Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Diversified

Rating :
68/99

BSE: 523395 | NSE: 3MINDIA

23117.80
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 22900.05
  • 23500.00
  • 22750.40
  • 22900.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19538
  •  4527.97
  •  25209.00
  •  17273.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,999.73
  • 69.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,671.86
  • N/A
  • 10.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.77%
  • 9.89%
  • FII
  • DII
  • Others
  • 4.4%
  • 6.70%
  • 1.24%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 3.87
  • 3.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.13
  • -5.12
  • -2.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.68
  • -3.99
  • -5.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 70.05
  • 94.55
  • 108.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 13.35
  • 12.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.45
  • 62.21
  • 66.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
993.03
826.28
20.18%
976.70
840.10
16.26%
943.60
743.87
26.85%
925.59
827.21
11.89%
Expenses
822.43
730.87
12.53%
853.79
747.90
14.16%
827.13
696.00
18.84%
768.05
724.77
5.97%
EBITDA
170.61
95.41
78.82%
122.91
92.20
33.31%
116.46
47.88
143.23%
157.54
102.43
53.80%
EBIDTM
17.18%
11.55%
12.58%
10.97%
12.34%
6.44%
17.02%
12.38%
Other Income
11.98
7.69
55.79%
34.76
8.43
312.34%
11.46
7.99
43.43%
9.21
7.17
28.45%
Interest
0.57
0.49
16.33%
0.38
0.69
-44.93%
0.54
0.58
-6.90%
1.95
0.30
550.00%
Depreciation
14.68
13.62
7.78%
14.60
13.33
9.53%
14.28
14.77
-3.32%
13.39
14.42
-7.14%
PBT
167.34
88.98
88.06%
142.69
86.61
64.75%
113.10
40.51
179.19%
151.41
94.88
59.58%
Tax
42.53
22.24
91.23%
36.45
22.40
62.72%
28.84
10.42
176.78%
40.50
24.41
65.92%
PAT
124.81
66.75
86.98%
106.23
64.22
65.42%
84.26
30.09
180.03%
110.91
70.47
57.39%
PATM
12.57%
8.08%
10.88%
7.64%
8.93%
4.05%
11.98%
8.52%
EPS
110.79
59.25
86.99%
94.30
57.00
65.44%
74.80
26.72
179.94%
98.46
62.56
57.38%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
3,838.92
3,335.84
2,604.83
2,986.55
3,016.82
2,758.57
Net Sales Growth
18.58%
28.06%
-12.78%
-1.00%
9.36%
 
Cost Of Goods Sold
2,390.01
2,090.69
1,599.07
1,736.29
1,600.17
1,402.88
Gross Profit
1,448.91
1,245.16
1,005.75
1,250.27
1,416.65
1,355.69
GP Margin
37.74%
37.33%
38.61%
41.86%
46.96%
49.14%
Total Expenditure
3,271.40
2,946.60
2,345.35
2,536.89
2,481.24
2,252.42
Power & Fuel Cost
-
15.73
14.48
17.85
18.46
16.37
% Of Sales
-
0.47%
0.56%
0.60%
0.61%
0.59%
Employee Cost
-
388.19
369.90
328.59
330.21
356.05
% Of Sales
-
11.64%
14.20%
11.00%
10.95%
12.91%
Manufacturing Exp.
-
78.70
58.81
68.55
77.50
60.64
% Of Sales
-
2.36%
2.26%
2.30%
2.57%
2.20%
General & Admin Exp.
-
180.36
136.67
174.99
214.25
183.41
% Of Sales
-
5.41%
5.25%
5.86%
7.10%
6.65%
Selling & Distn. Exp.
-
124.55
111.67
130.31
162.16
132.54
% Of Sales
-
3.73%
4.29%
4.36%
5.38%
4.80%
Miscellaneous Exp.
-
68.38
54.74
80.31
78.47
100.52
% Of Sales
-
2.05%
2.10%
2.69%
2.60%
3.64%
EBITDA
567.52
389.24
259.48
449.66
535.58
506.15
EBITDA Margin
14.78%
11.67%
9.96%
15.06%
17.75%
18.35%
Other Income
67.41
37.12
24.74
45.90
69.46
53.84
Interest
3.44
3.72
2.45
3.66
1.12
2.03
Depreciation
56.95
55.12
61.85
59.33
43.76
43.51
PBT
574.54
367.52
219.92
432.57
560.17
514.46
Tax
148.32
95.55
57.55
110.40
193.99
181.11
Tax Rate
25.82%
26.00%
26.17%
25.52%
34.63%
35.20%
PAT
426.21
271.97
162.38
322.17
366.18
333.35
PAT before Minority Interest
426.21
271.97
162.38
322.17
366.18
333.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.10%
8.15%
6.23%
10.79%
12.14%
12.08%
PAT Growth
84.08%
67.49%
-49.60%
-12.02%
9.85%
 
EPS
377.18
240.68
143.70
285.11
324.05
295.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,183.57
1,910.33
1,750.87
1,432.84
1,066.72
Share Capital
11.27
11.27
11.27
11.27
11.27
Total Reserves
2,172.31
1,899.06
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
29.06
21.78
26.83
5.79
10.06
Secured Loans
0.00
0.00
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
55.07
42.15
31.55
28.90
23.69
Current Liabilities
760.46
688.62
571.29
648.98
1,214.95
Trade Payables
538.44
500.38
312.87
355.82
356.58
Other Current Liabilities
121.72
114.77
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
100.30
73.47
85.73
90.18
87.80
Total Liabilities
2,973.09
2,620.73
2,348.99
2,087.61
2,291.73
Net Block
307.43
266.24
305.98
286.06
303.43
Gross Block
571.47
488.75
500.38
456.67
436.02
Accumulated Depreciation
264.05
222.52
194.40
170.61
132.59
Non Current Assets
536.09
483.01
480.25
430.78
415.43
Capital Work in Progress
22.95
23.52
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
205.42
193.26
167.36
132.34
106.09
Other Non Current Assets
0.29
0.00
0.00
0.00
0.00
Current Assets
2,437.01
2,137.72
1,868.74
1,656.82
1,876.29
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
489.58
456.55
438.66
411.26
367.48
Sundry Debtors
527.77
488.53
534.25
586.56
568.09
Cash & Bank
1,327.86
1,062.42
780.57
557.47
854.65
Other Current Assets
91.80
38.73
40.09
42.04
86.08
Short Term Loans & Adv.
61.50
91.49
75.18
59.49
29.80
Net Current Assets
1,676.55
1,449.10
1,297.45
1,007.84
661.34
Total Assets
2,973.10
2,620.73
2,348.99
2,087.60
2,291.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
327.37
321.07
245.05
252.98
36.20
PBT
367.52
219.92
432.57
560.17
514.46
Adjustment
21.52
43.26
37.44
-17.11
7.95
Changes in Working Capital
39.73
141.38
-92.00
-71.20
-273.62
Cash after chg. in Working capital
428.77
404.56
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-101.40
-83.49
-132.96
-218.87
-212.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-40.73
-14.19
2.70
-553.41
25.10
Net Fixed Assets
-81.34
-4.74
-36.01
-25.14
Net Investments
0.00
0.00
79.90
-584.70
Others
40.61
-9.45
-41.19
56.43
Cash from Financing Activity
-21.19
-25.04
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
265.44
281.85
223.10
-297.19
59.24
Opening Cash & Equivalents
1,062.42
780.57
557.47
854.65
795.41
Closing Cash & Equivalent
1,327.86
1,062.42
780.57
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
1938.35
1695.79
1554.25
1271.92
946.92
ROA
9.72%
6.53%
14.52%
16.72%
14.55%
ROE
13.29%
8.87%
20.24%
29.30%
31.25%
ROCE
18.14%
12.15%
27.29%
44.49%
47.97%
Fixed Asset Turnover
6.29
5.27
6.24
6.76
6.38
Receivable days
55.60
71.66
68.49
69.85
74.51
Inventory Days
51.76
62.72
51.94
47.11
48.20
Payable days
90.68
92.82
52.04
57.60
64.23
Cash Conversion Cycle
16.68
41.56
68.38
59.36
58.47
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
Interest Cover
99.78
90.61
119.12
499.99
254.53

News Update:


  • 3M India reports 87% rise in Q3 consolidated net profit
    8th Feb 2023, 14:39 PM

    Total consolidated income of the company increased by 20.51% to Rs 1,005.02 crore for Q3FY23

    Read More
  • 3M India’s promoter to exit PFAS manufacturing by end of 2025
    22nd Dec 2022, 12:27 PM

    With these two actions, 3M is committing to innovate toward a world less dependent upon PFAS

    Read More
  • 3M India reports 65% rise in Q2 consolidated net profit
    9th Nov 2022, 16:28 PM

    Total consolidated income of the company increased by 19.20% to Rs 1011.45 crore for Q2FY23

    Read More
  • 3M India - Quarterly Results
    9th Nov 2022, 14:03 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.