Nifty
:
22620.40
Sensex
:
73730.16
50.05 (0.22%)
-609.28 (-0.82%)
Nifty
Sensex
:
:
22620.40
73730.16
50.05 (0.22%)
-609.28 (-0.82%)

Shriram City Union Finance Ltd. - (Amalgamated)

Finance - NBFC

Rating :
N/A

BSE: 532498 | NSE: SHRIRAMCIT

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,894.93
  • 9.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 40,593.11
  • 1.92%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.86%
  • 10.13%
  • 2.96%
  • FII
  • DII
  • Others
  • 26.94%
  • 5.92%
  • 17.19%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 9.41
  • 10.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 1.21
  • 1.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.70
  • 8.03
  • 8.51

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
7,906.96
7,072.97
6,150.98
6,233.92
6,047.67
5,436.72
4,703.59
3,998.19
3,561.70
3,225.56
3,081.20
Net Sales Growth
22.01%
14.99%
-1.33%
3.08%
11.24%
15.59%
17.64%
12.26%
10.42%
4.69%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
7,906.96
7,072.97
6,150.98
6,233.92
6,047.67
5,436.72
4,703.59
3,998.19
3,561.70
3,225.56
3,081.20
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,904.55
2,594.99
2,238.54
2,422.97
2,346.87
2,466.08
2,119.11
1,688.01
1,359.70
1,101.57
998.04
Power & Fuel Cost
-
9.46
8.65
11.73
10.45
9.96
9.34
10.01
8.81
8.51
0.00
% Of Sales
-
0.13%
0.14%
0.19%
0.17%
0.18%
0.20%
0.25%
0.25%
0.26%
0%
Employee Cost
-
1,057.60
830.13
911.37
896.83
748.87
597.30
540.83
426.33
280.33
230.19
% Of Sales
-
14.95%
13.50%
14.62%
14.83%
13.77%
12.70%
13.53%
11.97%
8.69%
7.47%
Manufacturing Exp.
-
245.35
219.93
251.12
332.15
288.28
272.97
236.64
187.33
121.34
134.10
% Of Sales
-
3.47%
3.58%
4.03%
5.49%
5.30%
5.80%
5.92%
5.26%
3.76%
4.35%
General & Admin Exp.
-
338.00
282.24
319.75
295.26
349.20
285.28
259.85
262.19
283.75
229.72
% Of Sales
-
4.78%
4.59%
5.13%
4.88%
6.42%
6.07%
6.50%
7.36%
8.80%
7.46%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
954.03
906.25
940.73
822.62
1,079.72
963.57
650.69
483.84
416.15
0.00
% Of Sales
-
13.49%
14.73%
15.09%
13.60%
19.86%
20.49%
16.27%
13.58%
12.90%
13.11%
EBITDA
5,002.41
4,477.98
3,912.44
3,810.95
3,700.80
2,970.64
2,584.48
2,310.18
2,202.00
2,123.99
2,083.16
EBITDA Margin
63.27%
63.31%
63.61%
61.13%
61.19%
54.64%
54.95%
57.78%
61.82%
65.85%
67.61%
Other Income
6.75
6.97
10.91
6.07
2.91
2.25
5.42
21.41
51.18
54.24
18.73
Interest
3,066.94
2,830.13
2,358.22
2,320.96
2,124.79
1,791.21
1,657.33
1,444.60
1,342.74
1,352.43
1,411.21
Depreciation
86.45
86.23
87.12
89.58
33.53
35.19
35.71
37.62
43.65
30.22
24.94
PBT
1,855.77
1,568.60
1,478.01
1,406.48
1,545.39
1,146.48
896.87
849.37
866.79
795.58
665.74
Tax
474.43
403.85
400.30
373.27
539.86
397.18
312.29
290.75
291.43
260.17
216.35
Tax Rate
25.57%
25.75%
27.08%
26.54%
34.93%
34.64%
34.82%
34.23%
33.62%
32.70%
32.50%
PAT
1,381.34
1,151.77
1,063.53
1,022.63
1,001.74
740.57
578.09
552.07
571.42
532.16
449.44
PAT before Minority Interest
1,364.11
1,164.75
1,077.72
1,033.21
1,005.53
749.30
584.58
558.63
575.35
535.41
449.39
Minority Interest
-17.23
-12.98
-14.19
-10.58
-3.79
-8.73
-6.49
-6.56
-3.93
-3.25
0.05
PAT Margin
17.47%
16.28%
17.29%
16.40%
16.56%
13.62%
12.29%
13.81%
16.04%
16.50%
14.59%
PAT Growth
22.67%
8.30%
4.00%
2.09%
35.27%
28.11%
4.71%
-3.39%
7.38%
18.41%
 
EPS
206.48
172.16
158.97
152.86
149.74
110.70
86.41
82.52
85.41
79.55
67.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
9,278.45
8,387.54
7,423.56
6,584.30
5,734.24
5,187.58
4,648.76
4,215.99
2,999.78
2,289.28
Share Capital
66.63
66.00
66.00
65.99
65.97
65.94
65.93
65.91
59.28
55.42
Total Reserves
9,125.34
8,301.42
7,356.67
6,517.65
5,667.02
5,119.99
4,580.82
4,147.59
2,937.06
2,185.97
Non-Current Liabilities
31,723.66
26,487.27
22,802.34
19,847.80
17,807.19
12,426.34
10,665.31
8,505.97
9,344.21
8,698.09
Secured Loans
24,935.71
20,959.01
18,563.29
16,096.62
13,626.49
8,386.15
6,826.12
5,316.71
7,373.40
7,404.93
Unsecured Loans
6,878.44
5,603.66
4,251.31
3,773.12
4,249.27
2,551.18
3,186.56
2,773.03
1,556.95
870.99
Long Term Provisions
29.32
27.39
29.61
25.30
13.29
1,180.65
190.55
93.29
59.14
39.42
Current Liabilities
7,380.09
6,466.39
6,162.23
7,732.90
7,769.56
8,541.44
6,630.77
5,820.56
4,126.79
5,409.45
Trade Payables
53.10
78.76
80.96
65.36
79.69
4.90
0.00
0.00
0.00
0.00
Other Current Liabilities
450.82
469.21
523.25
346.18
276.91
4,660.15
4,902.89
4,197.83
3,425.08
3,543.14
Short Term Borrowings
2,726.36
2,183.48
2,280.26
4,420.59
5,001.88
3,814.86
1,053.16
1,177.45
383.55
1,602.29
Short Term Provisions
4,149.81
3,734.94
3,277.76
2,900.78
2,411.07
61.53
674.73
445.28
318.16
264.02
Total Liabilities
48,555.31
41,471.93
36,504.42
34,270.55
31,412.59
26,250.95
22,033.95
18,625.06
16,549.39
16,430.90
Net Block
251.36
240.24
251.37
91.10
87.71
83.29
87.25
83.41
102.96
90.10
Gross Block
631.55
544.03
534.09
346.32
317.48
284.12
254.77
214.64
188.29
145.55
Accumulated Depreciation
380.19
303.79
282.71
255.22
229.78
200.82
167.52
131.23
85.33
55.44
Non Current Assets
36,864.50
31,418.10
29,288.07
29,393.23
28,126.55
12,107.54
7,896.91
6,376.81
4,763.27
3,822.62
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
939.27
258.98
331.05
376.64
403.51
377.98
367.42
101.65
12.36
3.01
Long Term Loans & Adv.
39.47
42.26
24.07
22.58
22.56
22.22
28.88
44.82
51.26
56.63
Other Non Current Assets
88.40
78.83
80.57
92.16
79.09
45.49
32.27
137.27
94.00
230.32
Current Assets
11,690.81
10,053.83
7,216.35
4,873.22
3,284.28
14,143.41
14,134.02
12,248.26
11,771.17
12,598.73
Current Investments
370.21
665.16
392.13
544.29
263.94
260.39
346.91
734.65
461.71
21.19
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
4.39
2.30
0.90
0.04
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
6,842.34
5,359.51
3,219.13
1,300.04
541.64
642.05
654.69
802.80
2,485.17
2,181.82
Other Current Assets
4,473.87
231.44
174.00
62.84
2,478.70
13,240.98
13,132.42
10,710.82
8,824.30
10,395.71
Short Term Loans & Adv.
4,195.44
3,795.42
3,430.18
2,966.02
2,454.97
13,162.50
13,069.20
10,621.30
8,641.09
10,161.67
Net Current Assets
4,310.72
3,587.44
1,054.12
-2,859.68
-4,485.28
5,601.97
7,503.25
6,427.70
7,644.38
7,189.28
Total Assets
48,555.31
41,471.93
36,504.42
34,270.55
31,412.60
26,250.95
22,033.94
18,625.07
16,549.39
16,430.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-3,861.27
-1,951.40
445.88
-236.17
-3,373.12
-3,697.25
-1,586.60
-1,241.75
-147.25
-1,469.14
PBT
1,568.60
1,478.01
1,406.48
1,545.39
1,146.48
896.87
849.37
866.79
795.58
665.74
Adjustment
1,040.80
903.45
928.93
816.59
1,063.70
974.40
651.98
465.40
399.42
403.67
Changes in Working Capital
-6,072.07
-3,967.46
-1,427.68
-2,081.35
-5,201.02
-5,245.78
-2,789.04
-2,246.80
-1,078.52
-2,314.74
Cash after chg. in Working capital
-3,462.67
-1,585.99
907.73
280.63
-2,990.84
-3,374.51
-1,287.68
-914.61
116.48
-1,245.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-398.60
-365.41
-461.84
-516.80
-382.28
-322.73
-298.92
-327.14
-263.73
-223.81
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
-133.78
71.94
259.10
-351.82
-16.55
-63.43
-107.59
-207.63
-81.70
-183.94
Net Fixed Assets
-75.12
-13.80
-173.29
-25.17
-27.76
-25.55
-38.27
-25.75
-42.27
-59.89
Net Investments
-818.96
-283.18
135.52
-134.14
-21.00
77.82
189.34
-354.13
-554.54
-55.20
Others
760.30
368.92
296.87
-192.51
32.21
-115.70
-258.66
172.25
515.11
-68.85
Cash from Financing Activity
5,347.72
3,555.34
539.72
1,245.12
3,291.79
3,775.34
1,725.95
665.88
-365.48
2,462.54
Net Cash Inflow / Outflow
1,352.67
1,675.88
1,244.70
657.13
-97.88
14.66
31.76
-783.50
-594.42
809.46
Opening Cash & Equivalents
3,916.42
2,240.54
995.84
338.71
437.51
422.83
391.07
1,174.57
1,768.99
959.54
Closing Cash & Equivalent
5,269.09
3,916.42
2,240.54
995.84
339.63
437.49
422.83
391.07
1,174.57
1,768.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1379.60
1267.70
1124.60
997.02
868.82
786.42
704.37
639.32
502.90
402.74
ROA
2.59%
2.76%
2.92%
3.06%
2.60%
2.42%
2.75%
3.27%
3.25%
3.09%
ROE
13.27%
13.65%
14.76%
16.34%
13.73%
11.89%
12.61%
15.99%
20.50%
23.28%
ROCE
10.87%
11.02%
11.76%
12.34%
11.25%
11.74%
12.44%
13.80%
14.30%
15.76%
Fixed Asset Turnover
12.03
11.41
14.16
18.22
18.07
17.46
17.03
17.68
19.32
26.83
Receivable days
0.17
0.10
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
21.05
20.72
14.21
0.97
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.17
0.10
-21.02
-20.72
-14.21
-0.97
0.00
0.00
0.00
0.00
Total Debt/Equity
3.76
3.44
3.38
3.69
3.99
3.55
3.29
3.03
4.04
5.70
Interest Cover
1.55
1.63
1.61
1.73
1.64
1.54
1.59
1.65
1.59
1.47

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


No Latest News!

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.