Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Cement & Construction Materials

Rating :
58/99

BSE: 500410 | NSE: ACC

962.60
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  960.00
  •  969.80
  •  936.95
  •  963.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1221295
  •  11713.74
  •  1769.05
  •  895.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,063.26
  • 13.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,415.53
  • 1.46%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.53%
  • 1.73%
  • 10.33%
  • FII
  • DII
  • Others
  • 8.6%
  • 14.48%
  • 10.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.73
  • 4.75
  • 10.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.84
  • 6.46
  • 6.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.33
  • 5.59
  • 32.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.91
  • 31.08
  • 27.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.06
  • 3.01
  • 2.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.41
  • 14.52
  • 13.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
4,060.31
3,895.60
4.23%
3,528.31
3,433.18
2.77%
4,149.82
3,848.25
7.84%
3,919.11
3,624.59
8.13%
Expenses
3,519.35
3,407.80
3.27%
2,971.21
2,989.66
-0.62%
3,366.80
3,223.35
4.45%
3,387.41
3,132.69
8.13%
EBITDA
540.96
487.80
10.90%
557.10
443.52
25.61%
783.02
624.90
25.30%
531.70
491.90
8.09%
EBIDTM
13.32%
12.52%
15.79%
12.92%
18.87%
16.24%
13.57%
13.57%
Other Income
57.54
30.01
91.74%
50.80
32.74
55.16%
53.49
32.55
64.33%
156.60
47.36
230.66%
Interest
29.26
22.35
30.92%
16.26
19.94
-18.46%
19.89
27.26
-27.04%
20.86
18.22
14.49%
Depreciation
160.81
155.17
3.63%
151.20
150.78
0.28%
146.86
149.02
-1.45%
147.57
148.25
-0.46%
PBT
408.43
340.29
20.02%
440.44
305.54
44.15%
669.76
481.17
39.19%
519.87
372.79
39.45%
Tax
140.03
-389.11
-
140.93
98.85
42.57%
216.95
154.40
40.51%
177.07
125.35
41.26%
PAT
268.40
729.40
-63.20%
299.51
206.69
44.91%
452.81
326.77
38.57%
342.80
247.44
38.54%
PATM
6.61%
18.72%
8.49%
6.02%
10.91%
8.49%
8.75%
6.83%
EPS
14.54
38.95
-62.67%
16.09
11.12
44.69%
24.24
17.48
38.67%
18.40
13.32
38.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
15,657.55
14,801.62
13,285.13
10,989.72
11,797.16
11,738.79
11,150.09
11,358.19
10,237.19
8,260.63
8,479.55
Net Sales Growth
5.78%
11.41%
20.89%
-6.84%
0.50%
5.28%
-1.83%
10.95%
23.93%
-2.58%
 
Cost Of Goods Sold
2,718.89
2,332.45
1,965.98
1,606.77
1,850.00
1,973.35
1,782.90
1,818.76
1,694.47
1,653.68
1,357.26
Gross Profit
12,938.66
12,469.17
11,319.15
9,382.95
9,947.16
9,765.44
9,367.19
9,539.43
8,542.72
6,606.95
7,122.29
GP Margin
82.64%
84.24%
85.20%
85.38%
84.32%
83.19%
84.01%
83.99%
83.45%
79.98%
83.99%
Total Expenditure
13,244.77
12,756.21
11,378.83
9,517.19
10,269.05
10,243.16
9,527.58
9,161.55
8,315.96
6,718.32
6,016.59
Power & Fuel Cost
-
3,000.83
2,716.94
2,159.91
2,396.67
2,444.47
2,378.10
2,384.34
2,199.06
1,610.21
1,550.87
% Of Sales
-
20.27%
20.45%
19.65%
20.32%
20.82%
21.33%
20.99%
21.48%
19.49%
18.29%
Employee Cost
-
883.58
821.36
756.72
772.16
748.05
662.55
617.86
574.33
492.96
397.24
% Of Sales
-
5.97%
6.18%
6.89%
6.55%
6.37%
5.94%
5.44%
5.61%
5.97%
4.68%
Manufacturing Exp.
-
1,268.67
1,167.26
1,106.76
1,268.92
1,267.22
1,201.97
1,065.37
990.03
1,060.93
893.49
% Of Sales
-
8.57%
8.79%
10.07%
10.76%
10.80%
10.78%
9.38%
9.67%
12.84%
10.54%
General & Admin Exp.
-
458.66
445.21
419.91
206.32
204.51
181.04
176.00
164.45
161.48
163.23
% Of Sales
-
3.10%
3.35%
3.82%
1.75%
1.74%
1.62%
1.55%
1.61%
1.95%
1.92%
Selling & Distn. Exp.
-
4,064.92
3,521.17
2,716.68
2,905.14
2,778.51
2,496.26
2,392.05
2,130.89
1,306.52
1,262.51
% Of Sales
-
27.46%
26.50%
24.72%
24.63%
23.67%
22.39%
21.06%
20.82%
15.82%
14.89%
Miscellaneous Exp.
-
747.10
740.91
750.44
869.84
827.05
824.76
707.17
562.73
432.54
1,262.51
% Of Sales
-
5.05%
5.58%
6.83%
7.37%
7.05%
7.40%
6.23%
5.50%
5.24%
4.62%
EBITDA
2,412.78
2,045.41
1,906.30
1,472.53
1,528.11
1,495.63
1,622.51
2,196.64
1,921.23
1,542.31
2,462.96
EBITDA Margin
15.41%
13.82%
14.35%
13.40%
12.95%
12.74%
14.55%
19.34%
18.77%
18.67%
29.05%
Other Income
318.43
145.37
134.99
128.77
129.10
274.29
288.47
337.89
191.01
403.42
262.34
Interest
86.27
87.77
98.53
78.67
64.64
82.76
113.55
189.26
96.91
102.60
104.69
Depreciation
606.44
603.22
643.62
609.18
662.59
567.62
583.79
568.90
510.04
427.72
373.13
PBT
2,038.50
1,499.79
1,299.14
913.45
929.98
1,119.54
1,213.64
1,776.37
1,505.29
1,415.41
2,247.48
Tax
674.98
-10.51
385.55
226.89
189.98
-31.13
131.91
391.08
215.45
341.36
686.79
Tax Rate
33.11%
-0.70%
29.68%
25.93%
24.82%
-2.78%
10.87%
27.14%
14.31%
24.12%
30.56%
PAT
1,363.52
1,510.15
913.49
647.84
575.83
1,150.44
1,081.58
1,049.81
1,289.80
1,074.03
1,560.75
PAT before Minority Interest
1,363.39
1,510.30
913.59
647.97
575.55
1,150.67
1,081.73
1,049.91
1,289.84
1,074.05
1,560.69
Minority Interest
-0.13
-0.15
-0.10
-0.13
0.28
-0.23
-0.15
-0.10
-0.04
-0.02
0.06
PAT Margin
8.71%
10.20%
6.88%
5.89%
4.88%
9.80%
9.70%
9.24%
12.60%
13.00%
18.41%
PAT Growth
-9.72%
65.32%
41.01%
12.51%
-49.95%
6.37%
3.03%
-18.61%
20.09%
-31.19%
 
Unadjusted EPS
73.27
80.97
49.23
35.06
31.30
61.88
58.31
56.42
69.29
57.39
83.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
10,531.90
9,355.85
8,813.43
8,421.14
8,217.68
7,813.38
7,372.43
6,979.05
6,280.73
5,869.94
Share Capital
187.99
187.99
187.99
187.95
187.95
187.95
187.95
187.95
187.95
187.94
Total Reserves
10,343.91
9,167.86
8,625.44
8,233.19
8,029.73
7,625.43
7,184.48
6,791.10
6,092.78
5,681.90
Non-Current Liabilities
814.86
694.35
597.67
590.28
656.92
618.98
1,081.07
1,531.00
890.77
921.55
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
82.00
500.00
509.93
550.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
3.03
6.08
14.03
16.92
Long Term Provisions
140.29
142.79
141.36
119.86
115.94
106.14
92.36
125.55
0.00
0.00
Current Liabilities
4,706.16
4,792.66
3,980.06
3,785.89
3,804.10
3,666.00
3,472.13
3,408.47
4,780.21
3,226.87
Trade Payables
1,926.26
1,813.74
1,258.49
877.50
752.02
641.64
660.71
815.50
1,737.19
1,518.59
Other Current Liabilities
2,570.17
2,459.31
2,250.96
2,269.06
2,114.81
1,960.66
1,519.69
1,542.23
633.36
557.37
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
209.73
519.61
470.61
639.33
937.27
1,063.70
1,291.73
1,050.74
2,409.66
1,150.91
Total Liabilities
16,055.95
14,845.74
13,393.94
12,799.96
12,681.63
12,101.06
11,928.18
11,920.98
11,954.13
10,020.76
Net Block
7,088.17
7,280.06
7,567.77
5,330.82
5,665.99
5,569.98
5,931.38
6,406.45
5,306.64
4,378.43
Gross Block
8,927.23
8,526.82
8,176.63
11,547.18
11,149.46
10,586.68
10,399.37
10,032.22
8,458.13
7,165.02
Accumulated Depreciation
1,839.06
1,246.76
608.86
6,216.36
5,483.47
5,004.77
4,467.99
3,625.77
3,151.49
2,786.59
Non Current Assets
9,371.51
9,190.82
9,289.22
9,396.32
9,003.45
7,684.44
7,082.33
7,392.17
6,957.54
6,586.20
Capital Work in Progress
397.78
269.25
260.98
2,396.11
1,955.90
832.19
314.87
370.00
1,564.15
2,157.47
Non Current Investment
104.10
94.86
117.18
86.70
84.08
86.66
101.44
98.15
86.75
50.30
Long Term Loans & Adv.
1,304.26
987.03
853.75
1,116.76
936.77
887.37
568.80
461.43
0.00
0.00
Other Non Current Assets
477.20
559.62
489.54
465.93
360.71
308.24
165.84
56.14
0.00
0.00
Current Assets
6,684.44
5,654.92
4,104.72
3,403.64
3,678.18
4,416.62
4,845.85
4,528.81
4,995.93
3,433.59
Current Investments
0.00
0.00
0.00
1,227.45
1,301.08
2,038.91
2,377.23
1,194.95
1,320.11
1,141.81
Inventories
1,679.39
1,404.78
1,224.63
1,189.43
1,256.38
1,122.30
1,134.40
1,112.78
925.90
786.09
Sundry Debtors
867.37
665.97
533.18
484.43
410.60
397.18
302.76
265.69
249.40
273.92
Cash & Bank
3,096.98
2,728.55
1,977.16
94.03
309.78
505.72
680.70
1,659.92
985.56
754.42
Other Current Assets
1,040.70
90.64
78.94
55.48
400.34
352.51
350.76
295.47
1,514.96
477.35
Short Term Loans & Adv.
734.95
764.98
290.81
352.82
385.77
332.98
321.89
279.43
1,458.04
465.05
Net Current Assets
1,978.28
862.26
124.66
-382.25
-125.92
750.62
1,373.72
1,120.34
215.72
206.72
Total Assets
16,055.95
14,845.74
13,393.94
12,799.96
12,681.63
12,101.06
11,928.18
11,920.98
11,954.13
10,020.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
1,117.54
1,554.45
1,389.54
1,456.62
1,352.18
1,063.44
1,576.86
1,575.98
1,925.51
2,375.63
PBT
1,510.11
1,310.06
874.86
765.53
1,119.54
1,213.64
1,440.99
1,505.29
1,415.41
2,247.48
Adjustment
525.95
554.22
605.33
870.03
410.06
489.47
791.94
416.79
483.91
437.04
Changes in Working Capital
-390.63
-90.74
183.04
51.82
59.95
-188.79
-449.65
70.31
102.38
185.27
Cash after chg. in Working capital
1,645.43
1,773.54
1,663.23
1,687.38
1,589.55
1,514.32
1,783.28
1,992.39
2,001.70
2,869.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-527.89
-219.09
-273.69
-230.76
-237.37
-450.88
-206.42
-416.41
-76.19
-494.16
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
-364.44
-379.56
-534.52
-904.05
-1,456.72
-861.58
-307.91
-258.42
-784.77
-1,483.44
Net Fixed Assets
-527.91
-351.39
5,333.14
-858.06
-1,646.19
-689.08
-519.08
-371.25
-657.27
-1,543.95
Net Investments
0.00
28.35
1,217.20
97.28
621.04
359.53
-928.60
77.72
-227.03
-796.56
Others
163.47
-56.52
-7,084.86
-143.27
-431.57
-532.03
1,139.77
35.11
99.53
857.07
Cash from Financing Activity
-380.46
-425.78
-429.88
-716.28
-837.09
-834.47
-1,066.02
-768.46
-641.32
-454.63
Net Cash Inflow / Outflow
372.64
749.11
425.14
-163.71
-941.63
-632.61
202.93
549.10
499.42
437.56
Opening Cash & Equivalents
2,559.66
1,809.63
1,383.30
1,581.26
2,522.89
3,155.50
2,952.57
2,303.47
1,806.23
1,458.62
Closing Cash & Equivalent
2,933.21
2,559.66
1,809.63
1,417.55
1,581.26
2,522.89
3,155.50
2,852.57
2,305.67
1,896.23

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
560.82
498.20
469.31
448.52
437.68
416.15
392.66
371.71
334.48
312.60
ROA
9.77%
6.47%
4.95%
4.52%
9.29%
9.00%
8.80%
10.80%
9.78%
16.84%
ROE
15.19%
10.06%
7.52%
6.92%
14.36%
14.25%
14.63%
19.46%
17.68%
29.19%
ROCE
15.97%
15.38%
11.07%
9.98%
14.97%
17.25%
21.70%
22.42%
22.93%
40.07%
Fixed Asset Turnover
1.70
1.70
1.27
1.17
1.21
1.19
1.24
1.22
1.17
1.38
Receivable days
18.91
15.41
14.83
12.34
11.25
10.24
8.21
8.34
10.49
12.57
Inventory Days
38.03
33.79
35.18
33.71
33.12
33.02
32.45
33.00
34.33
31.55
Payable days
55.46
51.53
43.48
30.11
25.89
26.14
30.55
58.17
91.74
97.21
Cash Conversion Cycle
1.48
-2.33
6.53
15.94
18.47
17.13
10.10
-16.83
-46.92
-53.09
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.07
0.08
0.10
Interest Cover
18.09
14.19
12.12
12.84
14.53
11.69
8.61
16.53
14.80
22.47

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.