Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Cement

Rating :
46/99

BSE: 502175 | NSE: SAURASHCEM

124.30
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  118.50
  •  125.00
  •  116.35
  •  119.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  472116
  •  577.64
  •  126.00
  •  97.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,325.69
  • 33.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,255.19
  • N/A
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.09%
  • 4.35%
  • 22.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.12%
  • 5.81%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 21.49
  • 34.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.34
  • 4.74
  • -44.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 34.91
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 5.62
  • 8.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 0.88
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.49
  • 4.05
  • 1.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
446.69
442.38
0.97%
374.86
328.57
14.09%
446.11
402.93
10.72%
471.42
429.58
9.74%
Expenses
403.55
434.47
-7.12%
364.31
375.38
-2.95%
414.93
387.88
6.97%
441.61
426.44
3.56%
EBITDA
43.14
7.91
445.39%
10.55
-46.81
-
31.18
15.04
107.31%
29.81
3.14
849.36%
EBIDTM
9.66%
1.79%
2.81%
-14.25%
6.99%
3.73%
6.32%
0.73%
Other Income
4.15
4.16
-0.24%
3.33
2.64
26.14%
3.40
2.93
16.04%
3.35
4.54
-26.21%
Interest
1.93
2.59
-25.48%
2.36
2.73
-13.55%
1.72
2.02
-14.85%
1.95
2.30
-15.22%
Depreciation
10.08
9.93
1.51%
10.14
9.69
4.64%
9.82
9.41
4.36%
9.84
8.32
18.27%
PBT
19.89
-0.44
-
0.70
-56.60
-
18.76
6.55
186.41%
21.37
-2.93
-
Tax
7.32
2.35
211.49%
-0.03
-18.62
-
6.55
2.08
214.90%
7.06
-0.27
-
PAT
12.57
-2.79
-
0.73
-37.98
-
12.22
4.47
173.38%
14.31
-2.67
-
PATM
2.81%
-0.63%
0.20%
-11.56%
2.74%
1.11%
3.04%
-0.62%
EPS
1.13
-0.25
-
0.07
-3.43
-
1.10
0.40
175.00%
1.29
-0.24
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,739.08
1,645.29
1,450.88
673.71
608.18
621.70
573.65
470.19
529.70
562.71
531.36
Net Sales Growth
8.46%
13.40%
115.36%
10.77%
-2.17%
8.38%
22.00%
-11.23%
-5.87%
5.90%
 
Cost Of Goods Sold
269.75
145.63
64.01
41.09
2.63
40.26
29.57
24.70
42.96
37.82
63.29
Gross Profit
1,469.33
1,499.66
1,386.87
632.63
605.55
581.44
544.09
445.48
486.74
524.89
468.08
GP Margin
84.49%
91.15%
95.59%
93.90%
99.57%
93.52%
94.85%
94.74%
91.89%
93.28%
88.09%
Total Expenditure
1,624.40
1,639.34
1,387.08
559.14
498.90
616.98
523.75
440.81
466.96
474.02
473.53
Power & Fuel Cost
-
760.95
593.03
165.96
165.59
211.12
158.83
129.19
119.93
154.69
153.22
% Of Sales
-
46.25%
40.87%
24.63%
27.23%
33.96%
27.69%
27.48%
22.64%
27.49%
28.84%
Employee Cost
-
97.82
93.84
45.29
45.17
49.40
41.50
39.10
39.10
35.11
30.03
% Of Sales
-
5.95%
6.47%
6.72%
7.43%
7.95%
7.23%
8.32%
7.38%
6.24%
5.65%
Manufacturing Exp.
-
220.71
237.50
106.26
98.22
120.68
109.77
120.39
126.12
114.22
102.58
% Of Sales
-
13.41%
16.37%
15.77%
16.15%
19.41%
19.14%
25.60%
23.81%
20.30%
19.31%
General & Admin Exp.
-
32.61
32.47
13.46
20.30
21.41
21.64
18.10
11.22
11.16
12.16
% Of Sales
-
1.98%
2.24%
2.00%
3.34%
3.44%
3.77%
3.85%
2.12%
1.98%
2.29%
Selling & Distn. Exp.
-
344.26
344.18
175.33
151.79
159.69
146.43
93.63
114.90
110.38
97.37
% Of Sales
-
20.92%
23.72%
26.02%
24.96%
25.69%
25.53%
19.91%
21.69%
19.62%
18.32%
Miscellaneous Exp.
-
37.36
22.05
11.75
15.19
14.42
16.01
15.70
12.74
10.64
97.37
% Of Sales
-
2.27%
1.52%
1.74%
2.50%
2.32%
2.79%
3.34%
2.41%
1.89%
2.80%
EBITDA
114.68
5.95
63.80
114.57
109.28
4.72
49.90
29.38
62.74
88.69
57.83
EBITDA Margin
6.59%
0.36%
4.40%
17.01%
17.97%
0.76%
8.70%
6.25%
11.84%
15.76%
10.88%
Other Income
14.23
13.09
16.06
12.30
8.41
8.38
17.71
10.80
13.13
7.92
5.32
Interest
7.96
9.29
9.23
4.37
4.68
4.74
3.42
3.65
4.81
13.38
16.37
Depreciation
39.88
38.87
33.17
20.04
19.68
18.34
17.74
15.38
12.69
34.88
25.88
PBT
60.72
-29.12
37.47
102.47
93.34
-9.98
46.46
21.13
58.37
48.35
20.90
Tax
20.90
-7.13
14.36
30.18
20.83
-1.86
-16.01
7.23
24.94
11.64
0.01
Tax Rate
34.42%
24.48%
38.32%
29.45%
26.93%
27.43%
-34.46%
34.22%
36.28%
14.69%
0.05%
PAT
39.83
-21.99
23.11
72.29
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
PAT before Minority Interest
39.83
-21.99
23.11
72.29
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
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
2.29%
-1.34%
1.59%
10.73%
9.29%
-0.79%
10.89%
2.96%
8.27%
12.02%
3.93%
PAT Growth
202.21%
-
-68.03%
27.92%
-
-
349.03%
-68.24%
-35.22%
223.49%
 
EPS
3.59
-1.98
2.09
6.52
5.10
-0.44
5.64
1.26
3.95
6.10
1.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
882.17
904.25
522.80
450.90
408.27
415.58
360.43
265.04
236.24
168.63
Share Capital
56.72
56.66
69.82
69.52
69.34
69.19
69.19
60.19
58.07
58.07
Total Reserves
767.79
789.03
445.77
372.89
331.99
345.32
291.24
204.85
178.17
110.56
Non-Current Liabilities
99.75
119.35
34.95
39.31
14.53
33.03
77.42
32.18
28.90
58.38
Secured Loans
5.42
10.90
4.62
6.20
4.02
2.96
2.12
1.20
0.00
37.81
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
19.17
27.25
12.83
26.44
12.40
29.71
48.71
25.13
30.38
13.45
Current Liabilities
375.62
378.95
184.66
187.08
172.23
153.53
151.95
160.03
150.65
189.51
Trade Payables
107.48
84.07
36.97
54.61
63.46
52.18
50.74
27.45
45.71
34.75
Other Current Liabilities
204.33
204.31
113.50
111.05
79.91
75.60
83.41
70.93
91.86
145.36
Short Term Borrowings
53.63
82.00
12.78
18.33
25.97
13.06
14.62
17.92
4.43
5.75
Short Term Provisions
10.18
8.57
21.42
3.09
2.88
12.68
3.19
43.74
8.64
3.65
Total Liabilities
1,357.54
1,402.55
742.41
677.29
595.03
602.14
589.80
457.25
415.79
416.52
Net Block
830.95
812.78
345.24
350.91
348.61
333.97
317.41
201.43
178.06
188.73
Gross Block
1,474.79
1,436.63
732.77
721.66
707.24
676.25
650.43
588.83
553.26
549.93
Accumulated Depreciation
643.84
623.85
387.53
370.75
358.63
342.27
333.02
387.40
375.20
361.21
Non Current Assets
1,006.89
930.89
438.99
432.19
413.75
417.57
426.65
284.40
279.19
285.23
Capital Work in Progress
51.09
78.37
60.56
37.94
37.02
43.30
47.88
39.58
52.60
59.10
Non Current Investment
0.02
0.04
7.61
3.54
5.32
6.14
6.19
14.99
14.99
14.99
Long Term Loans & Adv.
46.32
37.79
24.88
39.08
21.51
32.80
54.48
28.28
32.73
19.23
Other Non Current Assets
78.51
1.90
0.71
0.73
1.29
1.35
0.69
0.12
0.81
3.19
Current Assets
350.66
471.66
303.42
245.11
181.28
184.57
163.16
172.86
136.60
131.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
180.32
185.98
55.97
99.66
78.42
56.29
58.39
48.29
77.53
56.74
Sundry Debtors
78.28
59.49
29.02
34.35
15.80
18.94
14.51
14.08
19.39
16.14
Cash & Bank
77.08
209.16
188.06
102.47
80.64
81.48
69.90
64.05
21.19
40.60
Other Current Assets
14.98
8.32
6.26
5.04
6.42
27.86
20.35
46.44
18.50
17.80
Short Term Loans & Adv.
7.72
8.70
24.11
3.60
2.62
20.80
14.30
41.35
15.41
13.19
Net Current Assets
-24.96
92.71
118.76
58.03
9.05
31.04
11.20
12.83
-14.05
-58.22
Total Assets
1,357.55
1,402.55
742.41
677.30
595.03
602.14
589.81
457.26
415.79
416.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
21.45
-8.17
133.86
62.59
14.66
49.26
34.26
72.42
78.20
82.70
PBT
-29.12
37.47
102.47
77.34
-6.78
46.46
21.13
68.74
79.25
20.90
Adjustment
38.25
29.95
16.70
38.63
20.76
10.43
11.81
-3.66
12.63
42.36
Changes in Working Capital
15.57
-64.63
30.22
-39.44
3.96
1.62
10.93
23.62
6.00
25.35
Cash after chg. in Working capital
24.70
2.79
149.39
76.53
17.94
58.51
43.88
88.70
97.88
88.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.25
-10.96
-15.53
-13.94
-3.29
-9.25
-9.62
-16.28
-19.68
-5.91
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
32.45
-29.86
-120.95
-38.38
-15.60
-37.38
-25.43
-23.56
18.41
-2.20
Net Fixed Assets
-10.89
-721.67
-33.72
-15.35
-25.06
-21.23
-69.91
-21.59
2.22
9.51
Net Investments
0.01
7.57
-4.07
1.79
0.82
2.79
9.87
0.00
0.00
0.00
Others
43.33
684.24
-83.16
-24.82
8.64
-18.94
34.61
-1.97
16.19
-11.71
Cash from Financing Activity
-49.12
31.09
-17.17
-23.43
2.88
-11.86
-6.51
-65.27
-100.25
-81.73
Net Cash Inflow / Outflow
4.79
-6.94
-4.25
0.78
1.94
0.02
2.32
-16.41
-3.64
-1.23
Opening Cash & Equivalents
3.22
10.16
8.38
7.60
5.66
5.64
3.32
19.73
23.37
20.83
Closing Cash & Equivalent
8.01
3.22
4.13
8.38
7.60
5.66
5.64
3.32
19.73
40.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
145.36
149.27
73.85
63.64
57.88
59.91
52.09
43.67
44.34
31.10
ROA
-1.59%
2.15%
10.18%
8.88%
-0.82%
10.48%
2.66%
10.03%
16.25%
4.91%
ROE
-2.63%
3.40%
15.09%
13.39%
-1.21%
16.12%
4.46%
17.88%
35.02%
14.05%
ROCE
-2.03%
6.02%
20.91%
17.85%
-0.47%
12.31%
7.51%
27.84%
34.89%
12.28%
Fixed Asset Turnover
1.16
1.37
0.95
0.87
0.92
0.89
0.86
1.04
1.14
1.06
Receivable days
14.88
10.87
16.71
14.73
9.98
10.31
9.83
10.31
10.30
9.42
Inventory Days
39.56
29.73
41.04
52.28
38.69
35.35
36.67
38.77
38.93
38.47
Payable days
240.05
345.09
406.77
44.58
35.03
36.95
33.79
29.25
30.00
27.32
Cash Conversion Cycle
-185.60
-304.49
-349.01
22.42
13.65
8.71
12.71
19.83
19.22
20.57
Total Debt/Equity
0.08
0.12
0.04
0.06
0.08
0.04
0.05
0.07
0.05
0.71
Interest Cover
-2.13
5.06
24.43
17.54
-0.43
14.59
6.78
15.30
6.92
2.28

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.