Nifty
Sensex
:
:
24406.10
80039.80
-7.40 (-0.03%)
-109.08 (-0.14%)

Diversified

Rating :
67/99

BSE: 523395 | NSE: 3MINDIA

38768.10
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  39000.00
  •  39449.95
  •  38600.00
  •  39525.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8303
  •  3238.22
  •  40856.50
  •  26628.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43,234.16
  • 74.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41,876.31
  • 1.78%
  • 20.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.74%
  • 9.30%
  • FII
  • DII
  • Others
  • 3.77%
  • 8.13%
  • 1.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 7.00
  • 7.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 10.83
  • 14.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.34
  • 12.61
  • 28.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 72.06
  • 73.04
  • 71.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 14.44
  • 14.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.67
  • 56.89
  • 52.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,094.55
1,046.04
4.64%
1,005.64
993.03
1.27%
1,039.52
976.70
6.43%
1,049.66
943.60
11.24%
Expenses
880.17
851.70
3.34%
827.06
822.43
0.56%
847.41
853.79
-0.75%
876.68
827.13
5.99%
EBITDA
214.37
194.34
10.31%
178.58
170.61
4.67%
192.11
122.91
56.30%
172.98
116.46
48.53%
EBIDTM
19.59%
18.58%
17.76%
17.18%
18.48%
12.58%
16.48%
12.34%
Other Income
30.18
9.87
205.78%
16.54
11.99
37.95%
17.44
34.76
-49.83%
15.17
11.46
32.37%
Interest
0.75
5.78
-87.02%
0.77
0.57
35.09%
0.75
0.38
97.37%
0.96
0.54
77.78%
Depreciation
13.00
14.11
-7.87%
13.13
14.68
-10.56%
12.89
14.60
-11.71%
13.93
14.28
-2.45%
PBT
230.81
184.31
25.23%
181.23
167.34
8.30%
195.91
142.69
37.30%
173.26
113.10
53.19%
Tax
57.96
48.59
19.28%
45.99
42.53
8.14%
49.80
36.45
36.63%
44.05
28.84
52.74%
PAT
172.85
135.72
27.36%
135.24
124.81
8.36%
146.12
106.23
37.55%
129.21
84.26
53.35%
PATM
15.79%
12.97%
13.45%
12.57%
14.06%
10.88%
12.31%
8.93%
EPS
153.44
120.48
27.36%
120.05
110.79
8.36%
129.71
94.30
37.55%
114.70
74.80
53.34%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
-
4,189.36
3,959.37
3,335.84
2,604.83
2,986.55
3,016.82
2,758.57
Net Sales Growth
-
5.81%
18.69%
28.06%
-12.78%
-1.00%
9.36%
 
Cost Of Goods Sold
-
2,507.22
2,460.31
2,090.69
1,599.07
1,736.29
1,600.17
1,402.88
Gross Profit
-
1,682.13
1,499.06
1,245.16
1,005.75
1,250.27
1,416.65
1,355.69
GP Margin
-
40.15%
37.86%
37.33%
38.61%
41.86%
46.96%
49.14%
Total Expenditure
-
3,437.51
3,355.08
2,946.60
2,345.35
2,536.89
2,481.24
2,252.42
Power & Fuel Cost
-
22.74
20.96
15.73
14.48
17.85
18.46
16.37
% Of Sales
-
0.54%
0.53%
0.47%
0.56%
0.60%
0.61%
0.59%
Employee Cost
-
391.85
400.34
388.19
369.90
328.59
330.21
356.05
% Of Sales
-
9.35%
10.11%
11.64%
14.20%
11.00%
10.95%
12.91%
Manufacturing Exp.
-
107.70
84.40
78.70
58.81
68.55
77.50
60.64
% Of Sales
-
2.57%
2.13%
2.36%
2.26%
2.30%
2.57%
2.20%
General & Admin Exp.
-
190.56
174.81
180.36
136.67
174.99
214.25
183.41
% Of Sales
-
4.55%
4.42%
5.41%
5.25%
5.86%
7.10%
6.65%
Selling & Distn. Exp.
-
137.46
135.47
124.55
111.67
130.31
162.16
132.54
% Of Sales
-
3.28%
3.42%
3.73%
4.29%
4.36%
5.38%
4.80%
Miscellaneous Exp.
-
79.97
78.80
68.38
54.74
80.31
78.47
100.52
% Of Sales
-
1.91%
1.99%
2.05%
2.10%
2.69%
2.60%
3.64%
EBITDA
-
751.85
604.29
389.24
259.48
449.66
535.58
506.15
EBITDA Margin
-
17.95%
15.26%
11.67%
9.96%
15.06%
17.75%
18.35%
Other Income
-
85.51
68.10
37.12
24.74
45.90
69.46
53.84
Interest
-
3.22
7.27
3.72
2.45
3.66
1.12
2.03
Depreciation
-
52.94
57.68
55.12
61.85
59.33
43.76
43.51
PBT
-
781.21
607.44
367.52
219.92
432.57
560.17
514.46
Tax
-
197.80
156.42
95.55
57.55
110.40
193.99
181.11
Tax Rate
-
25.32%
25.75%
26.00%
26.17%
25.52%
34.63%
35.20%
PAT
-
583.42
451.02
271.97
162.38
322.17
366.18
333.35
PAT before Minority Interest
-
583.42
451.02
271.97
162.38
322.17
366.18
333.35
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
13.93%
11.39%
8.15%
6.23%
10.79%
12.14%
12.08%
PAT Growth
-
29.36%
65.83%
67.49%
-49.60%
-12.02%
9.85%
 
EPS
-
516.30
399.13
240.68
143.70
285.11
324.05
295.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,146.90
1,677.47
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
11.27
11.27
Total Reserves
2,135.64
1,666.21
2,172.31
1,899.06
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
14.01
29.34
29.06
21.78
26.83
5.79
10.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.07
43.02
55.07
42.15
31.55
28.90
23.69
Current Liabilities
1,059.48
980.34
760.46
688.62
571.29
648.98
1,214.95
Trade Payables
823.92
764.44
538.44
500.38
312.87
355.82
356.58
Other Current Liabilities
121.11
124.88
121.72
114.77
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
114.45
91.02
100.30
73.47
85.73
90.18
87.80
Total Liabilities
3,220.39
2,687.15
2,973.09
2,620.73
2,348.99
2,087.61
2,291.73
Net Block
332.45
337.97
307.43
266.24
305.98
286.06
303.43
Gross Block
655.18
611.00
571.47
488.75
500.38
456.67
436.02
Accumulated Depreciation
322.73
273.03
264.05
222.52
194.40
170.61
132.59
Non Current Assets
551.94
559.71
536.09
483.01
480.25
430.78
415.43
Capital Work in Progress
12.32
24.57
22.95
23.52
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
207.16
197.16
205.42
193.26
167.36
132.34
106.09
Other Non Current Assets
0.00
0.00
0.29
0.00
0.00
0.00
0.00
Current Assets
2,668.46
2,127.44
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
0.00
0.00
Inventories
531.79
610.74
489.58
456.55
438.66
411.26
367.48
Sundry Debtors
703.09
635.04
527.77
488.53
534.25
586.56
568.09
Cash & Bank
1,357.84
800.66
1,327.86
1,062.42
780.57
557.47
854.65
Other Current Assets
75.74
18.67
30.30
38.73
115.27
101.53
86.08
Short Term Loans & Adv.
58.74
62.34
61.50
91.49
75.18
59.49
29.80
Net Current Assets
1,608.98
1,147.10
1,676.55
1,449.10
1,297.45
1,007.84
661.34
Total Assets
3,220.40
2,687.15
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
643.03
465.48
327.37
321.07
245.05
252.98
36.20
PBT
781.21
607.44
367.52
219.92
432.57
560.17
514.46
Adjustment
-17.58
15.66
21.52
43.26
37.44
-17.11
7.95
Changes in Working Capital
81.33
6.67
39.73
141.38
-92.00
-71.20
-273.62
Cash after chg. in Working capital
844.97
629.76
428.77
404.56
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-201.93
-164.29
-101.40
-83.49
-132.96
-218.87
-212.59
Other Direct Exp. Paid
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
Cash From Investing Activity
-269.38
-15.47
-40.73
-14.19
2.70
-553.41
25.10
Net Fixed Assets
-31.71
-42.72
-81.34
-4.74
-36.01
-25.14
Net Investments
0.00
0.00
0.00
0.00
79.90
-584.70
Others
-237.67
27.25
40.61
-9.45
-41.19
56.43
Cash from Financing Activity
-127.58
-979.67
-21.19
-25.04
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
246.08
-529.66
265.44
281.85
223.10
-297.19
59.24
Opening Cash & Equivalents
798.21
1,327.86
1,062.42
780.57
557.47
854.65
795.41
Closing Cash & Equivalent
1,044.29
798.21
1,327.86
1,062.42
780.57
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
1905.80
1489.09
1938.35
1695.79
1554.25
1271.92
946.92
ROA
19.75%
15.94%
9.72%
6.53%
14.52%
16.72%
14.55%
ROE
30.51%
23.36%
13.29%
8.87%
20.24%
29.30%
31.25%
ROCE
41.02%
31.84%
18.14%
12.15%
27.29%
44.49%
47.97%
Fixed Asset Turnover
6.62
6.70
6.29
5.27
6.24
6.76
6.38
Receivable days
58.29
53.60
55.60
71.66
68.49
69.85
74.51
Inventory Days
49.77
50.72
51.76
62.72
51.94
47.11
48.20
Payable days
115.62
96.65
90.68
92.82
52.04
57.60
64.23
Cash Conversion Cycle
-7.55
7.67
16.68
41.56
68.38
59.36
58.47
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
243.88
84.55
99.78
90.61
119.12
499.99
254.53

News Update:


  • 3M India reports 27% rise in Q4 consolidated net profit
    28th May 2024, 18:01 PM

    Total consolidated income of the company increased by 6.52% at Rs 1,124.73 crore for Q4FY24

    Read More
  • 3M India - Quarterly Results
    28th May 2024, 14:48 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.