Nifty
Sensex
:
:
11737.90
39110.21
28.80 (0.25%)
140.41 (0.36%)

Trading

Rating :
60/99

BSE: 532805 | NSE: REDINGTON

92.85
-0.40 (-0.43%)
22-May-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  94.00
  •  94.00
  •  92.00
  •  93.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33759
  •  31.35
  •  139.00
  •  64.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,589.28
  • 7.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,505.80
  • 2.60%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 2.04%
  • 3.26%
  • FII
  • DII
  • Others
  • 0.01%
  • 20.87%
  • 73.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 9.23
  • 7.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.79
  • 4.40
  • 0.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 7.43
  • 4.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 10.78
  • 9.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 1.61
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.19
  • 7.18
  • 6.90

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
12,630.06
11,309.56
11.68%
11,108.51
10,037.47
10.67%
10,214.90
9,373.92
8.97%
11,314.04
10,794.98
4.81%
Expenses
12,353.49
11,100.19
11.29%
10,921.16
9,839.39
10.99%
10,047.80
9,198.53
9.23%
11,081.98
10,561.00
4.93%
EBITDA
276.57
209.37
32.10%
187.35
198.08
-5.42%
167.10
175.39
-4.73%
232.06
233.98
-0.82%
EBIDTM
2.19%
1.85%
1.69%
1.97%
1.64%
1.87%
2.05%
2.17%
Other Income
10.80
10.35
4.35%
23.78
8.10
193.58%
13.94
8.51
63.81%
13.68
18.16
-24.67%
Interest
55.76
38.81
43.67%
47.14
39.26
20.07%
44.00
41.47
6.10%
48.49
37.83
28.18%
Depreciation
16.29
14.85
9.70%
16.61
14.13
17.55%
15.22
13.93
9.26%
14.03
13.78
1.81%
PBT
144.26
166.06
-13.13%
147.38
152.79
-3.54%
121.82
128.50
-5.20%
183.22
200.53
-8.63%
Tax
14.16
39.99
-64.59%
51.29
37.21
37.84%
36.02
29.26
23.10%
39.69
47.21
-15.93%
PAT
130.10
126.07
3.20%
96.09
115.58
-16.86%
85.80
99.24
-13.54%
143.53
153.32
-6.39%
PATM
1.03%
1.11%
0.87%
1.15%
0.84%
1.06%
1.27%
1.42%
EPS
3.73
3.18
17.30%
2.63
2.81
-6.41%
2.22
2.46
-9.76%
3.58
3.82
-6.28%

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
45,267.51
43,459.41
41,114.65
35,442.18
31,559.15
27,944.88
24,164.66
21,192.99
16,703.77
13,757.75
12,668.27
Net Sales Growth
9.04%
5.70%
16.00%
12.30%
12.93%
15.64%
14.02%
26.88%
21.41%
8.60%
 
Cost Of Goods Sold
42,622.03
41,056.63
38,797.97
33,371.82
29,732.90
26,289.82
22,738.05
19,934.75
15,766.11
13,033.14
12,005.69
Gross Profit
2,645.48
2,402.78
2,316.68
2,070.35
1,826.25
1,655.07
1,426.62
1,258.24
937.65
724.61
662.58
GP Margin
5.84%
5.53%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
5.61%
5.27%
5.23%
Total Expenditure
44,404.43
42,639.36
40,285.17
34,657.57
30,854.88
27,283.77
23,511.45
20,577.42
16,234.04
13,403.82
12,345.95
Power & Fuel Cost
-
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%
Employee Cost
-
651.61
625.84
539.57
467.32
410.56
347.76
279.97
206.17
161.13
145.65
% Of Sales
-
1.50%
1.52%
1.52%
1.48%
1.47%
1.44%
1.32%
1.23%
1.17%
1.15%
Manufacturing Exp.
-
206.33
140.15
136.68
119.38
76.75
65.95
55.20
41.20
28.52
28.17
% Of Sales
-
0.47%
0.34%
0.39%
0.38%
0.27%
0.27%
0.26%
0.25%
0.21%
0.22%
General & Admin Exp.
-
342.81
357.82
331.03
286.40
286.99
257.83
223.49
156.88
122.95
115.49
% Of Sales
-
0.79%
0.87%
0.93%
0.91%
1.03%
1.07%
1.05%
0.94%
0.89%
0.91%
Selling & Distn. Exp.
-
263.85
214.14
132.66
144.22
127.98
54.02
27.15
23.33
20.40
9.59
% Of Sales
-
0.61%
0.52%
0.37%
0.46%
0.46%
0.22%
0.13%
0.14%
0.15%
0.08%
Miscellaneous Exp.
-
118.13
149.25
145.80
104.65
91.68
47.83
56.86
40.34
37.67
9.59
% Of Sales
-
0.27%
0.36%
0.41%
0.33%
0.33%
0.20%
0.27%
0.24%
0.27%
0.33%
EBITDA
863.08
820.05
829.48
784.61
704.27
661.11
653.21
615.57
469.73
353.93
322.32
EBITDA Margin
1.91%
1.89%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
2.81%
2.57%
2.54%
Other Income
62.20
64.87
62.96
55.01
75.76
83.08
45.72
34.65
23.56
24.68
18.12
Interest
195.39
197.41
183.25
202.50
181.99
211.51
198.65
168.86
117.73
79.26
108.70
Depreciation
62.15
56.94
54.68
46.82
42.59
38.50
37.87
31.03
24.56
23.43
12.74
PBT
596.68
630.57
654.51
590.31
555.46
494.18
462.41
450.33
351.00
275.92
219.02
Tax
141.16
146.15
177.77
146.23
145.05
127.18
115.07
111.29
86.23
63.90
49.98
Tax Rate
23.66%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
24.57%
23.16%
22.82%
PAT
455.52
481.64
464.22
423.52
386.58
336.64
323.14
292.76
226.00
184.33
159.66
PAT before Minority Interest
482.12
484.42
476.74
444.08
410.42
357.93
347.34
339.04
264.77
212.02
169.04
Minority Interest
26.60
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
-38.77
-27.69
-9.38
PAT Margin
1.01%
1.11%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
1.35%
1.34%
1.26%
PAT Growth
-7.83%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
29.54%
22.61%
15.45%
 
Unadjusted EPS
12.16
12.04
11.61
10.59
9.67
8.43
8.10
7.35
5.72
23.51
20.50

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
3,530.56
3,147.91
2,949.35
2,374.17
2,021.29
1,640.68
1,322.48
1,255.32
1,075.72
1,002.20
Share Capital
80.03
79.97
79.96
79.94
79.90
79.83
79.72
79.27
78.64
77.87
Total Reserves
3,450.53
3,067.94
2,869.39
2,294.23
1,941.40
1,560.85
1,242.77
1,176.06
997.09
924.33
Non-Current Liabilities
170.74
171.34
160.93
260.52
238.43
413.76
535.43
16.76
1,145.22
982.62
Secured Loans
4.23
0.00
0.00
210.80
210.33
385.52
512.08
0.00
599.87
331.40
Unsecured Loans
0.00
0.00
0.00
2.95
0.00
0.00
0.00
0.00
548.72
651.58
Long Term Provisions
189.96
185.16
178.35
49.50
37.08
29.88
23.48
16.23
0.00
0.00
Current Liabilities
6,931.37
6,623.10
7,188.66
5,531.88
4,852.58
4,304.35
3,550.19
3,449.10
1,169.35
794.73
Trade Payables
4,684.00
4,432.96
4,208.87
3,273.68
2,741.54
2,036.99
1,607.21
1,484.20
871.60
551.15
Other Current Liabilities
719.88
595.53
672.57
618.50
596.50
633.46
363.52
313.11
237.38
195.12
Short Term Borrowings
1,453.56
1,515.84
2,239.64
1,521.81
1,454.87
1,604.34
1,548.18
1,589.69
0.00
0.00
Short Term Provisions
73.93
78.77
67.57
117.89
59.66
29.57
31.29
62.10
60.37
48.46
Total Liabilities
10,991.50
10,303.85
10,666.34
8,372.61
7,298.69
6,515.13
5,502.98
5,062.44
3,630.54
3,020.88
Net Block
470.14
476.02
497.62
275.66
259.19
349.94
235.32
211.75
84.70
76.47
Gross Block
616.14
567.66
555.61
521.16
478.12
531.26
385.78
330.91
160.03
135.39
Accumulated Depreciation
146.00
91.64
57.99
245.50
218.93
181.32
150.47
119.16
75.33
58.93
Non Current Assets
722.55
698.54
717.07
352.68
377.96
450.30
314.52
264.11
96.81
87.99
Capital Work in Progress
20.35
0.50
14.25
13.31
22.77
15.30
8.69
1.40
12.10
11.52
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
Long Term Loans & Adv.
183.93
193.52
176.74
39.37
96.00
85.06
70.49
50.96
0.00
0.00
Other Non Current Assets
48.13
28.50
28.46
24.34
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
10,268.95
9,605.31
9,949.28
8,019.94
6,920.74
6,064.83
5,188.45
4,798.34
3,533.74
2,932.90
Current Investments
3.52
4.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,106.62
3,374.56
3,768.15
2,854.34
2,285.26
1,953.17
1,700.00
1,583.28
982.85
779.36
Sundry Debtors
6,072.55
5,087.25
5,344.54
4,418.99
3,925.68
3,016.72
2,219.02
1,870.29
1,816.43
1,404.57
Cash & Bank
541.27
721.21
550.56
531.37
484.61
482.09
483.44
480.60
582.60
602.39
Other Current Assets
544.99
139.96
125.42
129.39
225.19
612.85
786.01
864.17
151.85
146.59
Short Term Loans & Adv.
316.96
277.56
160.61
85.85
110.04
520.63
722.46
834.83
151.80
146.59
Net Current Assets
3,337.58
2,982.21
2,760.62
2,488.06
2,068.15
1,760.48
1,638.27
1,349.24
2,364.39
2,138.16
Total Assets
10,991.50
10,303.85
10,666.35
8,372.62
7,298.70
6,515.13
5,502.97
5,062.45
3,630.55
3,020.89

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
185.62
1,360.47
-142.14
256.83
241.32
287.67
258.42
-70.87
11.05
-99.70
PBT
630.57
654.51
590.31
555.46
485.11
462.41
450.33
351.00
275.92
219.02
Adjustment
238.59
201.40
238.52
219.41
226.58
223.89
208.64
136.92
90.55
114.13
Changes in Working Capital
-532.35
674.08
-789.60
-412.60
-327.71
-254.32
-259.64
-451.31
-283.29
-360.39
Cash after chg. in Working capital
336.81
1,529.99
39.23
362.28
383.98
431.98
399.32
36.62
83.17
-27.24
Interest Paid
0.00
0.00
0.00
0.00
-7.26
-14.71
0.00
-14.77
-9.90
-14.45
Tax Paid
-151.19
-169.52
-181.38
-105.45
-135.40
-129.61
-125.15
-92.72
-62.22
-58.01
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
-19.05
-75.33
-18.08
-5.54
260.45
62.74
-840.62
-236.25
-53.43
-13.33
Net Fixed Assets
-21.29
-3.76
39.66
3.97
-22.58
1.24
-19.51
-11.89
-14.99
-37.97
Net Investments
-2.34
-8.88
-47.38
-62.76
175.42
-68.69
-127.43
-3.95
-138.12
-0.11
Others
4.58
-62.69
-10.36
53.25
107.61
130.19
-693.68
-220.41
99.68
24.75
Cash from Financing Activity
-199.02
-1,130.72
201.64
-224.85
-522.93
-159.79
281.72
197.99
84.43
427.81
Net Cash Inflow / Outflow
-32.45
154.42
41.41
26.44
-21.17
190.62
-300.48
-109.13
42.05
314.78
Opening Cash & Equivalents
530.13
386.10
387.71
487.98
493.28
267.24
466.62
582.60
602.39
182.95
Closing Cash & Equivalent
492.09
530.13
458.73
514.42
472.12
457.86
261.61
466.62
543.66
602.39

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.)
88.23
78.73
73.77
59.40
50.60
41.10
33.18
31.67
27.36
25.74
ROA
4.55%
4.55%
4.66%
5.24%
5.18%
5.78%
6.42%
6.09%
6.38%
6.46%
ROE
14.51%
15.64%
16.68%
18.67%
19.55%
23.44%
26.30%
22.72%
20.41%
19.61%
ROCE
17.16%
16.82%
16.62%
18.33%
18.34%
18.43%
19.88%
18.49%
16.88%
18.78%
Fixed Asset Turnover
73.42
73.21
65.83
63.16
55.37
52.70
59.14
68.05
93.14
98.66
Receivable days
46.86
46.30
50.27
48.26
45.34
39.54
35.21
40.28
42.73
35.78
Inventory Days
27.22
31.71
34.10
29.72
27.68
27.59
28.27
28.04
23.38
21.58
Payable days
39.63
39.91
38.82
35.29
31.95
28.28
27.56
25.99
19.54
8.23
Cash Conversion Cycle
34.45
38.10
45.55
42.69
41.07
38.85
35.92
42.33
46.56
49.13
Total Debt/Equity
0.41
0.48
0.80
0.79
0.88
1.31
1.56
1.27
1.07
0.98
Interest Cover
4.19
4.57
3.92
4.05
3.29
3.33
3.67
3.98
4.48
3.01

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.