Nifty
Sensex
:
:
11462.20
38095.07
35.35 (0.31%)
70.75 (0.19%)

Finance - NBFC

Rating :
63/99

BSE: 532922 | NSE: EDELWEISS

187.50
-0.35 (-0.19%)
18-Mar-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  191.00
  •  191.65
  •  185.45
  •  187.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2075211
  •  3891.02
  •  342.00
  •  115.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,486.29
  • 17.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60,883.74
  • 0.72%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.97%
  • 3.63%
  • 20.12%
  • FII
  • DII
  • Others
  • 0.09%
  • 3.43%
  • 39.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.95
  • 31.33
  • 25.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.53
  • 25.82
  • 8.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.87
  • 33.65
  • 34.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.58
  • 16.83
  • 21.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 2.39
  • 3.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.13
  • 10.11
  • 10.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
2,775.68
2,205.46
25.85%
2,650.03
2,017.24
31.37%
2,435.47
2,068.99
17.71%
2,608.73
1,929.30
35.22%
Expenses
1,087.24
860.53
26.35%
1,004.32
742.05
35.34%
921.76
749.19
23.03%
1,272.91
922.32
38.01%
EBITDA
1,688.44
1,344.93
25.54%
1,645.71
1,275.19
29.06%
1,513.71
1,319.80
14.69%
1,335.82
1,006.98
32.66%
EBIDTM
60.83%
60.98%
62.10%
63.21%
62.15%
63.79%
51.21%
52.19%
Other Income
15.01
18.77
-20.03%
22.56
12.99
73.67%
40.67
10.84
275.18%
12.54
8.28
51.45%
Interest
1,212.81
992.00
22.26%
1,178.54
950.04
24.05%
1,109.84
919.74
20.67%
951.21
725.45
31.12%
Depreciation
32.83
23.00
42.74%
31.32
23.07
35.76%
26.88
22.24
20.86%
33.43
35.18
-4.97%
PBT
457.81
348.70
31.29%
458.41
315.07
45.49%
417.66
388.66
7.46%
363.72
254.63
42.84%
Tax
199.65
130.06
53.51%
181.54
134.19
35.29%
158.84
163.07
-2.59%
144.49
110.80
30.41%
PAT
258.16
218.64
18.08%
276.87
180.88
53.07%
258.82
225.59
14.73%
219.23
143.83
52.42%
PATM
9.30%
9.91%
10.45%
8.97%
10.63%
10.90%
8.40%
7.46%
EPS
2.42
2.58
-6.20%
2.92
2.17
34.56%
2.84
2.40
18.33%
2.71
2.04
32.84%

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
10,469.91
10,586.46
13,560.96
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
1,441.49
1,118.11
1,140.98
Net Sales Growth
27.36%
-21.93%
153.48%
37.89%
43.16%
21.83%
27.79%
20.77%
28.92%
-2.00%
 
Cost Of Goods Sold
0.00
1,938.08
6,929.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
10,469.91
8,648.38
6,631.85
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
1,441.49
1,118.11
1,140.98
GP Margin
100.00%
81.69%
48.90%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,286.23
5,564.65
9,728.37
2,082.62
1,481.29
1,117.32
807.24
678.49
544.62
587.53
663.36
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.04
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.49%
0%
0%
Employee Cost
-
1,354.91
1,102.15
882.13
708.63
458.02
363.91
271.21
235.42
158.16
163.41
% Of Sales
-
12.80%
8.13%
16.49%
18.26%
16.90%
16.36%
15.58%
16.33%
14.15%
14.32%
Manufacturing Exp.
-
889.43
719.72
248.32
199.33
141.53
128.93
108.24
117.83
150.06
160.78
% Of Sales
-
8.40%
5.31%
4.64%
5.14%
5.22%
5.80%
6.22%
8.17%
13.42%
14.09%
General & Admin Exp.
-
586.55
479.20
369.18
251.82
169.11
178.43
177.94
141.96
92.83
80.31
% Of Sales
-
5.54%
3.53%
6.90%
6.49%
6.24%
8.02%
10.22%
9.85%
8.30%
7.04%
Selling & Distn. Exp.
-
0.00
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%
0%
Miscellaneous Exp.
-
795.68
498.17
583.00
321.51
348.65
135.97
121.11
49.40
186.48
0.00
% Of Sales
-
7.52%
3.67%
10.90%
8.29%
12.86%
6.11%
6.96%
3.43%
16.68%
22.69%
EBITDA
6,183.68
5,021.81
3,832.59
3,267.34
2,398.51
1,592.85
1,417.33
1,062.36
896.87
530.58
477.62
EBITDA Margin
59.06%
47.44%
28.26%
61.07%
61.82%
58.77%
63.71%
61.03%
62.22%
47.45%
41.86%
Other Income
90.78
37.62
26.75
14.15
14.58
9.32
6.75
8.19
6.39
8.75
4.01
Interest
4,452.40
3,529.52
2,809.70
2,620.09
1,831.55
1,210.67
1,113.33
829.65
532.85
194.28
134.93
Depreciation
124.46
111.69
106.44
90.23
71.64
52.41
51.43
42.19
20.40
12.25
17.66
PBT
1,697.60
1,418.23
943.21
571.16
509.90
339.09
259.32
198.70
350.01
332.80
329.04
Tax
684.52
559.85
394.73
235.38
201.70
134.61
88.15
68.09
103.10
87.92
119.91
Tax Rate
40.32%
39.48%
41.85%
41.21%
39.56%
39.70%
33.99%
34.27%
29.46%
26.42%
36.44%
PAT
1,013.08
886.20
594.55
366.73
310.57
207.84
178.46
127.74
233.01
229.16
186.45
PAT before Minority Interest
1,004.64
858.38
548.48
335.79
308.20
204.49
171.17
130.61
246.91
244.88
209.13
Minority Interest
-8.44
27.82
46.07
30.94
2.37
3.35
7.29
-2.87
-13.90
-15.72
-22.68
PAT Margin
9.68%
8.37%
4.38%
6.85%
8.00%
7.67%
8.02%
7.34%
16.16%
20.50%
16.34%
PAT Growth
31.75%
49.05%
62.12%
18.08%
49.43%
16.46%
39.71%
-45.18%
1.68%
22.91%
 
Unadjusted EPS
10.89
10.11
7.26
5.01
4.09
2.86
2.35
1.69
3.10
30.56
24.88

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
6,673.15
4,329.45
3,674.86
3,160.56
2,890.15
2,457.58
2,636.00
2,439.96
2,257.37
2,115.37
Share Capital
91.55
83.26
81.40
79.17
76.91
71.89
75.68
75.20
37.54
37.47
Total Reserves
6,579.10
4,242.10
3,591.40
3,077.14
2,812.73
2,382.12
2,557.82
2,362.62
2,217.94
2,076.62
Non-Current Liabilities
29,528.13
18,124.39
10,677.06
8,341.21
3,669.26
2,029.88
1,097.47
446.12
2,653.54
708.14
Secured Loans
25,213.40
15,684.56
9,184.64
7,234.66
3,240.35
1,600.08
707.46
461.69
725.95
243.93
Unsecured Loans
2,092.65
1,302.85
919.00
863.14
310.00
380.00
370.00
0.00
1,987.87
518.44
Long Term Provisions
1,576.09
1,041.75
531.23
298.62
140.19
72.22
34.42
29.01
0.00
0.00
Current Liabilities
26,048.94
21,200.19
21,756.19
18,510.88
11,213.50
11,472.42
10,546.80
12,071.62
1,142.93
841.78
Trade Payables
2,187.98
2,085.36
1,650.73
1,314.79
872.28
1,023.03
783.33
4,078.13
412.18
228.98
Other Current Liabilities
8,357.49
6,816.71
5,832.54
3,310.05
1,479.17
1,418.63
633.44
684.88
159.66
187.19
Short Term Borrowings
14,924.86
11,839.41
13,861.22
13,583.00
8,725.68
8,973.75
9,047.21
7,223.45
0.00
0.00
Short Term Provisions
578.60
458.70
411.71
303.04
136.37
57.02
82.82
85.16
571.09
425.61
Total Liabilities
63,339.50
44,612.49
36,804.98
30,383.53
18,138.61
16,193.19
14,519.05
15,073.20
6,267.04
3,880.18
Net Block
711.64
636.79
664.16
559.40
481.27
496.06
559.95
227.34
35.43
37.89
Gross Block
1,183.58
1,037.29
991.76
803.87
652.97
642.93
662.87
309.58
73.72
65.71
Accumulated Depreciation
471.94
400.50
327.60
244.47
171.69
146.87
102.92
82.24
38.30
27.82
Non Current Assets
24,739.63
18,228.47
11,729.20
10,026.08
5,880.48
4,328.40
3,455.27
3,116.05
133.94
137.22
Capital Work in Progress
42.16
100.96
30.28
106.44
53.12
2.15
101.89
390.18
23.45
14.86
Non Current Investment
6,699.12
6,041.39
2,000.91
1,602.65
872.41
808.66
731.61
235.38
75.06
84.47
Long Term Loans & Adv.
647.79
671.96
1,258.78
1,197.77
430.61
275.53
380.81
286.17
0.00
0.00
Other Non Current Assets
793.80
837.84
1,315.39
1,023.39
356.01
305.30
135.06
1,274.08
0.00
0.00
Current Assets
38,599.87
26,384.02
25,075.78
20,357.45
12,258.12
11,864.79
11,063.77
11,957.15
6,133.10
3,742.96
Current Investments
2,376.31
836.29
695.52
1,189.62
1,253.90
402.60
669.46
153.34
80.97
22.79
Inventories
16,191.97
10,652.40
11,511.91
8,708.74
3,790.99
3,152.08
3,383.03
1,417.17
1,150.58
464.18
Sundry Debtors
2,625.24
1,098.24
518.60
434.72
420.30
158.32
188.86
3,693.31
84.83
43.52
Cash & Bank
3,925.88
2,618.19
1,934.01
2,365.26
1,963.71
3,708.98
3,274.76
2,410.96
1,699.89
1,694.54
Other Current Assets
13,480.48
1,784.57
1,454.19
977.34
4,829.23
4,442.81
3,547.65
4,282.36
3,116.83
1,517.93
Short Term Loans & Adv.
10,672.58
9,394.32
8,961.56
6,681.77
4,276.19
3,924.05
2,745.76
3,950.71
3,068.49
1,446.93
Net Current Assets
12,550.93
5,183.83
3,319.59
1,846.57
1,044.62
392.37
516.97
-114.47
4,990.17
2,901.18
Total Assets
63,339.50
44,612.49
36,804.98
30,383.53
18,138.60
16,193.19
14,519.04
15,073.20
6,267.04
3,880.18

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
-11,137.49
-497.15
-3,762.08
-9,183.20
-150.81
274.00
-886.92
-5,332.45
-1,871.75
59.00
PBT
1,422.16
957.97
571.16
528.04
351.50
259.32
198.70
350.01
332.80
329.04
Adjustment
2,417.22
1,849.63
1,599.92
1,074.18
691.63
1,227.04
901.15
565.56
38.96
-58.49
Changes in Working Capital
-14,508.00
-2,820.67
-5,565.06
-10,557.21
-1,033.38
-1,065.04
-1,865.31
-6,067.57
-2,113.28
-88.76
Cash after chg. in Working capital
-10,668.61
-13.07
-3,393.97
-8,954.99
9.75
421.32
-765.46
-5,151.99
-1,741.51
181.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-468.87
-484.07
-368.11
-228.21
-160.55
-147.32
-121.46
-180.46
-130.24
-122.78
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
-2,328.35
-4,335.97
-48.11
-862.55
-1,020.49
154.87
-1,099.56
-462.43
128.02
685.22
Net Fixed Assets
0.42
-4.73
-3.35
-2.02
-0.37
-2.38
1.62
-1.98
2.30
1.83
Net Investments
-1,001.93
-106.67
-83.44
-109.28
65.85
34.68
-264.95
-45.93
96.13
-190.49
Others
-1,326.84
-4,224.57
38.68
-751.25
-1,085.97
122.57
-836.23
-414.52
29.59
873.88
Cash from Financing Activity
14,834.63
5,112.36
3,802.11
10,019.14
1,262.96
-1.35
1,791.60
4,571.76
1,753.63
-1,008.48
Net Cash Inflow / Outflow
1,368.79
279.24
-8.08
-26.60
91.66
427.52
-194.88
-1,223.13
9.89
-264.25
Opening Cash & Equivalents
1,050.36
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54
1,944.14
Closing Cash & Equivalent
2,401.21
1,050.36
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54

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.)
72.86
51.95
45.12
39.87
37.57
32.19
34.80
32.42
30.04
28.21
ROA
1.59%
1.35%
1.00%
1.27%
1.19%
1.11%
0.88%
2.31%
4.83%
4.55%
ROE
15.61%
13.72%
9.83%
10.20%
7.65%
6.72%
5.15%
10.52%
11.21%
10.56%
ROCE
10.79%
10.85%
10.98%
11.01%
10.39%
10.15%
8.81%
11.56%
13.43%
14.74%
Fixed Asset Turnover
9.53
13.37
5.96
5.33
4.18
3.41
3.58
7.52
16.04
19.72
Receivable days
64.19
21.76
32.52
40.22
38.96
28.48
406.98
478.33
20.95
35.45
Inventory Days
462.77
298.28
689.78
587.97
467.54
536.13
503.23
325.09
263.56
229.06
Payable days
186.73
91.37
440.37
402.21
523.04
597.26
2027.54
2131.20
360.32
525.42
Cash Conversion Cycle
340.23
228.67
281.92
225.98
-16.54
-32.65
-1117.33
-1327.78
-75.81
-260.92
Total Debt/Equity
7.09
7.72
7.56
7.46
4.48
4.70
3.95
3.22
1.20
0.36
Interest Cover
1.40
1.34
1.22
1.28
1.28
1.23
1.24
1.66
2.71
3.44

Annual Reports:

News Update:


  • Edelweiss Financial Services’ JV to provide extra financial protection to families
    13th Mar 2019, 11:36 AM

    Under the Better-Half Benefit option, if the policyholder passes away, the sum assured is paid out instantly to the nominee

    Read More
  • CDPQ Private Equity Asia to invest Rs 1,800 crore in Edelweiss' arm
    6th Mar 2019, 09:34 AM

    The agreement with CDPQ will enable ECL Finance to capitalize on opportunities in the credit market

    Read More
  • Edelweiss Group, Bank of Singapore ink MoU to form strategic partnership
    14th Feb 2019, 09:43 AM

    This partnership will allow Bank of Singapore to significantly raise its profile in one of Asia’s fastest growing wealth markets

    Read More
  • Edelweiss receives investment of over $200 million into its Private Debt Platform
    12th Feb 2019, 10:42 AM

    For the company, this partnership is the second such global institutional investor partnership in stressed assets

    Read More
  • Edelweiss Financial Services reports 4% fall in Q3 consolidated net profit
    24th Jan 2019, 12:54 PM

    Total consolidated income of the company increased by 25.47% at Rs 2,790.69 crore for Q3FY19

    Read More
  • Edelweiss Financial - Quarterly Results
    24th Jan 2019, 11:42 AM

    Read More
  • Edelweiss Financial Services’ arm closes EISAF II
    17th Jan 2019, 09:02 AM

    The company’s arm has closed EISAF II an India dedicated Alternative Investment Strategy Fund

    Read More
  • Edelweiss Financial Services’ arm raises Rs 1,000 crore via NCD
    4th Jan 2019, 09:16 AM

    The issue has seen a keen interest from retail investors with the retail bucket being oversubscribed by 1.78 times with total collection of Rs 500 crore

    Read More
  • Allium Finance becomes subsidiary of Edelweiss Financial Services
    12th Dec 2018, 09:45 AM

    Earlier, Allium Finance was an associate company

    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.