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

Miscellaneous

Rating :
63/99

BSE: 535648 | NSE: JUSTDIAL

493.25
1.95 (0.40%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  493.95
  •  504.80
  •  488.50
  •  491.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1808670
  •  8921.26
  •  647.00
  •  358.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,315.20
  • 21.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,257.53
  • N/A
  • 3.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.91%
  • 2.93%
  • 9.22%
  • FII
  • DII
  • Others
  • 0.05%
  • 8.98%
  • 44.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.71
  • 11.13
  • 5.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.39
  • 2.79
  • 2.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.23
  • 3.49
  • 0.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 31.58
  • 25.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.10
  • 4.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 29.46
  • 16.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
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 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
85.92
69.59
Net Sales Growth
-
8.79%
7.63%
13.20%
27.86%
76.02%
40.70%
42.28%
52.36%
23.47%
 
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
-
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
85.92
69.59
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
618.59
609.00
523.43
424.52
319.09
194.78
140.29
100.78
77.79
65.31
Power & Fuel Cost
-
10.89
12.05
10.64
10.04
8.58
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.39%
1.68%
1.59%
1.70%
1.86%
0%
0%
0%
0%
0%
Employee Cost
-
441.58
440.88
379.93
308.77
228.70
130.84
92.15
65.37
51.29
41.04
% Of Sales
-
56.48%
61.35%
56.90%
52.35%
49.58%
49.93%
49.47%
49.94%
59.70%
58.97%
Manufacturing Exp.
-
13.67
13.73
14.65
9.87
8.70
63.95
46.05
33.90
25.51
23.26
% Of Sales
-
1.75%
1.91%
2.19%
1.67%
1.89%
24.40%
24.72%
25.90%
29.69%
33.42%
General & Admin Exp.
-
80.33
105.80
86.21
76.61
56.30
0.00
2.09
1.52
0.99
1.01
% Of Sales
-
10.28%
14.72%
12.91%
12.99%
12.20%
0%
1.12%
1.16%
1.15%
1.45%
Selling & Distn. Exp.
-
66.42
32.11
25.28
16.99
14.72
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
8.50%
4.47%
3.79%
2.88%
3.19%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.70
4.43
6.72
2.24
2.09
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.73%
0.62%
1.01%
0.38%
0.45%
0%
0%
0%
0%
0%
EBITDA
-
163.18
109.61
144.23
165.28
142.20
67.28
45.97
30.13
8.13
4.28
EBITDA Margin
-
20.87%
15.25%
21.60%
28.02%
30.83%
25.67%
24.68%
23.02%
9.46%
6.15%
Other Income
-
67.12
87.03
80.03
49.27
39.95
14.96
3.65
3.86
5.89
2.02
Interest
-
0.00
0.00
0.00
0.00
0.00
0.02
0.50
0.42
0.56
0.78
Depreciation
-
36.42
40.14
31.10
24.10
17.29
9.02
7.03
5.25
4.08
2.67
PBT
-
193.88
156.50
193.16
190.45
164.86
73.20
42.09
28.31
9.38
2.85
Tax
-
50.68
35.14
50.39
51.61
44.25
20.92
13.48
9.88
2.44
1.14
Tax Rate
-
26.14%
22.45%
26.09%
27.10%
26.84%
28.58%
32.03%
34.90%
26.01%
40.00%
PAT
-
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.44
6.94
1.71
PAT before Minority Interest
-
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.43
6.94
1.71
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
PAT Margin
-
18.32%
16.89%
21.38%
23.54%
26.15%
19.95%
15.36%
14.09%
8.08%
2.46%
PAT Growth
-
18.00%
-15.00%
2.83%
15.11%
130.70%
82.73%
55.15%
165.71%
305.85%
 
Unadjusted EPS
-
20.97
17.46
20.26
19.75
17.23
10.17
5.51
215.19
81.05
19.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
979.34
905.30
739.49
673.36
534.45
107.24
93.16
63.68
43.90
36.55
Share Capital
67.39
69.54
69.47
70.49
70.15
53.07
52.10
1.11
1.11
1.11
Total Reserves
869.85
797.92
638.99
587.68
463.76
53.29
40.73
60.30
41.92
34.83
Non-Current Liabilities
6.26
-13.90
7.51
177.30
125.09
1.38
0.47
0.47
-6.66
-0.09
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.32
0.00
0.03
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.48
3.02
5.60
Long Term Provisions
0.00
3.37
2.75
175.66
120.15
0.00
0.00
0.00
1.53
1.50
Current Liabilities
412.12
350.06
301.15
287.17
225.57
138.24
94.53
57.85
48.59
41.92
Trade Payables
21.22
13.34
19.28
13.69
9.25
4.39
5.02
3.05
2.01
2.86
Other Current Liabilities
383.86
323.77
280.00
253.18
197.91
132.55
87.45
53.48
45.09
37.96
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
7.04
12.95
1.87
20.30
18.41
1.29
2.06
1.32
1.49
1.10
Total Liabilities
1,397.72
1,241.46
1,048.15
1,137.83
885.11
246.86
188.16
122.14
85.83
78.38
Net Block
148.90
156.07
138.82
92.15
52.80
34.84
27.32
19.20
14.87
13.08
Gross Block
329.34
302.11
244.54
170.62
107.98
34.84
46.41
34.16
25.14
19.43
Accumulated Depreciation
180.44
146.04
105.72
78.47
55.18
0.00
19.09
14.96
10.26
6.36
Non Current Assets
1,291.43
1,098.79
975.34
304.92
361.59
56.38
41.91
34.89
21.27
19.20
Capital Work in Progress
0.00
8.59
8.59
0.00
1.14
1.19
0.00
0.00
0.00
0.00
Non Current Investment
1,120.45
909.52
775.23
0.00
154.71
0.00
0.00
7.85
3.20
3.06
Long Term Loans & Adv.
18.80
22.71
48.46
211.39
152.70
19.54
13.24
7.82
3.20
3.05
Other Non Current Assets
3.28
1.90
4.24
1.38
0.25
0.81
1.34
0.03
0.01
0.01
Current Assets
104.57
140.10
72.81
832.91
523.53
190.48
146.25
93.61
64.74
56.65
Current Investments
22.19
54.73
20.06
772.17
470.99
156.80
115.97
77.98
40.25
40.70
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.08
0.00
0.00
1.10
0.04
0.07
0.77
Cash & Bank
57.67
52.64
33.67
42.22
36.90
23.73
20.12
12.12
20.43
13.77
Other Current Assets
24.71
18.02
13.04
9.23
15.63
9.95
9.06
3.48
3.99
1.41
Short Term Loans & Adv.
5.64
14.71
6.04
9.21
5.48
2.47
2.98
1.36
1.18
0.46
Net Current Assets
-307.55
-209.96
-228.34
545.73
297.95
52.25
51.72
35.77
16.15
14.72
Total Assets
1,397.72
1,241.46
1,048.15
1,137.83
885.12
246.86
188.16
128.50
86.01
75.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
226.22
136.28
147.82
184.43
133.04
90.20
60.47
34.98
6.14
14.19
PBT
193.88
156.50
193.16
190.53
164.86
73.62
42.09
28.31
9.38
2.85
Adjustment
-10.60
-26.62
-17.85
-8.57
-21.29
-0.98
5.76
2.91
-1.40
1.39
Changes in Working Capital
88.08
28.60
29.66
58.46
32.72
38.45
25.93
8.23
2.14
13.37
Cash after chg. in Working capital
271.36
158.48
204.97
240.43
176.29
111.09
73.79
39.44
10.11
17.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.14
-22.20
-57.15
-56.00
-43.25
-20.89
-13.32
-4.46
-3.97
-3.42
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
-137.03
-117.83
24.78
-158.50
-128.65
-114.43
-52.78
-29.75
-9.85
-29.81
Net Fixed Assets
-18.64
-57.57
-82.51
-61.50
-46.29
-17.60
-12.27
-9.17
-5.41
-5.53
Net Investments
-178.39
-168.97
-23.11
-146.92
-468.90
-38.58
-29.57
-43.40
-0.06
-28.82
Others
60.00
108.71
130.40
49.92
386.54
-58.25
-10.94
22.82
-4.38
4.54
Cash from Financing Activity
-84.20
0.52
-181.16
-14.11
4.13
29.13
-0.11
0.59
-0.36
19.99
Net Cash Inflow / Outflow
4.99
18.97
-8.56
11.82
8.51
4.90
7.58
5.82
-4.06
4.37
Opening Cash & Equivalents
52.57
33.60
42.16
30.34
21.44
18.01
11.11
5.29
9.35
4.98
Closing Cash & Equivalent
57.56
52.57
33.60
42.16
29.95
21.45
18.01
11.11
5.29
9.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
138.82
124.37
101.98
93.37
76.11
20.27
17.85
12.76
8.92
7.44
ROA
10.85%
10.60%
13.06%
13.73%
21.31%
24.03%
18.53%
18.11%
8.92%
2.96%
ROE
15.91%
15.43%
20.89%
23.29%
37.74%
52.85%
37.21%
35.45%
17.69%
6.85%
ROCE
20.62%
19.06%
27.34%
31.54%
51.38%
73.02%
53.66%
51.12%
22.32%
12.75%
Fixed Asset Turnover
2.48
2.63
3.22
4.23
6.46
6.45
4.62
4.42
3.86
4.16
Receivable days
0.00
0.00
0.00
0.05
0.00
0.00
1.11
0.14
1.78
2.44
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
11.08
11.04
13.03
11.31
8.89
8.43
10.00
8.71
10.86
11.96
Cash Conversion Cycle
-11.08
-11.04
-13.03
-11.26
-8.89
-8.43
-8.89
-8.57
-9.08
-9.52
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.07
0.16
Interest Cover
0.00
0.00
0.00
0.00
0.00
4306.88
84.69
68.40
17.63
4.66

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.