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

Chemicals

Rating :
71/99

BSE: 532725 | NSE: SOLARINDS

1002.50
-4.60 (-0.46%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1020.00
  •  1025.05
  •  998.00
  •  1007.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5616
  •  56.30
  •  1300.00
  •  941.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,057.15
  • 37.50
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,467.74
  • 0.60%
  • 8.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.15%
  • 0.79%
  • 3.94%
  • FII
  • DII
  • Others
  • 0.01%
  • 20.17%
  • 1.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.66
  • 11.08
  • 9.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.11
  • 14.33
  • 5.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.45
  • 13.24
  • 10.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.46
  • 38.09
  • 39.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.67
  • 7.11
  • 7.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.63
  • 21.33
  • 22.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
520.86
408.40
27.54%
614.72
502.05
22.44%
575.34
481.43
19.51%
465.68
454.29
2.51%
Expenses
413.56
321.18
28.76%
486.50
400.17
21.57%
457.20
389.52
17.38%
361.37
377.53
-4.28%
EBITDA
107.30
87.22
23.02%
128.22
101.88
25.85%
118.14
91.91
28.54%
104.31
76.76
35.89%
EBIDTM
20.60%
21.36%
20.86%
20.29%
20.53%
19.09%
22.40%
16.90%
Other Income
3.76
3.25
15.69%
7.66
2.47
210.12%
3.76
4.37
-13.96%
2.62
4.73
-44.61%
Interest
12.68
7.86
61.32%
11.92
5.84
104.11%
8.38
6.28
33.44%
10.64
6.76
57.40%
Depreciation
15.14
12.76
18.65%
13.97
12.52
11.58%
12.30
10.06
22.27%
13.71
9.48
44.62%
PBT
83.24
69.85
19.17%
109.99
85.99
27.91%
101.22
79.94
26.62%
82.58
65.25
26.56%
Tax
28.26
21.60
30.83%
37.07
26.11
41.98%
33.44
23.97
39.51%
24.90
15.73
58.30%
PAT
54.98
48.25
13.95%
72.92
59.88
21.78%
67.78
55.97
21.10%
57.68
49.52
16.48%
PATM
10.56%
11.81%
11.86%
11.93%
11.78%
11.63%
12.39%
10.90%
EPS
5.74
5.05
13.66%
7.69
6.05
27.11%
7.28
6.07
19.93%
5.98
5.26
13.69%

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
2,176.60
1,916.12
1,579.99
1,448.62
1,351.90
1,132.96
1,121.81
967.58
680.86
557.41
487.79
Net Sales Growth
17.90%
21.27%
9.07%
7.15%
19.32%
0.99%
15.94%
42.11%
22.15%
14.27%
 
Cost Of Goods Sold
1,216.22
1,063.58
907.22
876.97
726.63
555.24
615.39
533.09
352.50
328.11
298.57
Gross Profit
960.38
852.54
672.77
571.65
625.27
577.72
506.42
434.49
328.36
229.30
189.22
GP Margin
44.12%
44.49%
42.58%
39.46%
46.25%
50.99%
45.14%
44.90%
48.23%
41.14%
38.79%
Total Expenditure
1,718.63
1,515.30
1,256.10
1,145.99
1,097.88
927.75
938.52
796.54
558.04
471.69
418.05
Power & Fuel Cost
-
20.76
18.59
17.66
16.81
14.77
13.24
9.57
6.77
4.35
3.88
% Of Sales
-
1.08%
1.18%
1.22%
1.24%
1.30%
1.18%
0.99%
0.99%
0.78%
0.80%
Employee Cost
-
133.48
104.31
87.63
79.80
67.31
55.57
44.21
31.30
21.81
15.94
% Of Sales
-
6.97%
6.60%
6.05%
5.90%
5.94%
4.95%
4.57%
4.60%
3.91%
3.27%
Manufacturing Exp.
-
90.52
57.63
47.66
95.16
78.38
71.49
47.55
42.29
9.11
4.22
% Of Sales
-
4.72%
3.65%
3.29%
7.04%
6.92%
6.37%
4.91%
6.21%
1.63%
0.87%
General & Admin Exp.
-
61.51
45.83
40.50
73.40
72.16
54.09
21.66
20.86
15.42
8.92
% Of Sales
-
3.21%
2.90%
2.80%
5.43%
6.37%
4.82%
2.24%
3.06%
2.77%
1.83%
Selling & Distn. Exp.
-
79.07
51.87
39.67
104.85
113.19
121.95
90.42
103.11
85.67
75.26
% Of Sales
-
4.13%
3.28%
2.74%
7.76%
9.99%
10.87%
9.34%
15.14%
15.37%
15.43%
Miscellaneous Exp.
-
66.38
70.65
35.90
1.23
26.71
6.79
50.04
1.22
7.21
75.26
% Of Sales
-
3.46%
4.47%
2.48%
0.09%
2.36%
0.61%
5.17%
0.18%
1.29%
2.31%
EBITDA
457.97
400.82
323.89
302.63
254.02
205.21
183.29
171.04
122.82
85.72
69.74
EBITDA Margin
21.04%
20.92%
20.50%
20.89%
18.79%
18.11%
16.34%
17.68%
18.04%
15.38%
14.30%
Other Income
17.80
22.83
13.21
14.87
7.90
11.16
14.21
23.64
25.17
25.99
25.99
Interest
43.62
32.72
26.89
20.44
17.85
20.09
18.35
23.58
12.27
13.08
23.48
Depreciation
55.12
51.29
38.74
32.82
31.45
21.87
16.97
12.78
7.66
7.85
6.22
PBT
377.03
339.64
271.47
264.24
212.62
174.41
162.17
158.32
128.05
90.79
66.03
Tax
123.67
106.05
76.74
86.74
46.28
34.90
25.72
42.55
45.10
32.19
21.89
Tax Rate
32.80%
31.22%
28.27%
32.83%
22.84%
21.23%
16.90%
27.64%
35.22%
35.46%
33.15%
PAT
253.36
220.55
186.54
163.66
147.41
118.44
116.29
101.20
75.60
58.59
44.14
PAT before Minority Interest
241.54
233.59
194.73
177.50
156.34
129.50
126.43
111.41
82.96
58.59
44.14
Minority Interest
-11.82
-13.04
-8.19
-13.84
-8.93
-11.06
-10.14
-10.21
-7.36
0.00
0.00
PAT Margin
11.64%
11.51%
11.81%
11.30%
10.90%
10.45%
10.37%
10.46%
11.10%
10.51%
9.05%
PAT Growth
18.60%
18.23%
13.98%
11.02%
24.46%
1.85%
14.91%
33.86%
29.03%
32.74%
 
Unadjusted EPS
26.69
25.81
20.49
18.09
81.45
65.44
65.47
58.42
43.64
33.82
25.48

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
1,083.86
928.59
805.45
775.89
661.57
572.70
404.60
316.04
265.24
220.84
Share Capital
18.10
18.10
18.10
18.10
18.10
18.10
17.32
17.32
17.32
17.32
Total Reserves
1,065.76
910.49
787.35
757.79
643.48
554.61
387.28
298.72
247.92
203.51
Non-Current Liabilities
290.75
226.40
211.07
201.47
180.69
89.43
103.67
66.46
121.87
84.56
Secured Loans
163.27
147.96
134.07
155.29
151.72
54.69
77.05
35.26
79.76
34.60
Unsecured Loans
0.00
0.00
0.64
0.64
0.65
12.58
5.56
9.27
27.92
37.15
Long Term Provisions
0.18
0.00
0.00
1.15
1.27
1.45
1.44
4.99
0.00
0.00
Current Liabilities
565.98
526.50
447.89
364.69
472.12
405.30
353.31
251.04
153.04
147.51
Trade Payables
127.16
89.32
108.03
62.63
38.52
23.14
70.65
76.12
118.87
120.55
Other Current Liabilities
208.30
172.04
130.91
121.52
130.56
85.59
68.06
49.37
34.18
26.97
Short Term Borrowings
224.58
260.99
208.95
172.55
290.38
277.26
200.66
111.22
0.00
0.00
Short Term Provisions
5.94
4.15
0.00
7.99
12.67
19.31
13.95
14.33
0.00
0.00
Total Liabilities
1,987.97
1,721.75
1,512.21
1,389.19
1,352.48
1,107.97
899.38
660.99
540.21
452.97
Net Block
923.28
776.77
702.79
584.86
490.88
372.46
287.64
198.65
114.76
115.85
Gross Block
1,037.79
839.76
861.51
713.93
582.50
442.47
340.89
244.41
151.33
144.57
Accumulated Depreciation
114.51
62.99
158.72
129.07
91.62
70.00
53.25
45.77
36.57
28.72
Non Current Assets
1,169.10
989.82
863.21
778.48
682.78
538.38
454.76
345.60
141.86
123.76
Capital Work in Progress
107.40
90.93
30.44
61.05
81.04
60.61
50.31
29.16
20.84
3.94
Non Current Investment
3.04
3.50
9.17
7.73
10.17
9.52
8.62
7.96
6.26
3.97
Long Term Loans & Adv.
106.48
94.22
101.67
124.59
100.64
92.50
105.12
102.65
0.00
0.00
Other Non Current Assets
28.90
24.40
19.14
0.25
0.04
3.29
3.08
7.19
0.00
0.00
Current Assets
818.87
731.93
649.00
610.09
665.68
568.96
441.22
312.56
394.32
326.40
Current Investments
14.01
49.75
30.92
29.63
15.02
39.42
2.71
4.29
4.18
0.44
Inventories
232.42
181.07
159.86
164.88
152.83
136.13
128.59
59.21
37.95
27.64
Sundry Debtors
363.58
319.06
270.98
191.30
185.34
155.92
139.32
94.42
89.77
103.17
Cash & Bank
69.46
39.39
36.71
37.27
133.02
92.19
63.01
59.63
93.98
72.94
Other Current Assets
139.40
64.01
68.88
4.48
179.47
145.30
107.59
95.01
168.44
122.22
Short Term Loans & Adv.
73.86
78.65
81.65
182.53
173.41
134.45
94.32
93.24
168.44
122.22
Net Current Assets
252.89
205.43
201.11
245.40
193.55
163.66
87.91
61.52
241.28
178.88
Total Assets
1,987.97
1,721.75
1,512.21
1,389.19
1,352.50
1,107.97
899.38
661.00
540.22
452.98

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
291.63
117.62
243.28
230.49
169.95
112.84
47.99
33.09
42.19
100.64
PBT
339.64
271.47
264.24
202.62
164.41
152.15
153.96
128.05
90.79
66.03
Adjustment
104.26
16.94
51.51
85.14
55.53
62.45
42.83
19.18
21.21
29.64
Changes in Working Capital
-62.82
-111.76
-25.52
-4.05
-21.45
-75.56
-106.25
-69.05
-37.61
26.86
Cash after chg. in Working capital
381.08
176.65
290.23
283.71
198.49
139.04
90.54
78.18
74.39
122.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-89.45
-59.03
-46.95
-53.22
-28.54
-26.20
-42.55
-45.10
-32.19
-21.89
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
-174.33
-170.40
-140.83
-149.04
-160.59
-155.43
-141.08
-100.47
-30.92
-29.24
Net Fixed Assets
-61.47
13.94
-72.03
-48.69
-44.44
-62.59
-64.46
-40.27
-20.10
-55.67
Net Investments
36.98
-36.15
-7.75
10.69
11.56
-12.42
0.72
-33.53
-10.71
9.52
Others
-149.84
-148.19
-61.05
-111.04
-127.71
-80.42
-77.34
-26.67
-0.11
16.91
Cash from Financing Activity
-90.74
53.27
-91.62
-177.19
31.46
71.77
92.36
40.43
9.77
-70.87
Net Cash Inflow / Outflow
26.56
0.49
10.83
-95.74
40.82
29.18
-0.72
-26.95
21.04
0.54
Opening Cash & Equivalents
25.93
25.44
14.61
133.02
92.19
63.01
66.81
93.98
72.94
72.40
Closing Cash & Equivalent
52.49
25.93
25.44
37.27
133.02
92.19
66.09
67.02
93.98
72.94

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.)
119.76
102.61
89.00
85.67
363.32
316.10
231.59
180.79
150.78
125.85
ROA
12.59%
12.04%
12.24%
11.40%
10.53%
12.60%
14.28%
13.81%
11.80%
11.30%
ROE
23.21%
22.46%
22.46%
21.82%
21.06%
25.98%
31.19%
28.88%
24.45%
21.95%
ROCE
24.88%
22.67%
24.24%
19.28%
17.70%
20.77%
30.29%
33.26%
31.54%
30.59%
Fixed Asset Turnover
2.08
2.01
2.00
2.26
2.39
3.10
3.53
3.66
3.99
4.08
Receivable days
63.84
62.93
53.60
46.99
50.89
44.34
41.35
46.41
59.66
52.78
Inventory Days
38.67
36.36
37.65
39.64
43.09
39.76
33.22
24.48
20.28
24.31
Payable days
26.86
29.94
28.20
16.88
12.97
18.78
35.12
63.35
95.06
57.89
Cash Conversion Cycle
75.65
69.34
63.05
69.74
81.01
65.31
39.45
7.54
-15.12
19.20
Total Debt/Equity
0.44
0.54
0.49
0.48
0.74
0.65
0.74
0.52
0.41
0.33
Interest Cover
11.38
11.10
13.93
12.35
9.18
9.29
7.53
11.44
7.94
3.81

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.