Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
38/99

BSE: 532486 | NSE: POKARNA

173.20
0.30 (0.17%)
20-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  174.35
  •  176.70
  •  165.00
  •  172.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28177
  •  48.80
  •  274.70
  •  125.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 532.18
  • 9.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 765.67
  • 0.35%
  • 2.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 5.08%
  • 30.18%
  • FII
  • DII
  • Others
  • 0.07%
  • 4.22%
  • 3.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.45
  • 7.31
  • -5.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.69
  • 14.64
  • -6.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 63.43
  • 29.26
  • -6.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 11.98
  • 11.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 5.90
  • 4.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 7.64
  • 6.74

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
110.34
85.09
29.67%
82.07
67.38
21.80%
88.67
97.48
-9.04%
88.10
89.81
-1.90%
Expenses
77.73
57.60
34.95%
62.54
51.31
21.89%
64.96
63.49
2.32%
58.16
57.31
1.48%
EBITDA
32.61
27.49
18.62%
19.53
16.07
21.53%
23.71
33.99
-30.24%
29.94
32.50
-7.88%
EBIDTM
29.55%
32.31%
23.79%
23.85%
26.74%
34.87%
33.99%
36.18%
Other Income
3.40
1.50
126.67%
2.53
1.25
102.40%
1.53
3.89
-60.67%
1.45
3.21
-54.83%
Interest
6.51
7.20
-9.58%
6.68
5.54
20.58%
7.45
7.99
-6.76%
7.68
8.19
-6.23%
Depreciation
5.55
4.97
11.67%
4.70
4.94
-4.86%
4.92
4.49
9.58%
5.10
4.35
17.24%
PBT
23.94
16.82
42.33%
10.68
6.84
56.14%
12.87
25.40
-49.33%
18.61
23.17
-19.68%
Tax
3.58
3.86
-7.25%
1.49
1.42
4.93%
-0.68
5.64
-
4.11
4.52
-9.07%
PAT
20.37
12.96
57.18%
9.19
5.43
69.24%
13.55
19.76
-31.43%
14.50
18.65
-22.25%
PATM
18.46%
15.23%
11.20%
8.06%
15.28%
20.27%
16.46%
20.76%
EPS
6.35
3.89
63.24%
2.75
1.31
109.92%
4.01
1.16
245.69%
4.39
5.55
-20.90%

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
369.18
328.16
367.35
393.94
326.36
230.63
203.55
180.77
166.82
144.11
145.79
Net Sales Growth
8.66%
-10.67%
-6.75%
20.71%
41.51%
13.30%
12.60%
8.36%
15.76%
-1.15%
 
Cost Of Goods Sold
102.31
76.07
76.16
91.22
90.29
51.28
45.17
48.08
44.53
45.66
50.64
Gross Profit
266.87
252.09
291.19
302.72
236.07
179.36
158.38
132.69
122.29
98.44
95.15
GP Margin
72.29%
76.82%
79.27%
76.84%
72.33%
77.77%
77.81%
73.40%
73.31%
68.31%
65.27%
Total Expenditure
263.39
233.88
237.67
259.52
241.40
183.01
168.17
151.72
142.54
129.00
130.17
Power & Fuel Cost
-
22.90
21.20
22.81
21.54
21.35
20.82
16.19
15.16
11.31
10.86
% Of Sales
-
6.98%
5.77%
5.79%
6.60%
9.26%
10.23%
8.96%
9.09%
7.85%
7.45%
Employee Cost
-
34.65
33.05
37.05
32.34
25.00
22.14
21.48
19.71
15.03
15.30
% Of Sales
-
10.56%
9.00%
9.40%
9.91%
10.84%
10.88%
11.88%
11.82%
10.43%
10.49%
Manufacturing Exp.
-
58.41
61.72
67.09
58.21
52.90
47.21
39.28
35.69
30.14
29.86
% Of Sales
-
17.80%
16.80%
17.03%
17.84%
22.94%
23.19%
21.73%
21.39%
20.91%
20.48%
General & Admin Exp.
-
9.24
10.14
12.29
10.42
9.56
11.02
10.13
8.81
8.24
7.98
% Of Sales
-
2.82%
2.76%
3.12%
3.19%
4.15%
5.41%
5.60%
5.28%
5.72%
5.47%
Selling & Distn. Exp.
-
25.88
24.22
25.11
25.29
20.73
20.07
14.88
15.23
13.42
13.65
% Of Sales
-
7.89%
6.59%
6.37%
7.75%
8.99%
9.86%
8.23%
9.13%
9.31%
9.36%
Miscellaneous Exp.
-
6.73
11.18
3.94
3.32
2.19
1.74
1.69
3.41
5.20
13.65
% Of Sales
-
2.05%
3.04%
1.00%
1.02%
0.95%
0.85%
0.93%
2.04%
3.61%
1.30%
EBITDA
105.79
94.28
129.68
134.42
84.96
47.62
35.38
29.05
24.28
15.11
15.62
EBITDA Margin
28.66%
28.73%
35.30%
34.12%
26.03%
20.65%
17.38%
16.07%
14.55%
10.49%
10.71%
Other Income
8.91
5.73
10.01
5.77
7.15
1.07
5.55
3.56
3.50
0.40
3.37
Interest
28.32
28.93
33.11
38.43
33.62
33.02
35.36
44.47
31.07
15.91
10.01
Depreciation
20.27
19.93
17.25
18.27
23.08
20.41
22.30
18.58
18.47
13.32
7.81
PBT
66.10
51.15
89.34
83.48
35.41
-4.73
-16.74
-30.45
-21.76
-13.71
1.16
Tax
8.50
9.01
19.09
14.75
11.97
-8.93
1.49
0.49
-0.23
0.00
0.85
Tax Rate
12.86%
17.61%
21.37%
22.36%
27.63%
-324.73%
-28.93%
-1.61%
1.06%
0.00%
73.28%
PAT
57.61
42.14
70.26
51.21
31.36
11.68
-6.64
-30.94
-21.53
-13.71
0.31
PAT before Minority Interest
57.61
42.14
70.26
51.21
31.36
11.68
-6.64
-30.94
-21.53
-13.71
0.31
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
15.60%
12.84%
19.13%
13.00%
9.61%
5.06%
-3.26%
-17.12%
-12.91%
-9.51%
0.21%
PAT Growth
1.43%
-40.02%
37.20%
63.30%
168.49%
-
-
-
-
-
 
Unadjusted EPS
17.50
14.98
24.90
82.58
50.58
18.83
-10.71
-49.89
-34.72
-22.12
0.51

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
191.34
150.91
96.79
53.04
25.76
15.54
22.18
53.11
74.65
88.36
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
185.14
144.71
90.59
46.84
19.56
9.33
15.98
46.91
68.44
82.16
Non-Current Liabilities
167.19
193.02
196.13
217.57
217.56
214.10
201.74
172.11
304.83
291.95
Secured Loans
63.78
88.80
101.14
113.61
125.89
118.43
111.80
93.88
204.66
195.87
Unsecured Loans
97.68
93.48
78.01
87.17
80.61
76.65
73.16
64.84
93.83
89.47
Long Term Provisions
2.95
3.48
19.69
1.19
0.73
0.82
0.57
1.00
0.00
0.00
Current Liabilities
157.89
164.08
172.15
151.94
176.31
184.60
197.89
206.94
52.61
45.19
Trade Payables
28.30
27.92
24.26
31.16
28.47
22.28
24.10
28.67
29.19
29.91
Other Current Liabilities
55.20
60.82
57.17
47.53
65.69
82.81
93.21
114.96
4.23
3.28
Short Term Borrowings
58.54
52.77
65.41
58.99
70.53
56.86
52.29
43.70
0.00
0.00
Short Term Provisions
15.84
22.58
25.31
14.26
11.61
22.65
28.29
19.62
19.19
12.00
Total Liabilities
516.42
508.01
465.07
422.55
419.63
414.24
421.81
432.16
432.09
425.50
Net Block
250.92
259.56
238.78
240.56
258.66
279.94
294.89
308.40
321.72
115.70
Gross Block
418.62
444.47
408.50
392.65
386.78
388.99
385.98
381.46
377.02
158.04
Accumulated Depreciation
167.70
184.91
169.73
152.09
128.12
109.04
91.09
73.06
55.30
42.34
Non Current Assets
282.35
296.44
277.27
255.47
272.94
290.18
306.27
324.89
328.35
319.89
Capital Work in Progress
1.10
2.83
20.05
5.60
2.63
2.25
3.79
5.75
6.63
204.20
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
20.26
23.35
15.70
8.70
11.07
7.96
6.73
7.02
0.00
0.00
Other Non Current Assets
10.06
10.70
2.74
0.61
0.57
0.03
0.86
3.72
0.00
0.00
Current Assets
234.06
211.57
187.80
167.08
146.69
124.05
115.54
106.80
102.79
104.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
97.15
97.60
88.59
77.18
79.90
68.95
64.31
58.27
41.94
41.91
Sundry Debtors
69.07
66.52
78.50
69.29
53.27
35.68
37.85
38.33
33.20
38.20
Cash & Bank
20.90
27.57
13.18
12.03
6.53
10.92
7.16
3.22
9.04
7.58
Other Current Assets
46.93
3.13
3.19
1.95
6.99
8.49
6.23
6.98
18.63
16.49
Short Term Loans & Adv.
14.86
16.76
4.35
6.63
5.53
7.10
4.67
5.42
17.46
15.53
Net Current Assets
76.17
47.49
15.65
15.14
-29.62
-60.55
-82.35
-100.14
50.18
59.00
Total Assets
516.41
508.01
465.07
422.55
419.63
414.23
421.81
432.16
432.09
425.49

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
77.14
111.03
105.50
60.78
-15.35
7.79
43.21
15.84
19.52
43.36
PBT
55.15
97.13
83.48
35.41
-4.73
-16.74
-30.45
-21.76
-13.71
1.16
Adjustment
48.27
48.92
57.21
57.41
55.38
60.01
69.68
46.77
23.58
17.58
Changes in Working Capital
-5.39
-9.05
-22.99
-28.72
-63.71
-34.92
4.01
-8.99
10.03
25.22
Cash after chg. in Working capital
98.02
137.01
117.70
64.10
-13.06
8.36
43.24
16.01
19.90
43.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.38
-23.80
-12.19
-3.32
-2.29
-0.56
-0.04
-0.16
-0.37
-0.60
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
-0.51
-2.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-29.70
-32.01
-30.67
-15.12
-4.66
-8.90
-2.97
-5.29
-22.22
-67.59
Net Fixed Assets
46.95
-23.64
-21.82
-12.78
-3.08
-5.15
-0.38
0.14
-5.18
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-61.06
Others
-76.65
-8.37
-8.85
-2.34
-1.58
-3.75
-2.59
-5.43
44.02
Cash from Financing Activity
-51.58
-64.66
-75.15
-40.61
16.03
3.15
-38.37
-16.98
4.22
16.82
Net Cash Inflow / Outflow
-4.14
14.36
-0.33
5.05
-3.98
2.04
1.87
-6.42
1.52
-7.41
Opening Cash & Equivalents
4.19
-11.51
8.02
2.87
6.99
4.76
2.77
9.04
7.58
14.56
Closing Cash & Equivalent
1.60
4.19
7.92
8.02
2.87
6.99
4.76
2.77
9.04
7.58

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.)
61.71
48.67
31.22
17.11
8.31
5.01
7.15
16.98
23.77
28.04
ROA
8.23%
14.44%
11.54%
7.45%
2.80%
-1.59%
-7.25%
-4.98%
-3.20%
0.07%
ROE
24.62%
56.73%
68.36%
79.59%
56.55%
-35.23%
-82.70%
-34.08%
-17.07%
0.36%
ROCE
18.46%
31.00%
29.34%
22.66%
11.44%
10.72%
4.89%
2.77%
0.59%
3.00%
Fixed Asset Turnover
0.76
0.87
0.99
0.86
0.61
0.54
0.48
0.45
0.55
0.93
Receivable days
75.21
71.55
67.67
67.03
69.06
64.51
75.02
76.91
89.12
94.90
Inventory Days
108.03
91.86
75.91
85.91
115.57
116.90
120.71
107.75
104.66
104.10
Payable days
40.66
39.69
37.66
44.31
46.93
45.64
56.47
66.72
82.06
87.48
Cash Conversion Cycle
142.58
123.72
105.92
108.63
137.69
135.76
139.26
117.95
111.71
111.53
Total Debt/Equity
1.33
1.79
2.81
5.47
12.04
17.64
11.36
4.69
4.05
3.28
Interest Cover
2.77
3.70
2.72
2.29
1.08
0.85
0.32
0.30
0.14
1.12

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.