Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Electrodes & Welding Equipment

Rating :
52/99

BSE: 509488 | NSE: GRAPHITE

389.85
39.95 (11.42%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  348.15
  •  395.25
  •  348.15
  •  349.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4511547
  •  17588.27
  •  1127.00
  •  308.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,816.65
  • 2.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,033.25
  • 4.87%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.22%
  • 4.42%
  • 12.99%
  • FII
  • DII
  • Others
  • 0.1%
  • 7.63%
  • 9.64%

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
  • 12.41
  • 18.57
  • 20.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 2.36
  • 3.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 12.61
  • 15.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
1,693.00
0.00
0.00
1,855.00
0.00
0.00
2,345.00
0.00
0.00
1,965.00
0.00
0.00
Expenses
829.00
0.00
0.00
772.00
0.00
0.00
705.00
0.00
0.00
529.00
0.00
0.00
EBITDA
864.00
0.00
0.00
1,083.00
0.00
0.00
1,640.00
0.00
0.00
1,436.00
0.00
0.00
EBIDTM
51.03%
0.00%
58.38%
0.00%
69.94%
0.00%
73.08%
0.00%
Other Income
70.00
0.00
0.00
66.00
0.00
0.00
44.00
0.00
0.00
30.00
0.00
0.00
Interest
4.00
0.00
0.00
3.00
0.00
0.00
3.00
0.00
0.00
2.00
0.00
0.00
Depreciation
23.00
0.00
0.00
13.00
0.00
0.00
13.00
0.00
0.00
13.00
0.00
0.00
PBT
852.00
0.00
0.00
1,133.00
0.00
0.00
1,668.00
0.00
0.00
1,451.00
0.00
0.00
Tax
288.00
0.00
0.00
368.00
0.00
0.00
555.00
0.00
0.00
494.00
0.00
0.00
PAT
564.00
0.00
0.00
765.00
0.00
0.00
1,113.00
0.00
0.00
957.00
0.00
0.00
PATM
33.31%
0.00%
41.24%
0.00%
47.46%
0.00%
48.70%
0.00%
EPS
28.82
0.00
0.00
39.18
0.00
0.00
57.08
0.00
0.00
49.08
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
7,858.00
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
0.00%
122.51%
-4.21%
-10.43%
-14.86%
3.10%
1.90%
32.45%
7.19%
-10.26%
 
Cost Of Goods Sold
1,486.00
767.93
583.47
645.83
756.59
903.93
738.42
775.57
533.35
478.71
490.09
Gross Profit
6,372.00
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
81.09%
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
59.45%
63.06%
64.46%
67.35%
Total Expenditure
2,835.00
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
5,023.00
1,444.15
39.55
134.59
136.75
250.11
270.89
322.94
308.89
395.95
307.11
EBITDA Margin
63.92%
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
16.89%
21.39%
29.39%
20.46%
Other Income
210.00
88.54
86.48
49.44
35.10
44.67
38.97
38.21
34.78
32.33
25.80
Interest
12.00
8.08
7.89
9.46
15.83
23.89
30.69
18.63
8.65
14.47
35.10
Depreciation
62.00
51.62
46.39
49.20
43.54
58.10
62.01
48.74
48.62
49.94
44.04
PBT
5,104.00
1,472.99
71.75
125.37
112.48
212.78
217.16
293.77
286.40
363.85
253.77
Tax
1,705.00
440.99
1.29
42.55
49.29
82.90
82.75
84.70
84.56
129.01
18.25
Tax Rate
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
28.50%
30.90%
35.46%
7.19%
PAT
3,399.00
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
3,399.00
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
0.00
PAT Margin
43.26%
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
11.11%
13.10%
17.43%
15.69%
PAT Growth
0.00%
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
-36.74%
12.36%
-19.47%
-0.29%
 
Unadjusted EPS
174.16
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 to shut down operations at Bengaluru plant
    3rd Apr 2019, 14:37 PM

    The company has taken steps to debottle capacity in its other plants

    Read More
  • KSPCB orders Graphite India to shut down operation of Bengaluru plant
    19th Feb 2019, 11:25 AM

    The company has commenced stoppage of graphite furnaces in a phased manner and in sequence

    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.