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

Finance - NBFC

Rating :
65/99

BSE: 590071 | NSE: SUNDARMFIN

1448.15
12.90 (0.90%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1435.20
  •  1465.00
  •  1435.20
  •  1435.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18293
  •  264.91
  •  2100.05
  •  1337.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,943.40
  • 27.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 39,290.47
  • 0.84%
  • 3.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.45%
  • 9.47%
  • 31.01%
  • FII
  • DII
  • Others
  • 0.03%
  • 11.40%
  • 11.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 3.40
  • 4.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.07
  • 2.84
  • 2.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.46
  • 3.79
  • 3.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.26
  • 33.06
  • 33.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 4.60
  • 4.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.03
  • 13.83
  • 14.65

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
-
6,036.69
5,554.67
4,959.18
4,238.21
4,086.80
3,684.02
3,003.16
2,415.29
2,038.11
1,742.60
Net Sales Growth
-
8.68%
12.01%
17.01%
3.70%
10.93%
22.67%
24.34%
18.51%
16.96%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
6,036.69
5,554.67
4,959.18
4,238.21
4,086.80
3,684.02
3,003.16
2,415.29
2,038.11
1,742.60
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
3,022.13
2,735.90
2,225.34
1,542.36
1,412.48
1,287.51
1,141.07
945.58
811.07
653.70
Power & Fuel Cost
-
13.36
14.37
14.12
12.68
12.53
0.00
9.20
7.82
7.22
5.71
% Of Sales
-
0.22%
0.26%
0.28%
0.30%
0.31%
0%
0.31%
0.32%
0.35%
0.33%
Employee Cost
-
544.16
496.72
447.36
404.98
364.41
333.04
292.47
231.62
204.53
176.92
% Of Sales
-
9.01%
8.94%
9.02%
9.56%
8.92%
9.04%
9.74%
9.59%
10.04%
10.15%
Manufacturing Exp.
-
118.09
122.02
138.34
101.06
105.35
90.03
83.92
396.63
310.70
252.42
% Of Sales
-
1.96%
2.20%
2.79%
2.38%
2.58%
2.44%
2.79%
16.42%
15.24%
14.49%
General & Admin Exp.
-
2,127.56
1,947.78
494.36
299.95
255.93
248.10
162.83
136.35
157.77
144.93
% Of Sales
-
35.24%
35.07%
9.97%
7.08%
6.26%
6.73%
5.42%
5.65%
7.74%
8.32%
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.
-
232.31
169.38
1,145.28
736.36
686.78
616.34
601.85
180.98
138.07
0.00
% Of Sales
-
3.85%
3.05%
23.09%
17.37%
16.80%
16.73%
20.04%
7.49%
6.77%
4.56%
EBITDA
-
3,014.56
2,818.77
2,733.84
2,695.85
2,674.32
2,396.51
1,862.09
1,469.71
1,227.04
1,088.90
EBITDA Margin
-
49.94%
50.75%
55.13%
63.61%
65.44%
65.05%
62.00%
60.85%
60.20%
62.49%
Other Income
-
67.82
41.94
79.81
57.67
38.15
26.20
35.52
56.82
19.52
16.30
Interest
-
1,832.13
1,734.58
1,814.60
1,781.53
1,724.21
1,515.51
1,182.62
900.31
797.12
789.21
Depreciation
-
86.85
103.97
106.33
112.05
111.96
100.57
84.13
71.03
55.35
46.98
PBT
-
1,163.40
1,022.16
892.72
859.94
876.30
806.63
630.87
555.19
394.08
269.02
Tax
-
396.78
345.12
307.83
286.92
295.81
247.17
202.31
185.94
124.33
91.64
Tax Rate
-
34.11%
33.76%
34.48%
33.37%
33.76%
30.64%
32.07%
33.49%
31.55%
34.06%
PAT
-
678.60
592.26
505.96
504.58
511.10
503.19
388.89
349.00
248.70
158.37
PAT before Minority Interest
-
766.62
677.04
584.89
573.01
580.49
559.45
428.56
369.25
269.75
177.38
Minority Interest
-
-88.02
-84.78
-78.93
-68.43
-69.39
-56.26
-39.67
-20.25
-21.05
-19.01
PAT Margin
-
11.24%
10.66%
10.20%
11.91%
12.51%
13.66%
12.95%
14.45%
12.20%
9.09%
PAT Growth
-
14.58%
17.06%
0.27%
-1.28%
1.57%
29.39%
11.43%
40.33%
57.04%
 
Unadjusted EPS
-
64.04
61.52
52.49
51.83
52.30
50.76
41.21
70.01
49.26
30.22

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
4,902.34
4,809.21
4,194.65
3,749.75
3,080.23
2,614.29
2,164.59
1,806.63
1,508.16
1,268.05
Share Capital
111.10
111.10
111.10
111.10
111.10
111.10
55.55
55.55
55.55
55.55
Total Reserves
4,788.93
4,696.44
4,081.76
3,637.36
2,968.29
2,502.30
2,108.39
1,750.53
1,452.37
1,212.50
Non-Current Liabilities
14,822.74
11,928.15
9,875.04
11,924.12
9,564.95
8,546.15
8,398.45
7,743.71
10,396.63
7,933.02
Secured Loans
9,537.31
7,659.77
6,081.89
8,341.39
6,820.71
6,130.22
6,306.00
5,891.71
7,063.82
5,318.22
Unsecured Loans
3,637.35
2,932.15
2,652.30
2,872.62
2,225.40
1,949.47
1,708.31
1,549.97
3,390.17
2,666.69
Long Term Provisions
320.51
262.33
242.34
225.37
173.43
120.38
81.39
58.56
0.00
0.00
Current Liabilities
15,724.78
13,205.26
13,225.51
9,579.01
10,742.63
10,491.90
7,402.83
6,178.85
1,265.76
1,038.67
Trade Payables
1,370.73
981.21
919.22
437.63
354.32
359.15
312.03
255.96
816.02
663.75
Other Current Liabilities
8,586.66
7,582.67
9,404.32
6,620.27
7,265.92
7,119.60
4,673.79
3,649.01
316.98
291.68
Short Term Borrowings
5,558.45
4,446.64
2,682.90
2,276.21
2,866.16
2,846.55
2,277.12
2,160.44
0.00
0.00
Short Term Provisions
208.95
194.74
219.08
244.90
256.23
166.60
139.89
113.43
132.76
83.25
Total Liabilities
36,271.02
30,623.50
27,899.30
25,662.42
23,765.28
21,930.38
18,146.39
15,871.83
13,321.13
10,365.44
Net Block
730.53
812.66
817.13
515.04
559.49
542.40
495.54
449.90
291.66
223.94
Gross Block
1,251.36
1,334.42
1,327.86
962.48
1,013.63
950.80
849.78
748.79
566.82
560.12
Accumulated Depreciation
520.83
521.76
510.73
447.45
454.14
408.40
354.24
298.89
275.16
336.18
Non Current Assets
24,285.96
20,420.34
18,531.27
16,085.08
14,562.42
13,380.63
10,811.87
8,797.06
1,006.52
741.97
Capital Work in Progress
3.42
2.81
4.06
2.13
2.80
0.23
17.21
9.36
20.80
0.55
Non Current Investment
4,193.05
3,526.84
3,080.18
1,802.45
1,444.09
1,231.43
994.56
909.78
696.03
521.12
Long Term Loans & Adv.
8,625.70
8,668.99
8,066.01
1,332.10
966.50
323.70
264.23
2,803.54
0.00
0.00
Other Non Current Assets
149.57
120.00
121.95
86.97
49.03
27.74
23.58
9.16
0.00
0.00
Current Assets
11,985.06
10,203.16
9,368.03
9,577.33
9,202.87
8,549.75
7,334.52
7,074.78
12,314.61
9,623.46
Current Investments
1,313.09
1,288.02
945.96
928.49
1,005.53
731.25
352.70
536.65
303.45
453.61
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
0.14
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
33.01
0.00
0.00
7.29
8.43
Cash & Bank
1,344.10
1,013.62
959.53
1,088.41
1,281.87
1,337.69
939.48
1,299.76
1,533.60
488.36
Other Current Assets
9,327.88
319.26
315.45
289.32
6,915.46
6,447.79
6,042.34
5,238.37
10,470.14
8,672.92
Short Term Loans & Adv.
8,962.93
7,582.27
7,147.10
7,271.11
6,624.79
6,199.50
5,852.82
5,060.15
10,455.76
8,660.01
Net Current Assets
-3,739.72
-3,002.10
-3,857.48
-1.68
-1,539.77
-1,942.15
-68.31
895.93
11,048.85
8,584.79
Total Assets
36,271.02
30,623.50
27,899.30
25,662.41
23,765.29
21,930.38
18,146.39
15,871.84
13,321.13
10,365.43

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
-2,989.42
-964.68
310.32
-1,429.70
-563.55
-2,210.32
-2,374.10
-1,578.13
-2,528.47
-228.65
PBT
1,163.40
1,022.16
891.01
862.73
876.34
563.97
659.88
575.25
398.49
260.08
Adjustment
1,674.23
1,527.99
1,662.88
1,764.98
1,756.49
1,789.97
1,121.45
776.82
771.18
803.77
Changes in Working Capital
-3,633.28
-1,374.19
764.47
-2,005.68
-1,218.10
-2,992.34
-2,658.72
-1,859.26
-2,794.91
-491.35
Cash after chg. in Working capital
-795.65
1,175.96
3,318.36
622.02
1,414.73
-638.40
-877.39
-507.19
-1,625.24
572.51
Interest Paid
-1,759.13
-1,830.89
-1,669.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-434.64
-309.75
-273.99
-292.41
-306.64
-269.25
-209.93
-167.60
-120.98
-85.64
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
-1,064.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-475.30
-553.50
-103.32
438.17
-227.74
-482.98
139.47
-461.76
90.04
-184.60
Net Fixed Assets
67.28
8.32
16.31
64.66
-45.91
-75.95
-98.41
-4.64
41.61
-27.00
Net Investments
-375.08
-46.93
-314.77
-74.19
-402.98
-280.30
228.83
-455.38
-25.56
-55.43
Others
-167.50
-514.89
195.14
447.70
221.15
-126.73
9.05
-1.74
73.99
-102.17
Cash from Financing Activity
3,478.52
1,394.32
-260.51
764.36
1,003.86
2,712.53
1,570.18
1,756.58
2,405.07
462.37
Net Cash Inflow / Outflow
13.80
-123.85
-53.51
-227.17
212.57
19.23
-664.45
-283.30
-33.36
49.12
Opening Cash & Equivalents
235.49
362.47
395.31
622.51
409.94
390.71
1,052.89
1,336.11
188.27
138.84
Closing Cash & Equivalent
249.26
238.41
362.47
395.31
622.51
409.94
390.71
1,052.89
154.77
188.27

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.)
441.03
432.71
377.38
337.38
277.16
235.22
194.77
162.56
135.72
114.13
ROA
2.29%
2.31%
2.18%
2.32%
2.54%
2.79%
2.52%
2.53%
2.28%
1.77%
ROE
15.79%
15.04%
14.73%
16.78%
20.39%
23.42%
21.59%
22.28%
19.43%
14.71%
ROCE
10.97%
11.49%
11.90%
12.16%
12.90%
13.06%
12.00%
11.19%
11.23%
11.86%
Fixed Asset Turnover
4.67
4.17
4.33
4.29
4.16
4.09
3.76
3.67
3.62
3.21
Receivable days
0.00
0.00
0.00
0.00
0.00
3.27
0.00
0.00
1.41
2.94
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
29.62
Payable days
562.10
469.71
348.83
227.83
217.85
232.53
219.38
188.24
322.46
343.90
Cash Conversion Cycle
-562.10
-469.71
-348.83
-227.83
-217.85
-229.26
-219.38
-188.24
-321.03
-311.34
Total Debt/Equity
5.04
4.21
4.47
5.01
5.79
6.43
6.47
6.79
6.93
6.30
Interest Cover
1.63
1.59
1.49
1.48
1.51
1.53
1.53
1.62
1.49
1.34

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.