Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Diversified

Rating :
63/99

BSE: 523395 | NSE: 3MINDIA

18204.90
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  18501.00
  •  18657.00
  •  18150.00
  •  18367.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5482
  •  1000.18
  •  25200.00
  •  15700.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,527.38
  • 108.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,746.81
  • N/A
  • 12.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.98%
  • 10.42%
  • FII
  • DII
  • Others
  • 3.32%
  • 6.93%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 5.26
  • 2.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.08
  • 0.20
  • -2.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 2.37
  • -1.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 61.36
  • 67.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.19
  • 7.56
  • 13.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 23.65
  • 44.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
346.18
804.50
-56.97%
673.15
742.85
-9.38%
745.38
791.55
-5.83%
763.53
736.42
3.68%
Expenses
394.57
656.50
-39.90%
596.83
640.11
-6.76%
647.53
624.05
3.76%
633.99
634.36
-0.06%
EBITDA
-48.39
148.00
-
76.33
102.74
-25.71%
97.85
167.50
-41.58%
129.54
102.07
26.91%
EBIDTM
-13.98%
18.40%
14.01%
13.83%
13.13%
21.16%
16.97%
13.86%
Other Income
6.41
6.30
1.75%
12.44
2.47
403.64%
14.43
12.59
14.61%
10.67
16.93
-36.98%
Interest
0.83
0.85
-2.35%
0.90
0.63
42.86%
1.12
0.14
700.00%
0.79
0.15
426.67%
Depreciation
15.03
14.91
0.80%
15.90
10.78
47.50%
14.75
10.77
36.95%
13.78
11.19
23.15%
PBT
-57.84
138.55
-
71.97
93.79
-23.26%
96.41
169.17
-43.01%
125.64
107.67
16.69%
Tax
-15.32
48.42
-
11.86
33.48
-64.58%
24.49
58.98
-58.48%
25.63
37.38
-31.43%
PAT
-42.52
90.13
-
60.11
60.32
-0.35%
71.92
110.19
-34.73%
100.01
70.29
42.28%
PATM
-12.28%
11.20%
7.11%
8.12%
9.65%
13.92%
13.10%
9.54%
EPS
-37.63
79.76
-
53.20
53.38
-0.34%
63.65
97.51
-34.72%
88.50
62.20
42.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
2,528.24
2,986.55
3,024.65
2,758.57
Net Sales Growth
-17.79%
-1.26%
9.65%
 
Cost Of Goods Sold
5,746.59
1,736.29
1,600.17
1,402.88
Gross Profit
-3,218.35
1,250.27
1,424.48
1,355.69
GP Margin
-127.30%
41.86%
47.10%
49.14%
Total Expenditure
2,272.92
2,536.89
2,488.15
2,252.42
Power & Fuel Cost
-
17.85
18.46
16.37
% Of Sales
-
0.60%
0.61%
0.59%
Employee Cost
-
328.59
330.21
356.05
% Of Sales
-
11.00%
10.92%
12.91%
Manufacturing Exp.
-
62.32
86.47
60.64
% Of Sales
-
2.09%
2.86%
2.20%
General & Admin Exp.
-
174.99
214.25
183.41
% Of Sales
-
5.86%
7.08%
6.65%
Selling & Distn. Exp.
-
136.54
153.20
132.54
% Of Sales
-
4.57%
5.07%
4.80%
Miscellaneous Exp.
-
80.31
85.39
100.52
% Of Sales
-
2.69%
2.82%
3.64%
EBITDA
255.33
449.66
536.50
506.15
EBITDA Margin
10.10%
15.06%
17.74%
18.35%
Other Income
43.95
45.90
68.55
53.84
Interest
3.64
3.66
1.12
2.03
Depreciation
59.46
59.33
43.76
43.51
PBT
236.18
432.57
560.17
514.46
Tax
46.66
110.40
193.99
181.11
Tax Rate
19.76%
25.52%
34.63%
35.20%
PAT
189.52
322.17
366.18
333.35
PAT before Minority Interest
189.52
322.17
366.18
333.35
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
7.50%
10.79%
12.11%
12.08%
PAT Growth
-42.73%
-12.02%
9.85%
 
EPS
167.72
285.11
324.05
295.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,750.87
1,432.84
1,066.72
Share Capital
11.27
11.27
11.27
Total Reserves
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
26.83
5.79
10.06
Secured Loans
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
31.55
28.90
23.69
Current Liabilities
571.29
648.98
1,214.95
Trade Payables
312.87
355.82
356.58
Other Current Liabilities
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
85.73
90.18
87.80
Total Liabilities
2,348.99
2,087.61
2,291.73
Net Block
305.98
286.06
303.43
Gross Block
523.49
456.67
436.02
Accumulated Depreciation
217.50
170.61
132.59
Non Current Assets
480.25
430.78
415.43
Capital Work in Progress
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
167.36
132.34
106.09
Other Non Current Assets
0.00
0.00
0.00
Current Assets
1,868.74
1,656.82
1,876.29
Current Investments
0.00
0.00
0.00
Inventories
438.66
411.26
367.48
Sundry Debtors
534.25
586.56
568.09
Cash & Bank
780.57
557.47
854.65
Other Current Assets
115.27
42.04
56.28
Short Term Loans & Adv.
75.18
59.49
29.80
Net Current Assets
1,297.45
1,007.84
661.34
Total Assets
2,348.99
2,087.60
2,291.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
245.05
252.98
36.20
PBT
432.57
560.17
514.46
Adjustment
37.44
-17.11
7.95
Changes in Working Capital
-92.00
-71.20
-273.62
Cash after chg. in Working capital
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
Tax Paid
-132.96
-218.87
-212.59
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
2.70
-553.41
25.10
Net Fixed Assets
-58.89
-25.14
Net Investments
79.90
-584.70
Others
-18.31
56.43
Cash from Financing Activity
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
223.10
-297.19
59.24
Opening Cash & Equivalents
557.47
854.65
795.41
Closing Cash & Equivalent
780.57
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
1554.25
1271.92
946.92
ROA
14.52%
16.72%
14.55%
ROE
20.24%
29.30%
31.25%
ROCE
27.29%
44.49%
47.97%
Fixed Asset Turnover
6.09
6.78
6.38
Receivable days
68.49
69.67
74.51
Inventory Days
51.94
46.99
48.20
Payable days
52.04
57.60
64.23
Cash Conversion Cycle
68.38
59.06
58.47
Total Debt/Equity
0.00
0.01
0.01
Interest Cover
119.12
499.99
254.53

News Update:


  • 3M India - Quarterly Results
    13th Aug 2020, 17:09 PM

    Read More
  • 3M India to discontinue Automotive Graphics Business
    4th Aug 2020, 11:01 AM

    This Business is part of company’s Transportation and Electronics Business segment, with Manufacturing located at the Bangalore Electronics City Plant

    Read More
  • 3M India closes two plants for two days
    20th Jul 2020, 14:18 PM

    The company is closing plants for deep cleaning and sanitization

    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.