Nifty
:
22402.40
Sensex
:
73852.94
34.40 (0.15%)
114.49 (0.16%)
Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Aditya Birla Nuvo Ltd. - (Amalgamated)

Diversified

Rating :
N/A

BSE: 500303 | NSE: ABIRLANUVO

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,595.47
  • 0.12
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60,189.36
  • 0.26%
  • 0.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.73%
  • 3.48%
  • 10.50%
  • FII
  • DII
  • Others
  • 11.75%
  • 9.48%
  • 2.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.93
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.77
  • -

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
14,462.78
23,128.95
26,515.51
25,893.39
25,490.20
21,840.29
18,187.77
15,523.34
14,315.50
11,861.11
8,366.77
Net Sales Growth
9.02%
-12.77%
2.40%
1.58%
16.71%
20.08%
17.16%
8.44%
20.69%
41.76%
 
Cost Of Goods Sold
2,832.43
3,047.25
5,425.43
4,782.01
6,640.02
4,929.53
3,428.69
2,503.11
2,656.98
2,098.98
1,845.82
Gross Profit
11,630.35
20,081.70
21,090.08
21,111.38
18,850.18
16,910.76
14,759.08
13,020.23
11,658.52
9,762.13
6,520.95
GP Margin
80.42%
86.82%
79.54%
81.53%
73.95%
77.43%
81.15%
83.88%
81.44%
82.30%
77.94%
Total Expenditure
11,009.59
16,638.53
20,834.62
21,601.56
21,994.84
18,858.12
15,693.35
14,083.74
13,711.42
10,834.14
7,291.05
Power & Fuel Cost
-
1,227.11
1,412.48
1,668.59
1,470.93
1,153.18
880.86
732.68
701.55
438.82
414.74
% Of Sales
-
5.31%
5.33%
6.44%
5.77%
5.28%
4.84%
4.72%
4.90%
3.70%
4.96%
Employee Cost
-
1,860.84
2,414.85
3,895.38
3,419.11
2,947.02
2,455.76
2,270.89
2,390.36
1,980.38
1,250.28
% Of Sales
-
8.05%
9.11%
15.04%
13.41%
13.49%
13.50%
14.63%
16.70%
16.70%
14.94%
Manufacturing Exp.
-
2,391.70
2,460.17
2,314.43
2,110.26
1,954.35
1,655.19
1,697.52
1,571.51
1,070.05
772.04
% Of Sales
-
10.34%
9.28%
8.94%
8.28%
8.95%
9.10%
10.94%
10.98%
9.02%
9.23%
General & Admin Exp.
-
1,949.45
2,608.79
2,984.08
2,591.95
2,199.35
3,604.15
1,624.06
1,102.73
779.25
331.85
% Of Sales
-
8.43%
9.84%
11.52%
10.17%
10.07%
19.82%
10.46%
7.70%
6.57%
3.97%
Selling & Distn. Exp.
-
1,247.23
1,887.30
1,730.27
1,625.98
1,396.80
1,335.83
1,640.42
1,500.13
1,088.07
764.08
% Of Sales
-
5.39%
7.12%
6.68%
6.38%
6.40%
7.34%
10.57%
10.48%
9.17%
9.13%
Miscellaneous Exp.
-
4,914.95
4,625.60
4,226.80
4,136.59
4,277.89
2,332.87
3,615.06
3,788.16
3,378.59
764.08
% Of Sales
-
21.25%
17.44%
16.32%
16.23%
19.59%
12.83%
23.29%
26.46%
28.48%
22.86%
EBITDA
3,453.19
6,490.42
5,680.89
4,291.83
3,495.36
2,982.17
2,494.42
1,439.60
604.08
1,026.97
1,075.72
EBITDA Margin
23.88%
28.06%
21.42%
16.58%
13.71%
13.65%
13.71%
9.27%
4.22%
8.66%
12.86%
Other Income
466.29
66.96
157.40
681.94
684.60
308.87
212.62
246.60
263.33
125.24
87.06
Interest
2,494.02
2,339.28
1,797.65
1,598.03
1,358.80
868.67
571.25
662.15
721.04
475.97
386.53
Depreciation
203.76
1,726.86
1,702.75
1,608.86
1,295.49
1,092.33
940.90
866.48
695.64
524.94
422.78
PBT
1,237.54
2,491.24
2,337.89
1,766.88
1,525.67
1,330.04
1,194.89
157.57
-549.27
151.30
353.47
Tax
297.53
872.05
833.48
550.50
341.78
216.01
183.08
114.00
81.05
125.86
111.90
Tax Rate
24.04%
30.02%
35.86%
31.06%
22.40%
17.62%
16.78%
72.35%
-14.76%
82.79%
31.61%
PAT
940.01
1,885.76
1,415.50
1,142.88
1,058.89
890.13
822.11
154.60
-435.73
150.78
280.43
PAT before Minority Interest
894.79
2,033.05
1,491.08
1,221.80
1,183.89
1,010.15
907.97
43.57
-630.32
26.17
242.09
Minority Interest
-45.22
-147.29
-75.58
-78.92
-125.00
-120.02
-85.86
111.03
194.59
124.61
38.34
PAT Margin
6.50%
8.15%
5.34%
4.41%
4.15%
4.08%
4.52%
1.00%
-3.04%
1.27%
3.35%
PAT Growth
6.10%
33.22%
23.85%
7.93%
18.96%
8.27%
431.77%
-
-
-46.23%
 
EPS
72.14
144.72
108.63
87.71
81.27
68.31
63.09
11.86
-33.44
11.57
21.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
14,534.73
12,871.20
11,189.23
9,384.29
7,517.09
6,678.35
21,126.66
14,468.09
10,543.42
6,881.58
Share Capital
135.36
133.34
130.67
120.80
114.11
139.10
128.60
120.53
145.01
93.31
Total Reserves
14,372.76
12,720.18
11,050.01
9,026.95
7,382.19
6,517.23
20,841.32
13,963.21
10,018.27
6,787.22
Non-Current Liabilities
54,495.75
44,003.39
36,503.25
31,099.23
25,441.80
23,531.11
7,673.02
9,106.54
6,874.05
5,641.23
Secured Loans
14,936.30
11,169.86
7,985.93
6,776.54
3,489.34
2,984.79
4,631.58
5,047.03
4,463.47
4,079.99
Unsecured Loans
9,107.72
3,866.73
3,909.68
2,110.47
1,794.20
1,470.41
2,800.82
3,839.74
2,184.39
1,381.60
Long Term Provisions
336.33
289.65
242.69
136.71
75.77
74.55
0.00
0.00
0.00
0.00
Current Liabilities
18,700.99
17,866.24
14,515.48
15,660.07
11,881.23
9,106.74
3,379.93
3,060.94
2,442.87
1,684.38
Trade Payables
1,941.32
3,064.91
3,091.16
3,159.45
2,351.38
2,624.43
2,291.78
2,049.61
1,651.04
1,149.59
Other Current Liabilities
6,445.11
7,992.47
4,547.52
5,057.01
3,608.29
2,957.16
914.75
862.99
642.07
458.26
Short Term Borrowings
9,915.16
6,420.87
6,534.25
7,166.69
5,684.88
3,337.65
0.00
0.00
0.00
0.00
Short Term Provisions
399.40
387.99
342.55
276.92
236.68
187.50
173.40
148.34
149.76
76.53
Total Liabilities
88,588.92
75,542.66
62,986.08
57,084.02
45,141.05
39,594.68
32,365.39
26,814.82
20,034.75
14,350.46
Net Block
19,748.08
14,514.05
14,766.12
14,941.24
12,080.79
10,841.75
9,436.97
9,368.66
7,577.52
5,991.00
Gross Block
29,305.64
24,116.30
23,750.31
22,915.47
18,748.00
16,741.42
14,449.24
13,455.62
11,107.38
9,147.66
Accumulated Depreciation
9,557.56
9,602.25
8,965.54
7,974.23
6,667.21
5,899.67
5,012.27
4,086.96
3,529.86
3,156.66
Non Current Assets
69,709.56
54,368.26
45,404.86
39,690.30
31,823.09
28,662.09
22,742.53
17,131.06
13,130.94
9,441.98
Capital Work in Progress
1,489.81
1,323.85
3,232.86
503.29
409.84
1,000.88
443.74
725.93
441.32
381.45
Non Current Investment
28,744.53
27,404.25
20,811.57
19,538.82
17,767.59
16,190.50
12,861.82
7,036.47
5,112.10
3,069.53
Long Term Loans & Adv.
19,552.31
10,967.74
6,474.54
4,646.07
1,521.99
589.81
0.00
0.00
0.00
0.00
Other Non Current Assets
174.83
158.37
119.77
60.88
42.88
39.15
0.00
0.00
0.00
0.00
Current Assets
18,879.36
21,174.40
17,581.22
17,393.72
13,317.96
10,932.59
9,622.86
9,683.76
6,903.81
4,908.48
Current Investments
4,620.58
5,776.00
4,524.80
5,496.62
3,841.25
4,192.94
4,094.65
4,045.93
2,208.08
1,473.86
Inventories
1,035.00
2,210.29
1,542.22
1,815.03
1,364.90
1,233.84
902.66
834.80
834.74
558.37
Sundry Debtors
1,886.72
2,397.96
2,642.69
3,358.56
2,220.68
1,530.03
1,083.42
1,354.56
1,195.65
990.73
Cash & Bank
890.54
1,128.30
718.62
830.41
1,415.91
848.86
794.84
1,534.37
793.99
815.85
Other Current Assets
10,446.52
1,349.85
1,396.97
1,282.37
4,475.22
3,126.92
2,747.29
1,914.10
1,871.35
1,069.67
Short Term Loans & Adv.
9,074.90
8,312.00
6,755.92
4,610.73
3,458.90
2,216.37
2,539.37
1,730.01
1,733.28
964.22
Net Current Assets
178.37
3,308.16
3,065.74
1,733.65
1,436.73
1,825.85
6,242.93
6,622.82
4,460.94
3,224.10
Total Assets
88,588.92
75,542.66
62,986.08
57,084.02
45,141.05
39,594.68
32,365.39
26,814.82
20,034.75
14,350.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-5,237.45
-1,269.27
47.62
-993.70
153.47
1,263.04
4,235.99
3,547.96
3,536.96
2,316.81
PBT
2,905.10
2,324.56
1,772.30
1,525.67
1,226.16
1,091.05
157.57
-549.27
152.03
353.99
Adjustment
2,422.13
2,524.84
2,057.26
1,725.86
3,006.68
3,189.78
4,246.33
3,629.76
3,942.32
2,302.73
Changes in Working Capital
-9,767.48
-5,464.00
-3,252.57
-3,917.50
-3,827.25
-2,806.28
0.55
667.80
-460.21
-247.10
Cash after chg. in Working capital
-4,440.25
-614.60
576.99
-665.97
405.59
1,474.55
4,404.45
3,748.29
3,634.14
2,409.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-797.20
-654.67
-529.37
-327.73
-252.12
-211.51
-168.46
-200.33
-97.18
-92.81
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
-1,010.83
-4,688.05
-2,626.46
-3,710.93
-2,114.83
-3,001.09
-3,421.38
-7,431.75
-5,294.12
-4,825.22
Net Fixed Assets
760.58
-165.47
542.28
-387.17
-306.22
-189.36
-408.83
-236.43
-325.48
-272.77
Net Investments
-747.35
-757.00
-1,833.33
-536.71
-120.54
-41.56
276.54
-1,705.06
-157.94
-2,173.60
Others
-1,024.06
-3,765.58
-1,335.41
-2,787.05
-1,688.07
-2,770.17
-3,289.09
-5,490.26
-4,810.70
-2,378.85
Cash from Financing Activity
5,980.94
6,339.90
2,550.99
4,381.57
2,169.73
1,807.33
-1,553.35
4,623.77
1,735.31
3,170.19
Net Cash Inflow / Outflow
-267.34
382.58
-27.85
-323.06
208.37
69.28
-738.74
739.98
-21.85
661.78
Opening Cash & Equivalents
1,049.12
666.54
693.78
1,012.00
801.30
732.02
1,534.37
793.99
815.85
154.07
Closing Cash & Equivalent
781.78
1,049.12
666.54
693.78
1,012.00
801.30
794.84
1,534.37
793.99
815.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
1113.73
987.42
859.48
760.93
660.30
584.15
2033.23
1479.66
1064.44
737.38
ROA
2.48%
2.15%
2.04%
2.32%
2.38%
2.52%
0.15%
-2.69%
0.15%
2.16%
ROE
14.87%
12.41%
12.02%
14.23%
14.30%
6.59%
0.25%
-5.22%
0.31%
4.31%
ROCE
11.67%
11.68%
11.28%
12.06%
11.70%
7.46%
3.16%
0.85%
4.25%
7.72%
Fixed Asset Turnover
0.87
1.12
1.12
1.25
1.25
1.18
1.12
1.18
1.19
1.20
Receivable days
33.53
34.46
41.94
39.16
30.75
25.86
28.37
32.03
33.05
32.24
Inventory Days
25.39
25.65
23.46
22.32
21.30
21.14
20.22
20.97
21.06
23.71
Payable days
78.67
72.88
70.37
60.52
66.71
81.77
79.98
69.15
68.74
58.64
Cash Conversion Cycle
-19.75
-12.77
-4.96
0.95
-14.66
-34.76
-31.39
-16.15
-14.64
-2.70
Total Debt/Equity
2.51
2.02
1.84
2.04
1.64
1.40
0.35
0.63
0.65
0.79
Interest Cover
2.24
2.29
2.11
2.12
2.41
2.91
1.24
0.24
1.32
1.92

Annual Reports:

FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


No Latest News!

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.