Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Electrodes & Welding Equipment

Rating :
89/99

BSE: 509488 | NSE: GRAPHITE

875.40
-6.80 (-0.77%)
13-Dec-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  886.00
  •  893.00
  •  872.00
  •  882.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  375659
  •  3288.52
  •  1127.00
  •  595.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,212.59
  • 6.71
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,429.19
  • 1.93%
  • 4.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.22%
  • 5.75%
  • 10.43%
  • FII
  • DII
  • Others
  • 0.02%
  • 8.11%
  • 10.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.14
  • 10.84
  • 29.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.29
  • 36.61
  • 55.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.79
  • 39.83
  • 105.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.35
  • 18.56
  • 20.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 2.23
  • 3.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 12.96
  • 16.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
2,345.00
0.00
0.00
1,965.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
705.00
0.00
0.00
529.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
1,640.00
0.00
0.00
1,436.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
69.94%
0.00%
73.08%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
44.00
0.00
0.00
30.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.00
0.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
13.00
0.00
0.00
13.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
1,668.00
0.00
0.00
1,451.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
555.00
0.00
0.00
494.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
1,113.00
0.00
0.00
957.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
47.46%
0.00%
48.70%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
57.08
0.00
0.00
49.08
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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
3,265.98
1,467.76
1,532.27
1,710.66
2,009.28
1,948.81
1,912.45
1,443.89
1,347.03
1,501.01
Net Sales Growth
-
122.51%
-4.21%
-10.43%
-14.86%
3.10%
1.90%
32.45%
7.19%
-10.26%
 
Cost Of Goods Sold
-
767.93
583.47
645.83
756.59
903.93
738.42
775.57
533.35
478.71
490.09
Gross Profit
-
2,498.05
884.29
886.44
954.07
1,105.35
1,210.39
1,136.87
910.53
868.32
1,010.92
GP Margin
-
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
59.45%
63.06%
64.46%
67.35%
Total Expenditure
-
1,821.83
1,428.21
1,397.68
1,573.91
1,759.17
1,677.92
1,589.51
1,135.00
951.08
1,193.90
Power & Fuel Cost
-
333.91
266.19
218.83
258.34
277.45
358.95
309.81
216.96
116.41
159.23
% Of Sales
-
10.22%
18.14%
14.28%
15.10%
13.81%
18.42%
16.20%
15.03%
8.64%
10.61%
Employee Cost
-
252.11
222.54
201.16
208.04
202.77
186.05
155.98
130.68
120.26
133.82
% Of Sales
-
7.72%
15.16%
13.13%
12.16%
10.09%
9.55%
8.16%
9.05%
8.93%
8.92%
Manufacturing Exp.
-
261.76
205.27
187.61
204.44
189.59
222.26
199.88
142.67
126.93
221.32
% Of Sales
-
8.01%
13.99%
12.24%
11.95%
9.44%
11.40%
10.45%
9.88%
9.42%
14.74%
General & Admin Exp.
-
34.21
25.46
28.07
28.60
31.18
23.77
22.87
20.82
21.88
19.37
% Of Sales
-
1.05%
1.73%
1.83%
1.67%
1.55%
1.22%
1.20%
1.44%
1.62%
1.29%
Selling & Distn. Exp.
-
116.95
80.85
73.67
79.08
101.63
98.09
83.58
54.62
47.93
79.64
% Of Sales
-
3.58%
5.51%
4.81%
4.62%
5.06%
5.03%
4.37%
3.78%
3.56%
5.31%
Miscellaneous Exp.
-
54.96
44.43
42.51
38.81
52.63
50.37
41.82
35.89
38.97
79.64
% Of Sales
-
1.68%
3.03%
2.77%
2.27%
2.62%
2.58%
2.19%
2.49%
2.89%
6.03%
EBITDA
-
1,444.15
39.55
134.59
136.75
250.11
270.89
322.94
308.89
395.95
307.11
EBITDA Margin
-
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
16.89%
21.39%
29.39%
20.46%
Other Income
-
88.54
86.48
49.44
35.10
44.67
38.97
38.21
34.78
32.33
25.80
Interest
-
8.08
7.89
9.46
15.83
23.89
30.69
18.63
8.65
14.47
35.10
Depreciation
-
51.62
46.39
49.20
43.54
58.10
62.01
48.74
48.62
49.94
44.04
PBT
-
1,472.99
71.75
125.37
112.48
212.78
217.16
293.77
286.40
363.85
253.77
Tax
-
440.99
1.29
42.55
49.29
82.90
82.75
84.70
84.56
129.01
18.25
Tax Rate
-
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
28.50%
30.90%
35.46%
7.19%
PAT
-
1,032.00
70.46
82.82
57.59
129.89
134.41
212.48
189.11
234.84
235.52
PAT before Minority Interest
-
1,032.00
70.46
82.82
57.59
129.89
134.41
212.48
189.11
234.84
235.52
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
11.11%
13.10%
17.43%
15.69%
PAT Growth
-
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
-36.74%
12.36%
-19.47%
-0.29%
 
Unadjusted EPS
-
52.81
3.61
4.24
2.95
6.65
6.88
10.88
10.09
13.73
15.26

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
2,731.82
1,857.56
1,787.98
1,746.38
1,759.28
1,711.86
1,655.72
1,521.88
1,282.85
1,118.77
Share Capital
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
34.30
30.22
Total Reserves
2,692.74
1,818.48
1,748.90
1,707.30
1,720.20
1,672.78
1,616.64
1,482.80
1,248.55
1,084.57
Non-Current Liabilities
48.18
86.68
90.75
127.00
193.31
226.08
230.51
137.99
397.84
590.66
Secured Loans
0.00
0.00
0.00
41.72
100.23
126.91
157.63
74.57
156.06
345.61
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
168.28
182.86
Long Term Provisions
3.07
2.80
3.15
3.15
2.94
2.39
1.83
1.37
0.00
0.00
Current Liabilities
950.86
616.11
2,005.58
721.68
843.86
1,013.87
829.47
628.75
304.85
300.58
Trade Payables
411.90
216.62
171.17
209.35
241.60
182.26
186.89
170.12
182.22
202.58
Other Current Liabilities
175.21
85.46
98.79
147.05
138.77
118.51
80.40
72.53
11.26
17.52
Short Term Borrowings
272.18
259.23
302.34
262.39
322.88
575.89
435.74
262.67
0.00
0.00
Short Term Provisions
91.57
54.80
1,433.28
102.90
140.61
137.20
126.44
123.42
111.37
80.48
Total Liabilities
3,730.86
2,560.35
3,884.31
2,595.06
2,796.45
2,951.81
2,715.70
2,288.62
1,985.54
2,010.01
Net Block
701.57
667.39
591.20
639.78
696.32
712.69
603.07
503.14
525.11
559.12
Gross Block
849.33
762.38
640.49
1,389.42
1,407.18
1,351.93
1,181.39
1,030.86
1,004.24
994.62
Accumulated Depreciation
147.76
94.99
49.29
749.64
710.86
639.24
578.32
527.73
479.13
435.50
Non Current Assets
906.73
791.77
723.40
776.21
763.18
761.73
864.50
668.26
568.87
674.06
Capital Work in Progress
8.12
32.06
65.49
9.59
3.38
2.67
126.66
95.03
19.55
13.97
Non Current Investment
174.98
65.58
45.36
102.30
42.08
28.40
121.19
44.28
24.21
100.97
Long Term Loans & Adv.
21.65
26.51
21.19
24.31
21.36
17.76
13.37
25.55
0.00
0.00
Other Non Current Assets
0.41
0.23
0.16
0.23
0.04
0.20
0.21
0.26
0.00
0.00
Current Assets
2,824.13
1,768.58
3,160.91
1,818.84
2,033.27
2,190.08
1,851.20
1,620.36
1,416.67
1,335.94
Current Investments
1,032.84
565.43
429.77
267.01
342.66
236.41
128.41
180.93
163.14
0.00
Inventories
786.44
602.09
748.51
991.72
1,035.43
1,220.71
1,037.45
905.75
728.57
694.86
Sundry Debtors
823.52
441.46
474.24
432.61
472.26
515.63
457.39
338.98
291.23
318.17
Cash & Bank
55.58
51.54
21.05
31.49
30.49
16.75
18.96
48.07
80.20
177.08
Other Current Assets
125.75
20.56
25.07
80.82
152.43
200.58
208.99
146.62
153.52
145.83
Short Term Loans & Adv.
85.77
87.50
1,462.27
15.20
14.71
8.76
16.00
9.01
134.57
121.64
Net Current Assets
1,873.27
1,152.47
1,155.33
1,097.16
1,189.41
1,176.21
1,021.73
991.61
1,111.82
1,035.36
Total Assets
3,730.86
2,560.35
3,884.31
2,595.05
2,796.45
2,951.81
2,715.70
2,288.62
1,985.54
2,010.00

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
759.61
260.22
268.25
170.74
579.88
30.31
-27.25
20.05
254.25
257.95
PBT
1,472.99
71.75
125.37
106.88
212.78
217.16
297.18
273.67
363.85
253.77
Adjustment
-6.86
1.35
46.27
41.01
75.55
81.20
39.06
38.62
35.09
107.87
Changes in Working Capital
-265.76
229.61
148.14
75.35
383.48
-219.22
-284.29
-215.32
-47.94
-48.06
Cash after chg. in Working capital
1,200.37
302.71
319.78
223.24
671.82
79.15
51.96
96.98
351.00
313.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-440.76
-42.49
-51.53
-52.50
-91.94
-48.84
-79.20
-76.92
-96.75
-55.63
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
-554.12
-225.45
-89.70
7.19
-114.64
-47.82
-132.66
-119.87
-98.64
-19.36
Net Fixed Assets
-48.96
-83.81
612.54
-12.17
-30.70
-40.55
-171.70
-88.58
-20.16
-125.57
Net Investments
-577.18
-126.57
-57.28
20.15
-154.48
-12.26
-60.70
-20.02
-86.34
-19.35
Others
72.02
-15.07
-644.96
-0.79
70.54
4.99
99.74
-11.27
7.86
125.56
Cash from Financing Activity
-178.85
-39.19
-192.07
-173.43
-453.44
15.35
129.18
67.45
-248.72
-225.63
Net Cash Inflow / Outflow
26.64
-4.42
-13.52
4.50
11.81
-2.16
-30.72
-32.37
-93.11
12.96
Opening Cash & Equivalents
11.36
16.73
28.16
30.41
16.65
18.69
48.04
80.20
177.08
66.38
Closing Cash & Equivalent
40.54
11.36
16.73
31.49
30.41
16.65
18.69
48.04
80.20
177.08

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.)
139.81
95.06
91.50
89.39
90.05
87.62
84.75
77.89
74.80
73.79
ROA
32.81%
2.19%
2.56%
2.14%
4.52%
4.74%
8.49%
8.85%
11.76%
12.42%
ROE
44.97%
3.87%
4.69%
3.29%
7.48%
7.98%
13.37%
13.49%
19.59%
25.19%
ROCE
57.85%
3.79%
6.42%
5.66%
10.12%
10.53%
15.34%
16.27%
23.25%
19.12%
Fixed Asset Turnover
4.08
2.22
1.59
1.28
1.51
1.59
1.79
1.48
1.39
1.70
Receivable days
70.14
107.56
102.78
92.53
86.42
87.90
73.27
76.61
79.78
85.51
Inventory Days
77.00
158.64
197.23
207.28
197.38
204.00
178.78
198.67
186.34
143.94
Payable days
53.59
44.47
43.27
41.25
35.06
31.66
33.91
45.02
59.68
40.40
Cash Conversion Cycle
93.55
221.72
256.75
258.56
248.74
260.24
218.14
230.25
206.44
189.05
Total Debt/Equity
0.10
0.14
0.17
0.21
0.26
0.43
0.36
0.22
0.25
0.47
Interest Cover
183.30
10.09
14.25
7.75
9.91
8.08
16.95
32.65
26.14
8.23

News Update:


  • Graphite India reports around 11 fold jump in Q2 consolidated net profit
    6th Nov 2018, 14:27 PM

    Total income of the company also jumped over 4 fold at Rs 2,389 crore for Q2FY19

    Read More
  • Graphite India - Quarterly Results
    6th Nov 2018, 13:33 PM

    Read More
  • Graphite India decides to halt operations at Bengaluru plant
    10th Oct 2018, 09:05 AM

    The company intends to make up for the production loss during the aforesaid period at its other production facilities

    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.