Nifty
Sensex
:
:
8451.15
28879.54
367.35 (4.54%)
1288.59 (4.67%)

Diversified

Rating :
60/99

BSE: 500335 | NSE: BIRLACORPN

417.05
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  415.00
  •  421.00
  •  404.10
  •  417.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42050
  •  173.49
  •  807.00
  •  389.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,210.74
  • 7.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,120.98
  • 1.80%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 4.44%
  • 11.59%
  • FII
  • DII
  • Others
  • 3.85%
  • 15.45%
  • 1.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 15.33
  • 14.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 25.96
  • 8.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.50
  • 7.85
  • 5.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.28
  • 21.58
  • 23.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.55
  • 1.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 10.60
  • 10.54

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
1,715.05
1,556.93
10.16%
1,626.86
1,464.52
11.08%
1,883.81
1,654.52
13.86%
1,872.76
1,650.81
13.44%
Expenses
1,420.45
1,349.81
5.23%
1,314.77
1,278.99
2.80%
1,499.16
1,408.09
6.47%
1,563.23
1,392.72
12.24%
EBITDA
294.60
207.12
42.24%
312.09
185.53
68.22%
384.65
246.43
56.09%
309.53
258.09
19.93%
EBIDTM
17.18%
13.30%
19.18%
12.67%
20.42%
14.89%
16.53%
15.63%
Other Income
20.34
10.59
92.07%
19.87
20.34
-2.31%
16.86
23.12
-27.08%
24.42
32.00
-23.69%
Interest
97.73
92.22
5.97%
102.97
93.52
10.10%
96.03
95.20
0.87%
89.58
88.86
0.81%
Depreciation
88.35
83.56
5.73%
87.94
87.01
1.07%
86.24
85.65
0.69%
82.90
83.57
-0.80%
PBT
128.86
41.93
207.32%
141.05
25.34
456.63%
219.24
88.70
147.17%
161.47
117.66
37.23%
Tax
47.37
14.57
225.12%
52.71
9.05
482.43%
78.62
4.84
1,524.38%
33.28
-13.46
-
PAT
81.49
27.36
197.84%
88.34
16.29
442.30%
140.62
83.86
67.68%
128.19
131.12
-2.23%
PATM
4.75%
1.76%
5.43%
1.11%
7.46%
5.07%
6.84%
7.94%
EPS
10.58
3.55
198.03%
11.47
2.12
441.04%
18.26
10.89
67.68%
16.65
17.03
-2.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
7,098.48
6,548.73
5,729.97
4,347.67
3,268.16
3,209.89
3,016.35
2,602.96
2,286.90
2,153.85
2,157.03
Net Sales Growth
12.20%
14.29%
31.79%
33.03%
1.82%
6.42%
15.88%
13.82%
6.18%
-0.15%
 
Cost Of Goods Sold
995.01
941.79
820.48
677.10
606.29
471.64
531.12
405.67
401.24
361.72
256.85
Gross Profit
6,103.47
5,606.94
4,909.49
3,670.57
2,661.87
2,738.26
2,485.24
2,197.29
1,885.66
1,792.13
1,900.19
GP Margin
85.98%
85.62%
85.68%
84.43%
81.45%
85.31%
82.39%
84.42%
82.45%
83.21%
88.09%
Total Expenditure
5,797.61
5,600.12
4,921.86
3,725.13
2,982.08
2,910.68
2,759.55
2,209.43
1,934.31
1,712.17
1,451.20
Power & Fuel Cost
-
1,485.00
1,302.41
968.43
774.94
867.51
767.40
617.59
534.56
459.24
382.10
% Of Sales
-
22.68%
22.73%
22.27%
23.71%
27.03%
25.44%
23.73%
23.37%
21.32%
17.71%
Employee Cost
-
370.63
357.34
306.26
243.75
225.37
221.58
193.10
213.96
192.04
145.22
% Of Sales
-
5.66%
6.24%
7.04%
7.46%
7.02%
7.35%
7.42%
9.36%
8.92%
6.73%
Manufacturing Exp.
-
1,085.77
912.14
743.51
575.77
610.92
542.91
430.29
361.76
322.64
319.01
% Of Sales
-
16.58%
15.92%
17.10%
17.62%
19.03%
18.00%
16.53%
15.82%
14.98%
14.79%
General & Admin Exp.
-
239.35
231.17
143.49
93.05
92.19
81.18
74.53
59.73
50.71
52.67
% Of Sales
-
3.65%
4.03%
3.30%
2.85%
2.87%
2.69%
2.86%
2.61%
2.35%
2.44%
Selling & Distn. Exp.
-
1,454.04
1,275.99
861.25
671.23
628.18
590.16
476.67
350.03
320.14
287.98
% Of Sales
-
22.20%
22.27%
19.81%
20.54%
19.57%
19.57%
18.31%
15.31%
14.86%
13.35%
Miscellaneous Exp.
-
23.54
22.33
25.09
17.05
14.87
25.20
11.59
13.02
5.67
287.98
% Of Sales
-
0.36%
0.39%
0.58%
0.52%
0.46%
0.84%
0.45%
0.57%
0.26%
0.34%
EBITDA
1,300.87
948.61
808.11
622.54
286.08
299.21
256.80
393.53
352.59
441.68
705.83
EBITDA Margin
18.33%
14.49%
14.10%
14.32%
8.75%
9.32%
8.51%
15.12%
15.42%
20.51%
32.72%
Other Income
81.49
78.47
74.01
146.87
177.39
158.41
125.22
127.63
127.06
114.37
138.40
Interest
386.31
370.52
377.64
276.79
82.26
78.37
85.60
64.86
52.64
52.63
26.97
Depreciation
345.43
339.12
332.16
255.50
148.76
153.75
133.06
104.91
80.58
65.41
56.22
PBT
650.62
317.44
172.32
237.12
232.45
225.49
163.37
351.38
346.43
438.01
761.04
Tax
211.98
61.74
5.89
10.82
33.22
37.41
22.61
81.09
106.99
117.80
203.74
Tax Rate
32.58%
19.45%
3.68%
4.70%
16.53%
17.59%
14.83%
23.08%
30.88%
26.89%
26.77%
PAT
438.64
255.69
153.94
219.46
167.72
175.24
129.82
270.28
239.44
320.21
557.31
PAT before Minority Interest
438.64
255.70
153.95
219.47
167.73
175.24
129.83
270.29
239.44
320.21
557.31
Minority Interest
0.00
-0.01
-0.01
-0.01
-0.01
0.00
-0.01
-0.01
0.00
0.00
0.00
PAT Margin
6.18%
3.90%
2.69%
5.05%
5.13%
5.46%
4.30%
10.38%
10.47%
14.87%
25.84%
PAT Growth
69.60%
66.10%
-29.86%
30.85%
-4.29%
34.99%
-51.97%
12.88%
-25.22%
-42.54%
 
Unadjusted EPS
56.96
33.21
19.99
28.50
21.78
22.76
16.86
35.10
31.09
41.58
72.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
4,495.22
4,279.82
3,286.25
2,925.32
2,626.97
2,529.08
2,452.98
2,245.83
2,060.09
1,793.05
Share Capital
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
Total Reserves
4,418.21
4,202.81
3,209.24
2,848.31
2,549.96
2,452.07
2,375.97
2,168.82
1,983.08
1,716.04
Non-Current Liabilities
5,051.20
5,203.27
5,167.38
1,368.93
1,729.90
1,467.16
1,396.67
1,161.87
919.59
789.36
Secured Loans
3,537.55
3,732.38
3,932.84
789.69
1,101.78
916.31
897.38
752.24
603.05
518.20
Unsecured Loans
85.66
97.39
116.24
0.00
0.00
0.00
0.00
0.00
1.10
190.99
Long Term Provisions
45.43
38.71
45.19
33.09
31.18
27.15
36.23
33.87
15.78
0.00
Current Liabilities
1,785.15
1,591.44
1,244.16
935.05
638.12
886.22
679.68
666.95
626.34
429.87
Trade Payables
627.31
511.21
367.86
162.72
159.21
154.67
126.64
101.23
102.57
263.54
Other Current Liabilities
1,114.19
999.73
825.49
603.75
264.38
499.79
216.33
151.60
147.57
101.51
Short Term Borrowings
25.22
65.30
21.39
142.76
140.83
163.10
277.89
372.10
333.54
0.00
Short Term Provisions
18.43
15.20
29.41
25.83
73.70
68.66
58.82
42.02
42.66
64.83
Total Liabilities
11,331.61
11,074.56
9,697.82
5,229.32
4,995.00
4,882.47
4,529.34
4,074.65
3,606.02
3,012.28
Net Block
7,264.13
7,368.59
6,362.80
2,033.89
1,927.56
1,870.24
1,738.46
1,354.36
981.40
705.23
Gross Block
8,337.93
8,104.69
6,766.95
2,182.42
3,161.72
2,948.28
2,693.10
2,209.59
1,763.02
1,442.09
Accumulated Depreciation
1,073.80
736.10
404.15
148.53
1,234.16
1,078.04
954.65
855.23
781.62
736.86
Non Current Assets
8,827.10
8,620.63
7,602.98
2,555.24
2,662.93
2,593.93
3,022.09
2,434.74
1,943.51
1,035.62
Capital Work in Progress
914.05
762.30
805.34
63.37
122.82
141.99
228.70
513.93
459.06
327.88
Non Current Investment
276.58
258.63
229.06
315.56
353.54
342.58
888.48
450.50
435.97
0.00
Long Term Loans & Adv.
231.97
139.23
133.95
95.98
226.58
205.11
133.50
83.39
52.90
0.00
Other Non Current Assets
140.37
91.88
71.83
46.45
32.43
34.01
32.95
32.56
14.18
0.00
Current Assets
2,504.51
2,453.93
2,094.84
2,674.08
2,332.07
2,288.55
1,507.25
1,639.91
1,662.52
1,976.10
Current Investments
600.32
413.70
335.30
1,374.40
955.42
982.09
374.14
586.87
726.41
1,133.66
Inventories
783.02
686.96
630.18
567.41
552.54
515.60
570.70
416.43
360.22
284.37
Sundry Debtors
262.20
191.45
132.53
94.24
88.13
74.71
74.96
37.25
44.07
22.15
Cash & Bank
138.96
219.82
312.47
363.38
468.02
502.34
282.01
428.47
344.22
340.68
Other Current Assets
720.01
610.02
442.99
157.20
267.96
213.81
205.43
170.90
187.59
195.24
Short Term Loans & Adv.
261.90
331.98
241.38
117.46
100.79
78.24
94.60
77.01
88.71
187.52
Net Current Assets
719.36
862.49
850.68
1,739.03
1,693.95
1,402.33
827.57
972.97
1,036.18
1,546.22
Total Assets
11,331.61
11,074.56
9,697.82
5,229.32
4,995.00
4,882.48
4,529.34
4,074.65
3,606.03
3,012.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,064.13
804.86
677.26
248.73
281.78
358.83
196.42
244.94
248.68
512.90
PBT
317.44
159.84
230.30
200.95
212.65
152.44
351.38
346.43
438.01
761.04
Adjustment
662.68
652.14
390.89
65.82
124.26
122.62
60.37
27.06
8.28
32.12
Changes in Working Capital
130.88
48.11
106.60
15.77
-9.15
123.84
-143.25
-53.71
-86.76
-88.89
Cash after chg. in Working capital
1,111.00
860.09
727.78
282.54
327.75
398.90
268.51
319.78
359.53
704.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.87
-55.23
-50.53
-33.81
-45.97
-40.07
-72.09
-74.83
-110.86
-191.37
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
-543.38
-234.43
-981.56
-11.01
-11.01
-340.76
-111.25
-251.58
-434.14
-841.27
Net Fixed Assets
-142.16
-1,222.10
-127.36
1,030.72
-194.48
-168.05
-198.13
-501.29
-451.66
-261.73
Net Investments
-112.07
-134.51
-1,228.15
-380.46
16.10
-63.27
-225.92
124.51
-27.66
-589.37
Others
-289.15
1,122.18
373.95
-661.27
167.37
-109.44
312.80
125.20
45.18
9.83
Cash from Financing Activity
-534.88
-555.17
280.25
-201.87
-265.09
-10.01
-61.82
12.21
188.27
348.57
Net Cash Inflow / Outflow
-14.13
15.26
-24.05
35.84
5.68
8.06
23.35
5.58
2.80
20.21
Opening Cash & Equivalents
103.56
88.30
112.35
71.12
65.22
57.16
33.81
28.23
25.43
320.47
Closing Cash & Equivalent
89.43
103.56
88.30
106.97
70.91
65.22
57.16
33.81
28.23
340.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
477.06
449.18
426.76
379.88
340.21
327.48
317.59
290.66
266.51
231.73
ROA
2.28%
1.48%
2.94%
3.28%
3.55%
2.76%
6.28%
6.23%
9.68%
22.06%
ROE
7.17%
4.56%
7.07%
6.05%
6.82%
5.23%
11.54%
11.16%
16.69%
36.36%
ROCE
8.99%
7.10%
8.63%
6.97%
7.42%
6.27%
11.82%
12.53%
17.87%
38.91%
Fixed Asset Turnover
0.80
0.80
1.11
1.41
1.21
1.23
1.22
1.31
1.52
1.70
Receivable days
12.64
9.96
8.31
8.85
8.05
7.85
6.84
5.71
4.96
3.22
Inventory Days
40.97
40.47
43.88
54.34
52.80
57.00
60.16
54.58
48.28
36.54
Payable days
36.60
32.05
25.40
19.38
19.36
18.44
18.16
19.28
38.51
61.88
Cash Conversion Cycle
17.01
18.38
26.78
43.81
41.48
46.42
48.84
41.02
14.72
-22.12
Total Debt/Equity
1.10
1.19
1.29
0.44
0.50
0.56
0.50
0.51
0.46
0.40
Interest Cover
1.86
1.42
1.83
3.44
3.71
2.78
6.42
7.58
9.32
29.22

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.