Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Engineering - Construction

Rating :
37/99

BSE: 523838 | NSE: SIMPLEXINF

232.80
-3.55 (-1.50%)
16-Nov-2018 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  236.15
  •  239.70
  •  232.00
  •  236.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11491
  •  26.75
  •  654.50
  •  195.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,338.89
  • 11.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,765.37
  • 0.21%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.29%
  • 7.75%
  • 10.65%
  • FII
  • DII
  • Others
  • 0.39%
  • 19.78%
  • 12.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 0.90
  • -0.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 5.32
  • -0.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.32
  • 14.06
  • 3.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.31
  • 20.75
  • 20.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.13
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 7.11
  • 7.02

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
Mar 09
Net Sales
-
5,766.87
5,612.49
6,861.12
6,202.43
5,615.41
5,897.49
6,009.80
4,823.84
4,564.30
4,712.56
Net Sales Growth
-
2.75%
-18.20%
10.62%
10.45%
-4.78%
-1.87%
24.59%
5.69%
-3.15%
 
Cost Of Goods Sold
-
1,891.24
1,650.28
1,968.00
2,023.39
1,965.34
2,252.14
2,306.43
1,704.99
0.00
0.00
Gross Profit
-
3,875.63
3,962.21
4,893.12
4,179.04
3,650.07
3,645.35
3,703.37
3,118.85
4,564.30
4,712.56
GP Margin
-
67.21%
70.60%
71.32%
67.38%
65.00%
61.81%
61.62%
64.65%
100%
100%
Total Expenditure
-
5,097.99
4,975.91
6,118.15
5,620.58
5,095.61
5,432.80
5,552.94
4,403.38
4,175.52
4,362.66
Power & Fuel Cost
-
141.28
99.92
132.74
120.83
117.11
132.06
133.11
140.39
0.00
0.00
% Of Sales
-
2.45%
1.78%
1.93%
1.95%
2.09%
2.24%
2.21%
2.91%
0%
0%
Employee Cost
-
530.28
515.14
632.07
561.99
489.76
504.24
464.33
393.35
1,558.31
1,496.18
% Of Sales
-
9.20%
9.18%
9.21%
9.06%
8.72%
8.55%
7.73%
8.15%
34.14%
31.75%
Manufacturing Exp.
-
2,010.98
2,107.41
2,675.95
2,231.76
1,907.89
1,987.19
2,052.61
1,696.85
2,369.13
2,647.99
% Of Sales
-
34.87%
37.55%
39.00%
35.98%
33.98%
33.70%
34.15%
35.18%
51.91%
56.19%
General & Admin Exp.
-
153.80
131.33
119.67
126.16
120.23
115.52
109.73
88.60
110.27
95.29
% Of Sales
-
2.67%
2.34%
1.74%
2.03%
2.14%
1.96%
1.83%
1.84%
2.42%
2.02%
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.
-
370.41
471.83
589.72
556.45
495.28
441.65
486.73
379.20
137.81
0.00
% Of Sales
-
6.42%
8.41%
8.60%
8.97%
8.82%
7.49%
8.10%
7.86%
3.02%
2.61%
EBITDA
-
668.88
636.58
742.97
581.85
519.80
464.69
456.86
420.46
388.78
349.90
EBITDA Margin
-
11.60%
11.34%
10.83%
9.38%
9.26%
7.88%
7.60%
8.72%
8.52%
7.42%
Other Income
-
135.56
161.58
97.92
52.59
41.06
43.35
21.39
24.01
26.30
53.39
Interest
-
470.87
444.96
452.45
393.27
335.15
290.14
232.08
147.78
122.36
151.20
Depreciation
-
183.99
199.01
238.61
153.89
140.09
135.01
118.84
96.35
92.15
78.92
PBT
-
149.58
154.19
149.83
87.28
85.62
82.89
127.33
200.34
200.56
173.18
Tax
-
33.96
19.12
43.20
34.38
26.93
30.88
44.72
74.36
71.48
48.99
Tax Rate
-
22.70%
12.40%
28.83%
39.39%
31.45%
37.25%
35.12%
37.12%
35.64%
28.29%
PAT
-
115.65
137.61
108.92
57.57
58.49
53.28
83.84
124.58
127.15
123.42
PAT before Minority Interest
-
115.62
135.07
106.63
52.90
58.69
52.01
82.61
125.98
129.08
124.19
Minority Interest
-
0.03
2.54
2.29
4.67
-0.20
1.27
1.23
-1.40
-1.93
-0.77
PAT Margin
-
2.01%
2.45%
1.59%
0.93%
1.04%
0.90%
1.40%
2.58%
2.79%
2.62%
PAT Growth
-
-15.96%
26.34%
89.20%
-1.57%
9.78%
-36.45%
-32.70%
-2.02%
3.02%
 
Unadjusted EPS
-
22.81
27.65
21.75
11.59
11.82
10.76
16.91
25.18
25.70
24.95

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
1,630.48
1,532.43
1,409.96
1,481.69
1,433.93
1,300.74
1,205.91
1,087.89
978.05
908.84
Share Capital
9.93
9.93
9.93
9.93
9.93
9.93
9.93
9.93
9.93
9.93
Total Reserves
1,620.55
1,522.50
1,400.03
1,471.76
1,424.00
1,290.81
1,195.98
1,077.96
968.12
877.65
Non-Current Liabilities
682.03
698.98
700.40
751.33
602.86
500.22
300.26
187.04
1,390.78
1,278.35
Secured Loans
551.07
580.43
610.16
541.19
376.85
276.56
87.37
41.11
994.39
769.26
Unsecured Loans
0.00
0.00
0.00
0.04
0.12
0.28
0.56
0.75
308.00
451.20
Long Term Provisions
10.26
12.14
10.43
9.98
9.22
8.73
7.90
7.02
0.00
0.00
Current Liabilities
7,017.02
6,292.37
5,789.13
6,258.98
5,470.10
5,341.61
4,773.04
3,715.84
1,760.30
1,784.04
Trade Payables
1,987.16
1,711.43
1,524.29
1,989.71
1,791.93
1,647.92
1,608.55
1,132.45
1,049.57
898.63
Other Current Liabilities
1,960.39
1,759.33
1,458.12
1,469.63
1,131.09
1,304.78
1,142.78
976.65
697.73
873.51
Short Term Borrowings
2,943.91
2,701.13
2,754.28
2,791.48
2,531.40
2,378.80
2,005.96
1,590.09
0.00
0.00
Short Term Provisions
125.56
120.48
52.44
8.16
15.68
10.11
15.75
16.65
13.00
11.90
Total Liabilities
9,325.99
8,520.78
7,907.38
8,498.14
7,517.31
7,152.41
6,285.09
4,997.09
4,134.10
3,972.65
Net Block
1,102.04
1,179.09
1,288.27
1,239.21
1,195.52
1,234.84
1,278.54
1,124.54
988.11
1,011.06
Gross Block
1,669.78
1,573.58
1,492.19
2,235.24
2,016.30
1,901.06
1,803.92
1,508.88
1,277.14
1,219.41
Accumulated Depreciation
567.74
394.49
203.92
996.03
820.78
666.22
525.38
384.34
289.02
208.35
Non Current Assets
1,255.27
1,329.65
1,443.55
1,470.77
1,606.83
1,581.04
1,546.84
1,362.66
1,009.56
1,027.01
Capital Work in Progress
13.04
14.65
15.49
8.02
104.70
42.91
44.35
27.46
18.69
13.86
Non Current Investment
108.42
109.54
111.18
145.96
134.39
107.30
50.13
22.22
2.75
2.09
Long Term Loans & Adv.
31.73
26.30
28.61
44.66
37.22
34.85
25.53
41.40
0.00
0.00
Other Non Current Assets
0.04
0.07
0.00
32.92
135.00
161.14
148.29
147.04
0.00
0.00
Current Assets
8,070.72
7,191.13
6,463.83
7,027.37
5,910.48
5,571.37
4,738.25
3,634.43
3,124.53
2,945.63
Current Investments
0.24
2.51
5.22
0.68
1.47
2.87
3.89
0.83
0.00
0.00
Inventories
756.76
746.45
736.11
1,016.13
916.92
797.85
879.49
730.35
671.22
679.24
Sundry Debtors
1,450.45
1,529.13
1,289.49
2,374.17
2,157.35
2,304.91
1,688.69
2,317.25
1,806.06
1,682.07
Cash & Bank
110.40
50.94
24.59
33.42
93.84
83.03
73.23
101.87
109.94
119.06
Other Current Assets
5,752.87
3,980.74
3,777.11
2,925.08
2,740.90
2,382.71
2,092.95
484.13
537.31
465.27
Short Term Loans & Adv.
1,006.99
881.36
631.31
677.89
656.87
658.92
542.29
406.65
453.53
385.38
Net Current Assets
1,053.70
898.76
674.70
768.39
440.38
229.76
-34.79
-81.41
1,364.24
1,161.59
Total Assets
9,325.99
8,520.78
7,907.38
8,498.14
7,517.31
7,152.41
6,285.09
4,997.09
4,134.09
3,972.64

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
420.24
673.32
520.44
2.15
245.38
-128.51
42.75
12.73
112.60
72.29
PBT
146.79
153.36
148.53
87.28
85.62
82.89
127.33
200.34
200.56
173.18
Adjustment
590.76
583.91
612.85
628.59
523.33
481.53
444.70
268.90
272.02
286.98
Changes in Working Capital
-255.33
-46.36
-241.99
-729.90
-383.24
-613.34
-481.45
-440.96
-313.86
-358.05
Cash after chg. in Working capital
482.22
690.91
519.39
-14.03
225.71
-48.92
90.58
28.28
158.73
102.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.98
-17.59
1.05
16.18
19.67
-79.59
-47.83
-15.55
-46.13
-29.82
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
-163.53
-132.98
-212.51
-134.40
-126.31
-97.99
-256.41
-261.66
-109.63
-407.19
Net Fixed Assets
-95.82
-80.49
578.47
-66.16
-126.46
-68.38
-308.66
-234.33
-49.09
Net Investments
-0.20
-5.76
19.52
-13.56
-7.16
-48.63
-29.07
-21.48
-7.64
Others
-67.51
-46.73
-810.50
-54.68
7.31
19.02
81.32
-5.85
-52.90
Cash from Financing Activity
-198.29
-514.14
-317.52
71.11
-105.71
236.71
193.94
219.63
-7.46
314.47
Net Cash Inflow / Outflow
58.42
26.20
-9.59
-61.14
13.36
10.21
-19.72
-29.30
-4.50
-20.43
Opening Cash & Equivalents
47.47
22.62
33.97
93.27
78.30
66.39
83.17
109.94
119.06
124.72
Closing Cash & Equivalent
105.59
47.47
22.47
32.88
93.27
78.30
66.39
83.17
109.94
119.06

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.)
329.71
309.89
285.12
299.63
289.97
263.03
243.86
219.99
197.69
179.40
ROA
1.30%
1.64%
1.30%
0.66%
0.80%
0.77%
1.46%
2.76%
3.18%
3.13%
ROE
7.31%
9.18%
7.38%
3.63%
4.29%
4.15%
7.20%
12.20%
13.84%
13.99%
ROCE
12.38%
12.40%
12.47%
10.43%
10.09%
10.20%
11.82%
13.86%
14.65%
15.23%
Fixed Asset Turnover
3.56
3.66
3.68
2.92
2.87
3.18
3.63
3.46
3.66
3.86
Receivable days
94.29
91.65
97.45
133.34
145.02
123.58
121.65
156.00
139.47
130.28
Inventory Days
47.57
48.21
46.61
56.88
55.73
51.91
48.89
53.03
54.00
52.61
Payable days
137.29
125.68
111.29
133.24
133.20
115.33
95.45
97.52
88.02
77.29
Cash Conversion Cycle
4.57
14.18
32.77
56.98
67.55
60.16
75.08
111.51
105.45
105.60
Total Debt/Equity
2.17
2.17
2.41
2.27
2.04
2.06
1.77
1.52
1.33
1.38
Interest Cover
1.32
1.35
1.33
1.22
1.26
1.29
1.55
2.36
2.64
2.15

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.