 cyber security operations to the members

    Read More
  • BSE inks pact with HDFC Bank
    9th Apr 2019, 10:34 AM

    The MoU has been signed to spread more awareness on the benefits of listing on BSE Startups on this platform

    Read More
  • BSE becomes 1st exchange in India to witness delivery of 1000 MT in 1st month of any commodity contract
    4th Apr 2019, 10:00 AM

    The delivery demonstrates the confidence of participants in BSE in the first month of its operations

    Read More
  • BSE inks MoU with Moscow Exchange
    4th Apr 2019, 09:45 AM

    The exchange companies have agreed to the secondment of senior personnel to enhance understanding of activities in each other’s market

    Read More
  • BSE to launch interest rates futures on overnight MIBOR
    28th Mar 2019, 09:21 AM

    MIBOR is the interest rate at which banks borrow from one another for short term purposes

    Read More
  • BSE begins trading in cotton futures contracts
    19th Feb 2019, 14:02 PM

    The unit of trading for the cotton contract is 25 bales and the deliveries will be tendered in 100 bales

    Read More

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.