Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Abrasives

Rating :
70/99

BSE: 513375 | NSE: CARBORUNIV

361.55
6.80 (1.92%)
12-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  357.95
  •  368.80
  •  357.00
  •  354.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60638
  •  219.24
  •  427.00
  •  313.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,827.63
  • 27.16
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,828.08
  • 0.62%
  • 4.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.40%
  • 6.66%
  • 20.21%
  • FII
  • DII
  • Others
  • 0.04%
  • 23.90%
  • 6.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 2.18
  • 6.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.53
  • 9.66
  • 5.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 17.04
  • 16.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.62
  • 31.71
  • 31.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.24
  • 3.49
  • 3.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.11
  • 14.02
  • 15.00

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
659.58
587.10
12.35%
634.34
546.94
15.98%
649.54
592.80
9.57%
611.59
556.58
9.88%
Expenses
551.24
481.29
14.53%
526.88
474.59
11.02%
533.74
500.50
6.64%
506.91
475.67
6.57%
EBITDA
108.34
105.81
2.39%
107.46
72.35
48.53%
115.80
92.30
25.46%
104.68
80.91
29.38%
EBIDTM
16.43%
18.02%
16.94%
13.23%
17.83%
15.57%
17.12%
14.54%
Other Income
8.73
4.48
94.87%
10.48
10.54
-0.57%
4.55
1.34
239.55%
3.35
6.68
-49.85%
Interest
2.07
2.38
-13.03%
1.90
2.06
-7.77%
2.35
4.17
-43.65%
1.82
4.03
-54.84%
Depreciation
27.37
25.78
6.17%
27.98
25.66
9.04%
27.63
24.84
11.23%
26.92
24.31
10.74%
PBT
87.63
82.13
6.70%
88.06
55.17
59.62%
90.37
64.63
39.83%
79.29
59.25
33.82%
Tax
31.13
26.81
16.11%
29.28
17.08
71.43%
31.36
22.37
40.19%
26.78
18.05
48.37%
PAT
56.50
55.32
2.13%
58.78
38.09
54.32%
59.01
42.26
39.64%
52.51
41.20
27.45%
PATM
8.57%
9.42%
9.27%
6.96%
9.08%
7.13%
8.59%
7.40%
EPS
3.43
2.93
17.06%
3.33
2.13
56.34%
3.48
2.35
48.09%
2.87
2.32
23.71%

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
2,555.05
2,367.76
2,112.49
1,943.98
2,050.17
2,125.34
1,971.40
1,995.00
1,607.53
1,279.75
1,093.94
Net Sales Growth
11.90%
12.08%
8.67%
-5.18%
-3.54%
7.81%
-1.18%
24.10%
25.61%
16.99%
 
Cost Of Goods Sold
883.91
798.19
735.60
680.86
719.24
745.52
711.42
647.04
494.24
412.49
319.47
Gross Profit
1,671.14
1,569.57
1,376.89
1,263.12
1,330.93
1,379.83
1,259.99
1,347.96
1,113.28
867.26
774.48
GP Margin
65.41%
66.29%
65.18%
64.98%
64.92%
64.92%
63.91%
67.57%
69.25%
67.77%
70.80%
Total Expenditure
2,118.77
1,969.12
1,783.75
1,642.86
1,787.37
1,873.96
1,735.16
1,604.72
1,321.93
1,068.29
1,026.98
Power & Fuel Cost
-
327.47
252.52
242.12
303.56
336.22
284.99
260.48
223.12
164.76
171.49
% Of Sales
-
13.83%
11.95%
12.45%
14.81%
15.82%
14.46%
13.06%
13.88%
12.87%
15.68%
Employee Cost
-
308.67
271.51
250.18
273.90
288.46
261.32
233.11
239.14
209.28
148.39
% Of Sales
-
13.04%
12.85%
12.87%
13.36%
13.57%
13.26%
11.68%
14.88%
16.35%
13.56%
Manufacturing Exp.
-
327.46
300.27
261.04
268.36
277.75
261.27
177.66
140.63
99.64
76.49
% Of Sales
-
13.83%
14.21%
13.43%
13.09%
13.07%
13.25%
8.91%
8.75%
7.79%
6.99%
General & Admin Exp.
-
80.60
79.46
88.70
92.60
91.87
88.58
160.86
108.57
85.45
82.19
% Of Sales
-
3.40%
3.76%
4.56%
4.52%
4.32%
4.49%
8.06%
6.75%
6.68%
7.51%
Selling & Distn. Exp.
-
92.92
81.19
78.23
87.59
95.31
90.33
92.61
83.05
63.90
59.54
% Of Sales
-
3.92%
3.84%
4.02%
4.27%
4.48%
4.58%
4.64%
5.17%
4.99%
5.44%
Miscellaneous Exp.
-
33.80
63.21
41.73
42.12
38.84
37.25
32.96
33.18
32.77
59.54
% Of Sales
-
1.43%
2.99%
2.15%
2.05%
1.83%
1.89%
1.65%
2.06%
2.56%
15.49%
EBITDA
436.28
398.64
328.74
301.12
262.80
251.38
236.24
390.28
285.60
211.46
66.96
EBITDA Margin
17.08%
16.84%
15.56%
15.49%
12.82%
11.83%
11.98%
19.56%
17.77%
16.52%
6.12%
Other Income
27.11
22.92
28.64
29.70
26.82
22.17
13.99
11.92
26.50
34.59
161.15
Interest
8.14
8.61
18.12
22.91
25.34
28.18
27.21
25.00
27.10
30.83
32.90
Depreciation
109.90
106.00
96.48
86.82
100.37
91.07
71.09
56.93
50.45
44.48
35.12
PBT
345.35
306.95
242.78
221.10
163.91
154.30
151.94
320.27
234.54
170.73
160.08
Tax
118.55
102.03
78.08
81.41
82.16
59.19
61.93
90.79
74.17
56.04
55.07
Tax Rate
34.33%
33.24%
32.16%
36.82%
37.28%
38.36%
40.76%
28.13%
28.74%
32.69%
34.40%
PAT
226.80
200.94
155.78
128.33
132.60
91.51
89.78
218.18
171.01
101.44
94.22
PAT before Minority Interest
227.19
204.93
164.69
139.69
138.25
95.11
90.01
231.91
183.87
115.40
105.01
Minority Interest
0.39
-3.99
-8.91
-11.36
-5.65
-3.60
-0.23
-13.73
-12.86
-13.96
-10.79
PAT Margin
8.88%
8.49%
7.37%
6.60%
6.47%
4.31%
4.55%
10.94%
10.64%
7.93%
8.61%
PAT Growth
28.23%
28.99%
21.39%
-3.22%
44.90%
1.93%
-58.85%
27.58%
68.58%
7.66%
 
Unadjusted EPS
13.11
11.42
9.28
7.65
7.06
4.88
4.79
11.71
9.15
10.90
11.11

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
1,564.35
1,382.79
1,192.26
1,088.71
1,105.98
1,059.15
947.02
745.54
592.87
503.87
Share Capital
18.90
18.87
18.84
18.82
18.78
18.75
18.74
18.69
18.67
18.67
Total Reserves
1,542.35
1,362.31
1,172.24
1,069.89
1,087.20
1,040.40
928.28
726.85
574.20
485.20
Non-Current Liabilities
43.15
51.63
83.55
101.67
242.49
251.77
255.32
295.32
484.02
556.19
Secured Loans
1.17
1.84
-44.62
6.54
65.15
115.48
55.85
116.40
270.47
347.20
Unsecured Loans
5.46
4.84
80.86
50.13
122.12
82.02
150.47
131.25
168.60
167.85
Long Term Provisions
9.17
7.55
6.54
5.03
5.27
3.99
0.00
0.00
0.00
0.00
Current Liabilities
418.58
413.14
522.09
567.47
567.22
518.37
480.23
388.28
191.46
400.38
Trade Payables
197.57
165.02
134.08
170.83
200.59
176.00
167.04
158.78
133.86
109.99
Other Current Liabilities
85.80
89.54
146.80
153.29
141.90
155.56
154.12
122.53
36.53
76.02
Short Term Borrowings
118.16
142.45
227.05
220.10
205.14
160.28
130.03
96.63
0.00
0.00
Short Term Provisions
17.06
16.13
14.16
23.25
19.59
26.52
29.04
10.33
21.07
214.37
Total Liabilities
2,087.55
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.35
1,509.00
Net Block
735.64
704.81
659.14
792.72
896.75
843.67
661.83
612.46
572.48
588.68
Gross Block
1,018.57
889.91
744.41
1,479.19
1,493.40
1,360.34
1,092.35
981.67
895.67
878.24
Accumulated Depreciation
282.92
185.10
85.28
653.49
596.65
516.67
430.52
369.22
323.20
289.55
Non Current Assets
932.34
942.26
923.65
869.19
969.31
952.34
777.47
709.21
665.48
674.84
Capital Work in Progress
30.28
72.60
84.54
43.32
39.70
83.79
82.55
23.23
43.94
32.21
Non Current Investment
123.25
119.49
129.27
7.80
8.11
1.22
1.23
47.63
49.07
53.94
Long Term Loans & Adv.
29.49
31.49
36.63
25.36
24.75
23.67
31.85
25.89
0.00
0.00
Other Non Current Assets
13.68
13.88
14.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,155.22
970.96
936.41
946.46
1,016.31
950.75
982.57
779.36
651.86
834.16
Current Investments
57.05
4.96
1.74
33.33
29.21
24.34
38.77
27.27
28.83
7.05
Inventories
438.02
386.70
370.43
388.33
434.00
402.59
408.61
310.77
235.18
244.53
Sundry Debtors
475.06
380.58
367.48
370.29
416.65
360.13
361.23
329.04
280.03
268.41
Cash & Bank
128.91
126.06
113.25
99.17
75.41
85.55
110.47
69.79
46.93
60.41
Other Current Assets
56.18
17.64
40.55
8.50
61.04
78.14
63.49
42.49
60.89
253.77
Short Term Loans & Adv.
43.73
55.01
42.97
46.85
50.99
67.93
60.95
40.91
60.89
253.77
Net Current Assets
736.64
557.82
414.32
378.99
449.09
432.38
502.34
391.08
460.40
433.78
Total Assets
2,087.56
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.34
1,509.00

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
212.98
295.26
177.76
325.76
153.32
195.19
236.00
205.24
200.90
56.23
PBT
306.95
242.78
236.87
220.41
154.30
151.94
322.70
258.03
171.43
160.08
Adjustment
107.58
108.48
105.39
54.69
110.41
98.96
75.32
38.02
66.54
28.78
Changes in Working Capital
-90.71
22.80
-80.77
122.05
-50.18
4.88
-72.10
-49.36
11.07
-87.21
Cash after chg. in Working capital
323.83
374.06
261.49
397.13
214.53
255.78
325.91
246.69
249.05
101.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-110.85
-78.79
-83.73
-71.38
-61.20
-60.59
-89.92
-41.45
-47.93
-27.20
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
-74.83
-81.28
-72.66
-6.95
-94.59
-204.55
-98.15
-56.00
-80.12
-84.42
Net Fixed Assets
-54.96
-82.51
338.28
-34.12
-46.70
-56.86
-64.10
-41.02
-37.97
-73.95
Net Investments
-57.22
1.94
-18.56
-106.88
-6.00
9.95
29.49
7.78
0.33
-2.40
Others
37.35
-0.71
-392.38
134.05
-41.89
-157.64
-63.54
-22.76
-42.48
-8.07
Cash from Financing Activity
-83.24
-207.09
-85.59
-161.50
-37.18
-29.35
-86.47
-128.18
-134.26
14.78
Net Cash Inflow / Outflow
54.91
6.89
19.51
157.30
21.55
-38.71
51.38
21.06
-13.48
-13.42
Opening Cash & Equivalents
129.80
113.58
96.52
103.08
108.74
147.45
96.07
75.01
60.41
73.83
Closing Cash & Equivalent
184.68
129.80
113.58
131.25
103.08
108.74
147.45
96.07
46.93
60.41

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.)
82.50
73.08
63.23
57.73
58.78
56.36
50.40
39.74
31.61
26.84
ROA
10.24%
8.73%
7.60%
7.27%
4.89%
4.91%
14.28%
13.11%
8.17%
7.63%
ROE
13.95%
12.82%
12.27%
12.63%
8.81%
9.00%
27.49%
27.59%
21.15%
22.22%
ROCE
19.55%
17.12%
16.61%
16.46%
11.96%
12.64%
27.87%
26.15%
19.78%
20.95%
Fixed Asset Turnover
2.51
2.73
1.85
1.46
1.57
1.69
2.01
1.79
1.50
1.45
Receivable days
65.20
61.16
65.63
66.41
63.37
63.55
60.45
66.06
75.21
78.22
Inventory Days
62.84
61.90
67.49
69.40
68.25
71.47
63.00
59.21
65.79
66.10
Payable days
33.93
31.24
34.63
37.77
36.20
36.05
38.65
41.38
45.24
47.13
Cash Conversion Cycle
94.10
91.82
98.49
98.04
95.41
98.97
84.80
83.90
95.75
97.19
Total Debt/Equity
0.08
0.11
0.27
0.31
0.41
0.41
0.42
0.55
0.74
1.03
Interest Cover
36.64
14.40
10.65
9.70
6.48
6.58
13.91
10.52
6.56
5.87

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.