Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Cement & Construction Materials

Rating :
41/99

BSE: 502175 | NSE: SAURASHCEM

43.50
-0.85 (-1.92%)
21-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  44.00
  •  44.00
  •  42.80
  •  44.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4420
  •  1.92
  •  102.00
  •  38.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 306.86
  • 9.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 242.53
  • 2.25%
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.83%
  • 3.67%
  • 14.24%
  • FII
  • DII
  • Others
  • 0.61%
  • 0.28%
  • 7.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.54
  • 2.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.94
  • -4.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.81
  • 12.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 7.77
  • 10.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.73
  • 1.34
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 5.71
  • 7.39

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 13
Mar 12
Mar 11
Mar 10
Dec 08
Net Sales
-
573.65
470.19
529.70
562.71
531.36
540.33
439.98
392.70
574.34
712.72
Net Sales Growth
-
22.00%
-11.23%
-5.87%
5.90%
-1.66%
22.81%
12.04%
-31.63%
-19.42%
 
Cost Of Goods Sold
-
29.57
24.70
42.96
37.82
63.29
48.32
37.36
14.13
104.11
118.84
Gross Profit
-
544.09
445.48
486.74
524.89
468.08
492.01
402.62
378.57
470.24
593.89
GP Margin
-
94.85%
94.74%
91.89%
93.28%
88.09%
91.06%
91.51%
96.40%
81.87%
83.33%
Total Expenditure
-
523.75
440.81
466.96
474.02
473.53
427.96
399.81
373.02
486.90
674.02
Power & Fuel Cost
-
158.83
129.19
119.93
154.69
153.22
150.83
159.28
152.28
141.06
272.22
% Of Sales
-
27.69%
27.48%
22.64%
27.49%
28.84%
27.91%
36.20%
38.78%
24.56%
38.19%
Employee Cost
-
41.50
39.10
39.10
35.11
30.03
28.24
24.91
24.13
26.97
32.65
% Of Sales
-
7.23%
8.32%
7.38%
6.24%
5.65%
5.23%
5.66%
6.14%
4.70%
4.58%
Manufacturing Exp.
-
109.77
120.39
126.12
114.22
102.58
89.41
79.43
70.22
74.70
82.15
% Of Sales
-
19.14%
25.60%
23.81%
20.30%
19.31%
16.55%
18.05%
17.88%
13.01%
11.53%
General & Admin Exp.
-
21.63
18.10
11.22
11.16
12.16
14.12
8.31
7.01
7.83
11.72
% Of Sales
-
3.77%
3.85%
2.12%
1.98%
2.29%
2.61%
1.89%
1.79%
1.36%
1.64%
Selling & Distn. Exp.
-
145.85
93.63
114.90
110.38
97.37
86.73
79.79
90.93
112.26
137.29
% Of Sales
-
25.42%
19.91%
21.69%
19.62%
18.32%
16.05%
18.13%
23.16%
19.55%
19.26%
Miscellaneous Exp.
-
16.61
15.70
12.74
10.64
14.88
10.30
10.73
14.32
19.97
137.29
% Of Sales
-
2.90%
3.34%
2.41%
1.89%
2.80%
1.91%
2.44%
3.65%
3.48%
2.69%
EBITDA
-
49.90
29.38
62.74
88.69
57.83
112.37
40.17
19.68
87.44
38.70
EBITDA Margin
-
8.70%
6.25%
11.84%
15.76%
10.88%
20.80%
9.13%
5.01%
15.22%
5.43%
Other Income
-
17.71
10.80
13.13
7.92
5.32
10.05
6.08
4.98
21.24
20.50
Interest
-
3.42
3.65
4.81
13.38
16.37
33.38
44.70
42.78
56.92
59.01
Depreciation
-
17.74
15.38
12.69
34.88
25.88
34.43
22.03
23.98
29.94
27.28
PBT
-
46.46
21.13
58.37
48.35
20.90
54.61
-20.49
-42.09
21.82
-27.09
Tax
-
-16.01
7.23
24.94
11.64
0.01
32.05
0.00
14.96
8.88
-6.05
Tax Rate
-
-34.46%
34.22%
36.28%
14.69%
0.05%
14.85%
0.00%
-35.54%
30.78%
11.26%
PAT
-
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
-57.06
19.97
-47.66
PAT before Minority Interest
-
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
-57.06
19.97
-47.66
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.89%
2.96%
8.27%
12.02%
3.93%
34.00%
-4.66%
-14.53%
3.48%
-6.69%
PAT Growth
-
349.03%
-68.24%
-35.22%
223.49%
-88.62%
-
-
-
-
 
Unadjusted EPS
-
9.03
2.17
7.51
13.03
3.91
35.71
-4.18
-11.32
4.31
-9.57

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
Dec 08
Shareholder's Funds
415.58
360.43
265.04
236.24
168.63
147.91
-35.25
-12.55
46.78
26.51
Share Capital
69.19
69.19
60.19
58.07
58.07
58.07
58.07
58.07
58.07
58.07
Total Reserves
345.32
291.24
204.85
178.17
110.56
89.84
-93.32
-70.62
-11.29
-31.56
Non-Current Liabilities
33.19
77.42
32.18
28.90
58.38
129.48
84.20
101.49
211.16
281.39
Secured Loans
2.96
2.12
1.20
0.00
37.81
114.46
102.66
121.34
258.46
337.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
29.87
48.71
25.13
30.38
13.45
8.08
7.25
5.89
0.00
0.00
Current Liabilities
153.53
151.95
160.03
150.65
189.51
157.15
373.52
351.68
204.01
178.60
Trade Payables
52.18
50.74
27.45
45.71
34.75
36.30
43.27
45.31
44.17
34.99
Other Current Liabilities
75.60
83.41
70.93
91.86
145.36
112.60
322.56
295.45
146.97
131.12
Short Term Borrowings
13.06
14.62
17.92
4.43
5.75
5.73
5.40
7.87
0.00
0.00
Short Term Provisions
12.68
3.19
43.74
8.64
3.65
2.52
2.28
3.05
12.88
12.49
Total Liabilities
602.30
589.80
457.25
415.79
416.52
434.54
422.47
440.62
461.95
486.50
Net Block
333.97
317.41
201.43
178.06
188.73
206.69
219.08
240.51
262.90
159.77
Gross Block
676.25
650.43
588.83
553.26
549.93
554.27
550.57
555.18
552.53
418.48
Accumulated Depreciation
342.27
333.02
387.40
375.20
361.21
347.58
331.48
314.67
289.63
258.71
Non Current Assets
417.55
426.65
284.40
279.19
285.23
306.15
328.63
349.20
360.66
378.04
Capital Work in Progress
43.30
47.88
39.58
52.60
59.10
64.28
77.28
76.40
82.77
210.32
Non Current Investment
6.14
6.19
14.99
14.99
14.99
14.99
15.00
15.00
14.99
7.96
Long Term Loans & Adv.
32.97
54.48
28.28
32.73
19.23
15.39
13.04
13.51
0.00
0.00
Other Non Current Assets
1.16
0.69
0.12
0.81
3.19
4.80
4.23
3.78
0.00
0.00
Current Assets
184.75
163.16
172.86
136.60
131.28
128.39
93.85
91.42
101.30
108.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
56.29
58.39
48.29
77.53
56.74
66.66
54.46
45.20
32.31
39.26
Sundry Debtors
18.94
14.51
14.08
19.39
16.14
14.07
18.19
25.01
18.44
15.68
Cash & Bank
81.48
69.90
64.05
21.19
40.60
34.22
5.89
8.11
17.63
17.07
Other Current Assets
28.04
6.05
5.09
3.09
17.80
13.44
15.31
13.10
32.91
36.45
Short Term Loans & Adv.
20.75
14.30
41.35
15.41
13.19
9.42
14.69
12.20
32.53
33.95
Net Current Assets
31.22
11.20
12.83
-14.05
-58.22
-28.76
-279.67
-260.26
-102.72
-70.14
Total Assets
602.30
589.81
457.26
415.79
416.51
434.54
422.48
440.62
461.96
486.50

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
Dec 08
Cash From Operating Activity
49.17
34.26
72.42
78.20
82.70
126.65
27.19
32.29
133.72
-15.07
PBT
46.46
21.13
68.74
79.25
20.90
215.76
-20.49
-42.09
23.16
-47.67
Adjustment
10.38
11.81
-3.66
12.63
42.36
-100.03
63.75
69.78
79.48
106.48
Changes in Working Capital
1.58
10.93
23.62
6.00
25.35
11.01
-15.83
2.43
32.27
-70.78
Cash after chg. in Working capital
58.42
43.88
88.70
97.88
88.61
126.74
27.43
30.11
134.92
-11.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.25
-9.62
-16.28
-19.68
-5.91
-0.08
-0.24
2.18
-1.20
-3.09
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
-25.73
-25.43
-23.56
18.41
-2.20
18.83
-4.10
-2.24
-4.09
-75.06
Net Fixed Assets
-21.23
-69.91
-21.59
2.22
9.51
9.31
3.73
3.71
-7.33
-128.65
Net Investments
0.00
9.87
0.00
0.00
0.00
0.00
0.00
0.30
-6.70
7.85
Others
-4.50
34.61
-1.97
16.19
-11.71
9.52
-7.83
-6.25
9.94
45.74
Cash from Financing Activity
-23.42
-6.51
-65.27
-100.25
-81.73
-134.47
-24.33
-31.42
-129.06
-31.63
Net Cash Inflow / Outflow
0.02
2.32
-16.41
-3.64
-1.23
11.01
-1.23
-1.37
0.56
-121.76
Opening Cash & Equivalents
5.64
3.32
19.73
23.37
20.83
9.82
5.59
9.48
17.07
138.83
Closing Cash & Equivalent
5.66
5.64
3.32
19.73
40.60
20.83
4.35
8.11
17.63
17.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Book Value (Rs.)
59.91
52.09
43.67
44.34
31.10
27.01
-8.88
-4.87
6.27
0.04
ROA
10.48%
2.66%
10.03%
16.25%
4.91%
42.87%
-4.75%
-12.64%
4.21%
-9.12%
ROE
16.12%
4.46%
17.88%
35.02%
14.05%
395.73%
0.00%
-1593.77%
123.66%
-715.05%
ROCE
12.31%
7.51%
27.84%
34.89%
12.28%
121.11%
20.53%
0.31%
26.73%
1.45%
Fixed Asset Turnover
0.89
0.86
1.04
1.14
1.06
1.09
0.87
0.79
1.28
1.90
Receivable days
10.31
9.83
10.31
10.30
9.42
9.82
16.33
18.09
10.05
9.68
Inventory Days
35.35
36.67
38.77
38.93
38.47
36.87
37.67
32.28
21.09
17.67
Payable days
37.00
33.79
29.25
30.00
27.32
33.20
40.27
42.62
29.54
15.19
Cash Conversion Cycle
8.67
12.71
19.83
19.22
20.57
13.49
13.73
7.75
1.60
12.16
Total Debt/Equity
0.04
0.05
0.07
0.05
0.71
1.22
-3.31
-9.12
6.63
47.71
Interest Cover
14.59
6.78
15.30
6.92
2.28
7.46
0.54
0.02
1.51
0.09

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.