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

Diversified

Rating :
67/99

BSE: 503806 | NSE: SRF

2040.25
-15.00 (-0.73%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2066.90
  •  2078.30
  •  2022.05
  •  2055.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  205524
  •  4193.20
  •  2446.60
  •  1530.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,744.88
  • 21.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,789.98
  • 0.59%
  • 3.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.32%
  • 2.44%
  • 12.86%
  • FII
  • DII
  • Others
  • 0.07%
  • 10.31%
  • 22.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.70
  • 6.82
  • 6.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.33
  • 12.39
  • -1.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 23.23
  • 2.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.40
  • 20.46
  • 20.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.95
  • 2.59
  • 3.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 10.99
  • 11.66

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
1,915.37
1,286.43
48.89%
1,741.25
1,389.11
25.35%
1,612.27
1,416.44
13.83%
1,397.06
1,205.45
15.90%
Expenses
1,600.55
1,082.82
47.81%
1,430.01
1,190.69
20.10%
1,339.66
1,200.70
11.57%
1,165.46
978.67
19.09%
EBITDA
314.82
203.61
54.62%
311.24
198.42
56.86%
272.61
215.74
26.36%
231.60
226.78
2.13%
EBIDTM
16.44%
15.83%
17.87%
14.28%
16.91%
15.23%
16.58%
18.81%
Other Income
14.55
22.61
-35.65%
3.83
31.03
-87.66%
19.46
44.44
-56.21%
42.02
6.43
553.50%
Interest
50.00
30.46
64.15%
44.26
27.06
63.56%
42.50
22.80
86.40%
23.87
26.87
-11.16%
Depreciation
88.02
76.84
14.55%
88.56
75.80
16.83%
86.14
72.99
18.02%
77.02
70.86
8.69%
PBT
191.35
118.92
60.91%
182.25
126.59
43.97%
163.43
164.39
-0.58%
172.73
135.48
27.49%
Tax
40.15
16.16
148.45%
48.41
22.78
112.51%
39.52
35.17
12.37%
41.51
27.11
53.12%
PAT
151.20
102.76
47.14%
133.84
103.81
28.93%
123.91
129.22
-4.11%
131.22
108.37
21.09%
PATM
7.89%
7.99%
7.69%
7.47%
7.69%
9.12%
9.39%
8.99%
EPS
26.33
17.90
47.09%
23.31
18.08
28.93%
21.58
22.50
-4.09%
22.85
18.87
21.09%

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
6,665.95
5,589.04
4,821.80
4,592.72
4,539.85
4,018.06
3,782.95
4,001.00
3,473.54
2,498.68
2,023.01
Net Sales Growth
25.83%
15.91%
4.99%
1.16%
12.99%
6.21%
-5.45%
15.19%
39.01%
23.51%
 
Cost Of Goods Sold
3,702.76
3,032.00
2,418.81
2,330.34
2,548.11
2,394.83
2,159.60
2,312.79
1,831.76
1,294.76
1,091.70
Gross Profit
2,963.19
2,557.04
2,402.99
2,262.38
1,991.74
1,623.23
1,623.34
1,688.22
1,641.78
1,203.92
931.30
GP Margin
44.45%
45.75%
49.84%
49.26%
43.87%
40.40%
42.91%
42.19%
47.27%
48.18%
46.04%
Total Expenditure
5,535.68
4,682.80
3,852.81
3,630.20
3,822.39
3,512.77
3,168.69
3,169.58
2,572.64
1,880.02
1,651.73
Power & Fuel Cost
-
500.79
417.80
398.07
434.15
418.85
388.59
314.18
260.38
207.66
167.09
% Of Sales
-
8.96%
8.66%
8.67%
9.56%
10.42%
10.27%
7.85%
7.50%
8.31%
8.26%
Employee Cost
-
458.02
418.66
373.11
343.93
299.28
255.58
210.38
194.44
154.67
118.00
% Of Sales
-
8.19%
8.68%
8.12%
7.58%
7.45%
6.76%
5.26%
5.60%
6.19%
5.83%
Manufacturing Exp.
-
442.08
363.92
316.75
297.42
228.03
209.61
172.68
153.13
113.73
97.07
% Of Sales
-
7.91%
7.55%
6.90%
6.55%
5.68%
5.54%
4.32%
4.41%
4.55%
4.80%
General & Admin Exp.
-
129.84
124.48
95.35
94.33
81.91
80.53
83.45
64.90
67.58
57.80
% Of Sales
-
2.32%
2.58%
2.08%
2.08%
2.04%
2.13%
2.09%
1.87%
2.70%
2.86%
Selling & Distn. Exp.
-
12.56
9.74
10.61
12.62
8.93
9.74
11.89
11.94
6.45
5.59
% Of Sales
-
0.22%
0.20%
0.23%
0.28%
0.22%
0.26%
0.30%
0.34%
0.26%
0.28%
Miscellaneous Exp.
-
107.51
99.40
105.97
91.83
80.93
65.02
64.22
56.07
35.16
5.59
% Of Sales
-
1.92%
2.06%
2.31%
2.02%
2.01%
1.72%
1.61%
1.61%
1.41%
5.66%
EBITDA
1,130.27
906.24
968.99
962.52
717.46
505.29
614.26
831.42
900.90
618.66
371.28
EBITDA Margin
16.96%
16.21%
20.10%
20.96%
15.80%
12.58%
16.24%
20.78%
25.94%
24.76%
18.35%
Other Income
79.86
115.12
73.41
27.84
64.58
23.55
42.00
31.15
45.87
80.65
21.56
Interest
160.63
123.89
101.77
130.46
137.58
96.12
99.80
117.17
89.72
77.72
59.81
Depreciation
339.74
315.80
283.44
274.96
245.03
224.75
208.88
183.68
170.10
144.76
115.36
PBT
709.76
581.67
657.19
584.94
399.43
207.97
347.58
561.73
686.95
476.81
217.67
Tax
169.59
119.96
142.20
155.05
96.62
45.51
94.63
182.91
202.72
152.40
77.86
Tax Rate
23.89%
20.62%
21.64%
26.51%
24.19%
21.88%
27.23%
32.56%
29.51%
31.96%
35.77%
PAT
540.17
461.71
514.99
429.89
302.81
162.46
252.95
378.82
484.24
324.42
139.81
PAT before Minority Interest
540.17
461.71
514.99
429.89
302.81
162.46
252.95
378.82
484.24
324.42
139.81
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
8.10%
8.26%
10.68%
9.36%
6.67%
4.04%
6.69%
9.47%
13.94%
12.98%
6.91%
PAT Growth
21.62%
-10.35%
19.80%
41.97%
86.39%
-35.77%
-33.23%
-21.77%
49.26%
132.04%
 
Unadjusted EPS
94.07
80.41
89.69
74.87
52.74
28.29
44.05
64.10
80.03
53.62
22.08

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
3,564.53
3,182.66
2,762.98
2,296.34
2,066.65
1,968.93
1,851.53
1,697.98
1,273.86
975.25
Share Capital
58.44
58.44
58.44
58.44
58.44
58.44
58.44
61.52
61.52
61.70
Total Reserves
3,506.09
3,124.22
2,704.54
2,237.90
2,008.22
1,910.49
1,793.10
1,636.45
1,212.34
913.55
Non-Current Liabilities
2,266.27
1,775.48
2,239.77
2,193.46
2,004.97
1,363.46
940.42
780.76
1,223.03
1,205.43
Secured Loans
1,894.52
1,406.89
1,902.80
1,538.31
1,337.36
756.18
465.35
480.31
838.50
919.46
Unsecured Loans
12.74
24.97
37.67
249.88
375.26
339.97
251.74
89.18
193.26
134.71
Long Term Provisions
33.37
29.70
25.13
16.71
17.18
17.03
10.56
10.57
0.00
0.00
Current Liabilities
2,532.21
2,010.19
1,421.19
1,393.33
1,397.12
1,242.15
1,176.09
1,069.71
526.74
363.56
Trade Payables
1,044.24
808.90
714.56
581.44
788.61
518.18
531.60
562.80
425.91
291.87
Other Current Liabilities
622.06
635.88
508.22
564.09
271.48
471.13
256.18
354.57
70.64
52.99
Short Term Borrowings
850.78
545.57
189.26
236.23
319.90
242.55
373.58
141.62
0.00
0.00
Short Term Provisions
15.13
19.84
9.15
11.57
17.14
10.29
14.73
10.72
30.19
18.70
Total Liabilities
8,363.01
6,968.33
6,423.94
5,883.13
5,468.74
4,574.54
3,968.05
3,548.45
3,023.63
2,544.24
Net Block
5,121.59
4,404.91
4,112.52
3,922.33
3,550.76
2,339.83
2,077.98
2,035.77
1,943.54
1,576.29
Gross Block
5,992.75
4,963.06
4,385.67
6,680.80
6,116.46
4,759.55
4,149.27
3,791.21
3,482.44
2,963.48
Accumulated Depreciation
871.16
558.15
273.15
2,758.47
2,564.79
2,419.71
2,071.29
1,755.43
1,538.90
1,387.19
Non Current Assets
5,912.87
4,888.89
4,440.29
4,166.81
3,753.64
3,073.37
2,629.47
2,218.65
2,083.03
1,865.18
Capital Work in Progress
558.81
258.58
113.23
101.97
110.51
565.38
377.28
92.85
132.52
282.59
Non Current Investment
0.12
25.12
4.33
0.05
10.12
9.77
6.30
5.80
6.97
6.30
Long Term Loans & Adv.
92.66
81.13
105.20
126.15
66.57
112.59
99.85
61.52
0.00
0.00
Other Non Current Assets
139.69
119.15
100.80
14.16
14.08
45.81
27.86
2.48
0.00
0.00
Current Assets
2,450.14
2,079.44
1,983.65
1,716.32
1,715.11
1,501.17
1,338.58
1,329.80
940.61
679.06
Current Investments
121.70
170.76
160.60
94.22
26.48
141.46
134.21
110.35
0.16
36.17
Inventories
958.18
838.14
671.05
763.50
746.40
563.23
487.66
504.06
307.28
248.69
Sundry Debtors
680.65
656.89
514.48
610.66
691.49
508.69
483.73
491.83
360.95
248.60
Cash & Bank
96.74
96.12
389.23
107.30
82.46
190.97
140.08
90.25
90.40
8.96
Other Current Assets
592.87
212.86
185.97
101.45
168.28
96.81
92.89
133.31
181.82
136.66
Short Term Loans & Adv.
157.11
104.67
62.32
39.19
43.03
16.87
28.79
117.34
167.62
125.09
Net Current Assets
-82.07
69.25
562.46
322.99
317.99
259.02
162.49
260.09
413.86
315.50
Total Assets
8,363.01
6,968.33
6,423.94
5,883.13
5,468.75
4,574.54
3,968.05
3,548.45
3,023.64
2,544.24

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
699.54
645.44
1,090.04
542.34
346.72
422.70
664.79
609.28
571.17
352.14
PBT
581.67
657.19
584.94
399.43
207.97
347.58
561.73
686.95
476.81
217.67
Adjustment
404.80
359.74
392.45
328.93
300.02
282.84
275.20
246.73
162.33
255.52
Changes in Working Capital
-169.29
-255.57
221.38
-101.07
-119.93
-144.48
-6.36
-130.07
19.11
-43.69
Cash after chg. in Working capital
817.18
761.36
1,198.77
627.29
388.07
485.94
830.57
803.61
658.25
429.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-117.64
-115.92
-108.73
-84.95
-41.34
-63.24
-165.78
-194.34
-112.76
-57.33
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
-1,195.30
-613.25
-666.74
-499.80
-656.99
-672.08
-563.70
-279.64
-307.16
-558.37
Net Fixed Assets
-1,283.30
-700.06
1,371.23
-582.80
-643.77
-339.44
-488.55
-145.54
-365.52
-513.61
Net Investments
74.06
-30.95
-70.66
-59.65
109.52
-9.04
-16.80
-37.28
-31.02
13.93
Others
13.94
117.76
-1,967.31
142.65
-122.74
-323.60
-58.35
-96.82
89.38
-58.69
Cash from Financing Activity
495.14
-284.44
-182.49
-18.08
204.51
299.79
-53.30
-289.80
-182.57
191.33
Net Cash Inflow / Outflow
-0.62
-252.25
240.81
24.46
-105.75
50.41
47.79
39.84
81.44
-14.89
Opening Cash & Equivalents
87.63
339.88
99.07
74.62
180.37
129.96
81.86
42.30
8.96
22.56
Closing Cash & Equivalent
87.01
87.63
339.88
99.07
74.62
180.37
129.96
81.86
90.40
8.96

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.)
620.60
554.10
481.01
394.65
354.65
337.56
304.56
254.28
192.09
139.97
ROA
6.02%
7.69%
6.99%
5.33%
3.24%
5.92%
10.08%
14.74%
11.65%
6.24%
ROE
13.69%
17.33%
17.10%
14.08%
8.17%
13.72%
23.05%
35.86%
32.25%
16.28%
ROCE
11.49%
13.98%
14.34%
12.05%
7.74%
13.51%
24.73%
33.00%
27.05%
16.86%
Fixed Asset Turnover
1.04
1.10
0.89
0.76
0.79
0.91
1.07
1.03
0.83
0.89
Receivable days
42.94
41.62
41.92
48.83
50.70
44.55
41.78
41.45
41.79
41.30
Inventory Days
57.67
53.62
53.45
56.62
55.33
47.17
42.47
39.43
38.12
41.77
Payable days
70.17
56.53
34.19
28.44
28.67
27.33
32.17
39.24
47.00
54.44
Cash Conversion Cycle
30.44
38.71
61.18
77.02
77.36
64.39
52.08
41.65
32.90
28.64
Total Debt/Equity
0.88
0.75
0.91
1.07
1.07
0.88
0.70
0.63
0.89
1.24
Interest Cover
5.70
7.46
5.48
3.90
3.16
4.48
5.79
8.66
7.13
4.64

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.