Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
30/99

BSE: 531548 | NSE: SOMANYCERA

320.60
-4.70 (-1.44%)
12-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  322.50
  •  324.95
  •  318.70
  •  325.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17764
  •  56.95
  •  977.60
  •  310.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,385.17
  • 27.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,911.49
  • 0.83%
  • 2.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.53%
  • 5.79%
  • 14.17%
  • FII
  • DII
  • Others
  • 0.03%
  • 20.62%
  • 7.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.40
  • 6.25
  • 0.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.94
  • 17.96
  • 5.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.18
  • 20.99
  • 4.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.03
  • 33.16
  • 35.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.65
  • 4.95
  • 5.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.42
  • 15.65
  • 17.64

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
393.49
442.92
-11.16%
380.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
367.00
391.51
-6.26%
349.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
26.49
51.41
-48.47%
31.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.73%
11.61%
8.24%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
4.29
4.17
2.88%
4.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
11.16
10.12
10.28%
11.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
10.75
10.27
4.67%
11.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
8.87
33.78
-73.74%
13.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.36
11.98
-71.95%
4.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
5.51
21.80
-74.72%
8.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.40%
4.92%
2.29%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.08
4.96
-78.23%
2.01
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
-
1,712.71
1,730.86
1,711.61
1,543.12
1,264.76
1,053.87
879.04
719.93
542.31
446.25
Net Sales Growth
-
-1.05%
1.12%
10.92%
22.01%
20.01%
19.89%
22.10%
32.75%
21.53%
 
Cost Of Goods Sold
-
636.97
643.04
976.62
903.95
749.00
620.99
508.76
393.50
259.64
192.41
Gross Profit
-
1,075.74
1,087.83
734.99
639.18
515.77
432.88
370.28
326.43
282.67
253.84
GP Margin
-
62.81%
62.85%
42.94%
41.42%
40.78%
41.08%
42.12%
45.34%
52.12%
56.88%
Total Expenditure
-
1,526.86
1,497.18
1,568.70
1,435.56
1,183.38
968.16
804.82
652.19
486.51
403.92
Power & Fuel Cost
-
348.81
320.87
203.88
203.35
166.79
131.06
109.52
87.34
63.37
63.86
% Of Sales
-
20.37%
18.54%
11.91%
13.18%
13.19%
12.44%
12.46%
12.13%
11.69%
14.31%
Employee Cost
-
217.45
192.23
123.19
101.35
83.20
74.57
66.50
51.34
41.32
32.61
% Of Sales
-
12.70%
11.11%
7.20%
6.57%
6.58%
7.08%
7.57%
7.13%
7.62%
7.31%
Manufacturing Exp.
-
142.30
141.69
82.05
68.04
57.77
28.23
22.00
20.14
42.71
44.47
% Of Sales
-
8.31%
8.19%
4.79%
4.41%
4.57%
2.68%
2.50%
2.80%
7.88%
9.97%
General & Admin Exp.
-
65.83
66.05
54.28
39.72
32.28
28.15
24.23
27.00
15.10
12.61
% Of Sales
-
3.84%
3.82%
3.17%
2.57%
2.55%
2.67%
2.76%
3.75%
2.78%
2.83%
Selling & Distn. Exp.
-
107.59
129.29
123.20
115.21
89.91
84.18
71.89
71.78
55.24
49.14
% Of Sales
-
6.28%
7.47%
7.20%
7.47%
7.11%
7.99%
8.18%
9.97%
10.19%
11.01%
Miscellaneous Exp.
-
7.91
4.01
5.47
3.94
4.43
0.98
1.93
1.09
9.12
49.14
% Of Sales
-
0.46%
0.23%
0.32%
0.26%
0.35%
0.09%
0.22%
0.15%
1.68%
1.98%
EBITDA
-
185.85
233.68
142.91
107.56
81.38
85.71
74.22
67.74
55.80
42.33
EBITDA Margin
-
10.85%
13.50%
8.35%
6.97%
6.43%
8.13%
8.44%
9.41%
10.29%
9.49%
Other Income
-
18.11
17.17
9.06
7.66
3.08
2.59
1.17
1.21
3.58
2.11
Interest
-
39.92
38.97
22.47
20.54
18.52
19.97
20.67
17.10
14.01
16.57
Depreciation
-
41.28
31.28
28.28
26.59
22.43
20.50
18.34
17.47
14.72
14.29
PBT
-
122.76
180.60
101.22
68.10
43.52
47.82
36.38
34.38
30.64
13.59
Tax
-
39.25
61.50
31.24
22.18
17.00
15.25
11.10
10.52
10.26
4.83
Tax Rate
-
33.16%
34.84%
32.28%
32.57%
39.06%
31.89%
30.65%
30.60%
33.49%
35.54%
PAT
-
70.44
98.15
62.53
45.05
27.17
32.58
25.11
23.86
20.39
8.76
PAT before Minority Interest
-
79.10
115.03
65.55
45.92
26.52
32.58
25.11
23.86
20.39
8.76
Minority Interest
-
-8.66
-16.88
-3.02
-0.87
0.65
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.11%
5.67%
3.65%
2.92%
2.15%
3.09%
2.86%
3.31%
3.76%
1.96%
PAT Growth
-
-28.23%
56.96%
38.80%
65.81%
-16.61%
29.75%
5.24%
17.02%
132.76%
 
Unadjusted EPS
-
16.62
23.15
16.25
11.94
8.25
9.28
7.28
6.92
5.91
12.70

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
580.68
524.17
428.17
258.01
223.46
153.05
125.89
103.87
82.73
64.83
Share Capital
8.48
8.48
8.48
7.77
7.77
6.90
6.90
6.90
6.90
6.90
Total Reserves
572.21
515.69
419.69
250.24
215.69
146.15
118.99
96.97
75.83
57.93
Non-Current Liabilities
247.74
256.19
176.37
128.05
120.07
104.47
109.17
108.63
185.11
162.67
Secured Loans
144.32
158.20
116.74
74.49
68.51
61.58
67.25
68.24
126.77
129.03
Unsecured Loans
21.12
20.07
2.84
2.29
2.29
0.00
0.00
0.00
35.22
8.53
Long Term Provisions
4.81
4.43
3.61
3.34
3.06
2.49
2.33
2.01
0.00
0.00
Current Liabilities
872.36
712.18
505.21
474.19
399.10
363.58
294.31
269.24
137.61
81.62
Trade Payables
233.16
163.65
200.78
207.87
178.27
161.24
111.39
96.98
85.66
50.35
Other Current Liabilities
163.06
149.27
114.20
89.72
69.67
63.49
57.20
52.01
28.21
21.17
Short Term Borrowings
311.79
261.72
89.35
84.86
76.45
80.16
83.27
89.62
0.00
0.00
Short Term Provisions
164.35
137.54
100.88
91.74
74.72
58.70
42.44
30.63
23.75
10.09
Total Liabilities
1,796.69
1,575.98
1,129.76
865.56
747.07
621.10
529.37
481.74
405.45
309.12
Net Block
648.17
527.38
380.53
263.78
240.55
199.86
191.11
173.70
131.02
131.09
Gross Block
709.70
559.70
633.00
494.34
449.34
405.40
384.90
352.02
293.22
280.21
Accumulated Depreciation
61.53
32.32
252.47
230.56
208.80
205.54
193.79
178.32
162.20
149.12
Non Current Assets
690.78
602.62
427.50
304.83
277.02
222.06
204.65
184.90
155.75
131.53
Capital Work in Progress
27.93
56.29
6.34
0.81
2.93
9.38
3.30
2.82
23.74
0.09
Non Current Investment
0.00
0.00
19.81
19.47
17.65
8.67
5.19
0.99
1.00
0.35
Long Term Loans & Adv.
9.59
11.21
16.06
18.25
15.84
4.10
5.00
7.37
0.00
0.00
Other Non Current Assets
5.09
7.75
4.77
2.51
0.05
0.05
0.05
0.01
0.00
0.00
Current Assets
1,105.91
973.36
702.25
560.71
470.06
399.04
324.72
296.85
249.70
177.57
Current Investments
114.18
118.56
88.11
27.14
37.10
0.00
0.00
0.00
0.00
0.00
Inventories
259.72
220.76
138.68
136.45
90.62
120.50
100.57
98.82
71.58
56.56
Sundry Debtors
503.71
426.80
317.23
259.10
214.93
174.75
139.97
129.35
101.52
81.15
Cash & Bank
13.60
24.03
18.27
15.37
34.56
25.80
22.23
15.82
15.12
9.82
Other Current Assets
214.68
8.72
6.56
3.86
92.86
77.99
61.95
52.86
61.49
30.04
Short Term Loans & Adv.
205.69
174.49
133.40
118.80
89.34
75.51
59.84
51.17
55.59
26.15
Net Current Assets
233.54
261.18
197.04
86.53
70.96
35.46
30.41
27.61
112.09
95.95
Total Assets
1,796.69
1,575.98
1,129.75
865.54
747.08
621.10
529.37
481.75
405.45
309.11

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
110.88
117.24
59.60
24.80
73.85
70.71
78.62
23.51
41.39
39.08
PBT
118.36
176.53
96.79
68.10
43.52
47.82
36.38
34.38
30.64
13.59
Adjustment
73.42
63.18
47.10
43.09
40.38
38.30
39.14
35.26
28.72
31.70
Changes in Working Capital
-48.17
-73.00
-60.24
-64.83
3.35
0.11
14.13
-37.29
-5.97
-2.80
Cash after chg. in Working capital
143.61
166.71
83.65
46.35
87.25
86.23
89.65
32.35
53.39
42.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.73
-49.47
-24.06
-21.55
-13.41
-15.52
-11.03
-8.84
-11.99
-3.41
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
-110.41
-131.27
-191.87
-37.61
-103.88
-39.60
-35.34
-34.39
-46.43
-7.25
Net Fixed Assets
-82.00
203.70
-87.91
-35.60
-12.93
-26.58
-33.68
-39.06
-35.79
0.07
Net Investments
2.01
-43.25
-73.01
8.05
-49.57
-3.25
-4.23
0.01
-0.92
-0.02
Others
-30.42
-291.72
-30.95
-10.06
-41.38
-9.77
2.57
4.66
-9.72
-7.30
Cash from Financing Activity
-9.57
10.36
131.00
-6.38
38.79
-27.54
-36.87
11.01
10.33
-32.62
Net Cash Inflow / Outflow
-9.10
-3.67
-1.28
-19.19
8.76
3.57
6.41
0.12
5.30
-0.79
Opening Cash & Equivalents
14.88
18.55
19.55
34.56
25.80
22.23
15.82
15.70
9.82
10.60
Closing Cash & Equivalent
5.78
14.88
18.27
15.37
34.56
25.80
22.23
15.82
15.12
9.82

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.)
137.02
123.68
101.03
66.42
57.53
44.37
36.49
30.11
23.98
18.79
ROA
4.69%
8.50%
6.57%
5.70%
3.88%
5.66%
4.97%
5.38%
5.71%
2.93%
ROE
14.32%
24.16%
19.11%
19.08%
14.09%
23.36%
21.86%
25.58%
27.63%
14.33%
ROCE
14.78%
25.45%
21.25%
20.99%
17.48%
22.31%
19.79%
19.53%
19.98%
14.95%
Fixed Asset Turnover
2.75
3.19
3.20
3.44
3.12
2.83
2.52
2.36
1.98
1.67
Receivable days
97.20
71.27
58.35
53.36
53.27
51.43
52.83
55.33
58.64
56.86
Inventory Days
50.19
34.43
27.85
25.56
28.86
36.13
39.11
40.84
41.14
44.51
Payable days
47.26
45.72
48.43
48.26
54.08
50.99
36.95
27.88
32.02
28.69
Cash Conversion Cycle
100.13
59.98
37.78
30.66
28.04
36.58
55.00
68.28
67.76
72.68
Total Debt/Equity
0.93
0.95
0.57
0.74
0.77
1.06
1.32
1.72
1.96
2.12
Interest Cover
3.96
5.53
5.31
4.32
3.35
3.39
2.75
3.01
3.19
1.82

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.