Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Finance - Others

Rating :
50/99

BSE: Not Listed | NSE: BSE

609.35
-2.65 (-0.43%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  611.00
  •  618.55
  •  605.15
  •  612.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50477
  •  307.58
  •  984.90
  •  590.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,169.49
  • 14.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,200.65
  • 5.88%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.45%
  • 8.67%
  • 26.00%
  • FII
  • DII
  • Others
  • 0.1%
  • 21.61%
  • 15.17%

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
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
115.15
118.76
-3.04%
116.99
110.47
5.90%
136.57
114.83
18.93%
125.70
86.40
45.49%
Expenses
105.06
84.77
23.94%
99.22
89.61
10.72%
110.15
115.35
-4.51%
92.01
82.11
12.06%
EBITDA
10.09
33.99
-70.31%
17.77
20.86
-14.81%
26.42
-0.52
-
33.69
4.29
685.31%
EBIDTM
8.76%
28.62%
15.19%
18.88%
19.35%
-0.45%
26.80%
4.97%
Other Income
48.90
50.41
-3.00%
49.42
50.75
-2.62%
58.77
69.68
-15.66%
47.05
50.92
-7.60%
Interest
0.26
0.37
-29.73%
0.18
0.24
-25.00%
0.17
0.17
0.00%
0.25
0.27
-7.41%
Depreciation
11.96
10.91
9.62%
11.50
10.10
13.86%
13.29
15.04
-11.64%
11.15
12.54
-11.08%
PBT
43.11
72.65
-40.66%
52.70
61.27
-13.99%
70.35
53.95
30.40%
68.59
42.40
61.77%
Tax
10.07
12.63
-20.27%
7.01
11.77
-40.44%
14.87
5.11
191.00%
16.18
-0.73
-
PAT
33.04
60.02
-44.95%
45.69
49.50
-7.70%
55.48
48.84
13.60%
52.41
43.13
21.52%
PATM
28.69%
50.54%
39.05%
44.81%
40.62%
42.53%
41.69%
49.92%
EPS
8.85
12.42
-28.74%
9.92
97.34
-89.81%
11.66
11.17
4.39%
10.91
9.85
10.76%

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
494.41
696.00
758.56
637.03
583.71
485.06
510.35
537.58
483.59
446.41
Net Sales Growth
14.86%
-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
494.41
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
406.44
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
87.97
299.38
329.80
277.42
289.31
242.69
258.15
324.69
293.50
278.05
EBITDA Margin
17.79%
43.01%
43.48%
43.55%
49.56%
50.03%
50.58%
60.40%
60.69%
62.29%
Other Income
204.14
516.00
46.89
35.12
41.79
44.76
42.45
40.84
54.46
50.44
Interest
0.86
1.03
0.96
0.33
0.66
0.38
2.45
1.36
0.76
0.10
Depreciation
47.90
45.45
50.28
53.67
58.77
32.35
28.31
34.07
37.79
35.37
PBT
234.75
768.90
325.45
258.54
271.67
254.72
269.84
330.10
309.40
293.01
Tax
48.13
61.67
40.64
37.05
43.78
34.27
37.45
64.26
77.67
78.82
Tax Rate
20.50%
8.05%
13.34%
17.48%
19.82%
17.64%
21.88%
23.83%
25.10%
26.90%
PAT
186.62
691.38
219.50
130.69
155.81
135.60
108.90
178.54
212.06
214.19
PAT before Minority Interest
186.62
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
37.75%
99.34%
28.94%
20.52%
26.69%
27.96%
21.34%
33.21%
43.85%
47.98%
PAT Growth
-7.38%
214.98%
67.95%
-16.12%
14.90%
24.52%
-39.01%
-15.81%
-0.99%
 
Unadjusted EPS
41.34
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

Annual Reports:

News Update:


  • BSE to snap ties with S&P Dow Jones
    19th Nov 2018, 12:04 PM

    The company plans to develop indices through its own in-house development team

    Read More
  • BSE - Quarterly Results
    2nd Nov 2018, 12:00 AM

    Read More
  • BSE receives SEBI’s nod to launch Oman crude oil contract
    25th Oct 2018, 11:08 AM

    The BSE Oman Crude Oil Futures Contract will be settled on Dubai Mercantile Exchange

    Read More
  • BSE to launch weekly F&O contracts on Sensex 50
    24th Oct 2018, 10:54 AM

    The exchange will introduce 7 weekly futures and options contracts expiring on every Thursday of the week, excluding monthly expiry week

    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.