Nifty
Sensex
:
:
18563.40
62625.63
-71.15 (-0.38%)
-223.01 (-0.35%)

Cement

Rating :
62/99

BSE: 500335 | NSE: BIRLACORPN

1168.35
09-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1210.00
  • 1210.00
  • 1154.10
  • 1213.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  717156
  •  8508.66
  •  1234.00
  •  823.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,996.15
  • 222.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,066.21
  • 0.21%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 2.14%
  • 10.57%
  • FII
  • DII
  • Others
  • 5.74%
  • 16.20%
  • 2.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 5.42
  • 2.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 6.51
  • -3.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.96
  • 20.96
  • -7.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.26
  • 15.93
  • 16.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.42
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.06
  • 8.88
  • 9.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
2,462.57
2,264.21
8.76%
2,016.11
1,750.06
15.20%
1,999.83
1,697.84
17.79%
2,203.76
1,749.11
25.99%
Expenses
2,188.24
1,987.51
10.10%
1,871.70
1,527.61
22.52%
1,905.87
1,430.58
33.22%
1,944.45
1,405.51
38.34%
EBITDA
274.33
276.70
-0.86%
144.41
222.45
-35.08%
93.96
267.26
-64.84%
259.31
343.60
-24.53%
EBIDTM
11.14%
12.22%
7.16%
12.71%
4.70%
15.74%
11.77%
19.64%
Other Income
49.11
69.33
-29.16%
7.89
6.89
14.51%
41.75
13.26
214.86%
14.30
9.30
53.76%
Interest
88.72
54.73
62.10%
86.92
60.83
42.89%
92.79
63.18
46.87%
70.29
63.92
9.97%
Depreciation
140.09
99.68
40.54%
129.86
100.70
28.96%
125.40
98.16
27.75%
114.53
98.40
16.39%
PBT
112.93
153.18
-26.28%
-64.48
74.81
-
-82.48
119.18
-
77.14
190.58
-59.52%
Tax
27.98
42.10
-33.54%
-14.57
14.36
-
-26.02
33.63
-
15.22
49.07
-68.98%
PAT
84.95
111.08
-23.52%
-49.91
60.45
-
-56.46
85.55
-
61.92
141.51
-56.24%
PATM
3.45%
4.91%
-2.48%
3.45%
-2.82%
5.04%
2.81%
8.09%
EPS
11.03
14.42
-23.51%
-6.48
7.85
-
-7.33
11.11
-
8.04
18.38
-56.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
8,682.27
7,461.22
6,785.45
6,915.69
6,548.73
5,729.97
4,347.67
3,268.16
3,209.89
3,016.35
2,602.96
Net Sales Growth
16.37%
9.96%
-1.88%
5.60%
14.29%
31.79%
33.03%
1.82%
6.42%
15.88%
 
Cost Of Goods Sold
1,094.07
1,053.52
987.16
919.26
941.79
820.48
677.10
606.29
471.64
531.12
405.67
Gross Profit
7,588.20
6,407.70
5,798.29
5,996.43
5,606.94
4,909.49
3,670.57
2,661.87
2,738.26
2,485.24
2,197.29
GP Margin
87.40%
85.88%
85.45%
86.71%
85.62%
85.68%
84.43%
81.45%
85.31%
82.39%
84.42%
Total Expenditure
7,910.26
6,353.66
5,447.88
5,579.72
5,600.12
4,921.86
3,725.13
2,982.08
2,910.68
2,759.55
2,209.43
Power & Fuel Cost
-
1,624.61
1,211.56
1,380.92
1,485.00
1,302.41
968.43
774.94
867.51
767.40
617.59
% Of Sales
-
21.77%
17.86%
19.97%
22.68%
22.73%
22.27%
23.71%
27.03%
25.44%
23.73%
Employee Cost
-
448.08
397.77
407.88
370.63
357.34
306.26
243.75
225.37
221.58
193.10
% Of Sales
-
6.01%
5.86%
5.90%
5.66%
6.24%
7.04%
7.46%
7.02%
7.35%
7.42%
Manufacturing Exp.
-
1,343.37
1,161.07
1,133.86
1,085.51
912.14
743.51
575.77
610.92
542.91
430.29
% Of Sales
-
18.00%
17.11%
16.40%
16.58%
15.92%
17.10%
17.62%
19.03%
18.00%
16.53%
General & Admin Exp.
-
283.36
255.54
246.28
239.68
231.17
143.49
93.05
92.19
81.18
74.53
% Of Sales
-
3.80%
3.77%
3.56%
3.66%
4.03%
3.30%
2.85%
2.87%
2.69%
2.86%
Selling & Distn. Exp.
-
1,582.74
1,371.22
1,471.26
1,453.97
1,275.99
861.25
671.23
628.18
590.16
476.67
% Of Sales
-
21.21%
20.21%
21.27%
22.20%
22.27%
19.81%
20.54%
19.57%
19.57%
18.31%
Miscellaneous Exp.
-
17.98
63.56
20.26
23.54
22.33
25.09
17.05
14.87
25.20
476.67
% Of Sales
-
0.24%
0.94%
0.29%
0.36%
0.39%
0.58%
0.52%
0.46%
0.84%
0.45%
EBITDA
772.01
1,107.56
1,337.57
1,335.97
948.61
808.11
622.54
286.08
299.21
256.80
393.53
EBITDA Margin
8.89%
14.84%
19.71%
19.32%
14.49%
14.10%
14.32%
8.75%
9.32%
8.51%
15.12%
Other Income
113.05
101.23
99.91
85.13
78.47
74.01
146.87
177.39
158.41
125.22
127.63
Interest
338.72
242.66
296.28
387.67
370.52
377.64
276.79
82.26
78.37
85.60
64.86
Depreciation
509.88
396.94
370.76
351.91
339.12
332.16
255.50
148.76
153.75
133.06
104.91
PBT
43.11
569.19
770.44
681.52
317.44
172.32
237.12
232.45
225.49
163.37
351.38
Tax
2.61
139.16
82.45
176.34
61.74
5.89
10.82
33.22
37.41
22.61
81.09
Tax Rate
6.05%
25.88%
11.57%
25.87%
19.45%
3.68%
4.70%
16.53%
17.59%
14.83%
23.08%
PAT
40.50
398.59
630.14
505.18
255.69
153.94
219.46
167.72
175.24
129.82
270.28
PAT before Minority Interest
40.50
398.59
630.14
505.18
255.70
153.95
219.47
167.73
175.24
129.83
270.29
Minority Interest
0.00
0.00
0.00
0.00
-0.01
-0.01
-0.01
-0.01
0.00
-0.01
-0.01
PAT Margin
0.47%
5.34%
9.29%
7.30%
3.90%
2.69%
5.05%
5.13%
5.46%
4.30%
10.38%
PAT Growth
-89.84%
-36.75%
24.74%
97.58%
66.10%
-29.86%
30.85%
-4.29%
34.99%
-51.97%
 
EPS
5.26
51.76
81.84
65.61
33.21
19.99
28.50
21.78
22.76
16.86
35.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
6,048.85
5,485.99
4,806.13
4,495.22
4,279.82
3,286.25
2,925.32
2,626.97
2,529.08
2,452.98
Share Capital
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
Total Reserves
5,971.84
5,408.98
4,729.12
4,418.21
4,202.81
3,209.24
2,848.31
2,549.96
2,452.07
2,375.97
Non-Current Liabilities
5,667.92
5,384.76
5,269.22
5,051.20
5,203.27
5,167.38
1,368.93
1,729.90
1,467.16
1,396.67
Secured Loans
3,790.59
3,604.40
3,668.95
3,620.10
3,732.38
3,932.84
789.69
1,101.78
916.31
897.38
Unsecured Loans
0.00
0.00
0.00
3.11
97.39
116.24
0.00
0.00
0.00
0.00
Long Term Provisions
64.95
63.29
51.37
45.43
38.71
45.19
33.09
31.18
27.15
36.23
Current Liabilities
2,134.78
2,024.80
2,100.08
1,785.15
1,591.44
1,244.16
935.05
638.12
886.22
679.68
Trade Payables
761.97
589.01
522.75
627.31
511.21
367.86
162.72
159.21
154.67
126.64
Other Current Liabilities
1,146.81
1,388.14
1,476.75
1,114.19
999.73
825.49
603.75
264.38
499.79
216.33
Short Term Borrowings
212.46
30.42
83.67
25.22
65.30
21.39
142.76
140.83
163.10
277.89
Short Term Provisions
13.54
17.23
16.91
18.43
15.20
29.41
25.83
73.70
68.66
58.82
Total Liabilities
13,851.59
12,895.59
12,175.47
11,331.61
11,074.56
9,697.82
5,229.32
4,995.00
4,882.47
4,529.34
Net Block
7,576.49
7,323.48
7,325.39
7,264.13
7,368.59
6,362.80
2,033.89
1,927.56
1,870.24
1,738.46
Gross Block
9,754.51
9,108.68
8,741.15
8,337.93
8,104.69
6,766.95
2,182.42
3,161.72
2,948.28
2,693.10
Accumulated Depreciation
2,178.02
1,785.20
1,415.76
1,073.80
736.10
404.15
148.53
1,234.16
1,078.04
954.65
Non Current Assets
10,985.46
10,227.51
9,481.53
8,827.10
8,620.63
7,602.98
2,555.24
2,662.93
2,593.93
3,022.09
Capital Work in Progress
2,551.06
2,104.79
1,603.90
914.05
762.30
805.34
63.37
122.82
141.99
228.70
Non Current Investment
407.31
288.98
160.16
276.58
258.63
229.06
315.56
353.54
342.58
888.48
Long Term Loans & Adv.
267.46
323.31
237.20
231.97
139.23
133.95
95.98
226.58
205.11
133.50
Other Non Current Assets
182.74
186.82
154.88
140.37
91.88
71.83
46.45
32.43
34.01
32.95
Current Assets
2,865.05
2,668.08
2,693.94
2,504.51
2,453.93
2,094.84
2,674.08
2,332.07
2,288.55
1,507.25
Current Investments
601.63
463.47
676.17
600.32
413.70
335.30
1,374.40
955.42
982.09
374.14
Inventories
819.99
810.09
787.63
783.02
686.96
630.18
567.41
552.54
515.60
570.70
Sundry Debtors
302.81
279.51
250.38
262.20
191.45
132.53
94.24
88.13
74.71
74.96
Cash & Bank
137.98
177.25
99.45
138.96
219.82
312.47
363.38
468.02
502.34
282.01
Other Current Assets
1,002.64
349.89
404.81
458.11
942.00
684.37
274.66
267.96
213.81
205.43
Short Term Loans & Adv.
514.43
587.87
475.50
261.90
331.98
241.38
117.46
100.79
78.24
94.60
Net Current Assets
730.27
643.28
593.86
719.36
862.49
850.68
1,739.03
1,693.95
1,402.33
827.57
Total Assets
13,850.51
12,895.59
12,175.47
11,331.61
11,074.56
9,697.82
5,229.32
4,995.00
4,882.48
4,529.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,039.15
1,328.43
1,341.21
1,064.13
804.86
677.26
248.73
281.78
358.83
196.42
PBT
537.75
712.59
681.52
317.44
159.84
230.30
200.95
212.65
152.44
351.38
Adjustment
562.60
720.28
680.83
662.68
652.14
390.89
65.82
124.26
122.62
60.37
Changes in Working Capital
-0.18
-20.12
20.69
130.88
48.11
106.60
15.77
-9.15
123.84
-143.25
Cash after chg. in Working capital
1,100.17
1,412.75
1,383.04
1,111.00
860.09
727.78
282.54
327.75
398.90
268.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.02
-84.32
-41.83
-46.87
-55.23
-50.53
-33.81
-45.97
-40.07
-72.09
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
-775.09
-581.51
-1,183.98
-543.38
-234.43
-981.56
-11.01
-11.01
-340.76
-111.25
Net Fixed Assets
-438.01
-214.31
-217.05
-142.16
-1,222.10
-127.36
1,030.72
-194.48
-168.05
-198.13
Net Investments
-212.95
52.60
26.73
-112.07
-134.51
-1,228.15
-380.46
16.10
-63.27
-225.92
Others
-124.13
-419.80
-993.66
-289.15
1,122.18
373.95
-661.27
167.37
-109.44
312.80
Cash from Financing Activity
-270.26
-701.87
-201.17
-534.88
-555.17
280.25
-201.87
-265.09
-10.01
-61.82
Net Cash Inflow / Outflow
-6.20
45.05
-43.94
-14.13
15.26
-24.05
35.84
5.68
8.06
23.35
Opening Cash & Equivalents
90.59
45.49
89.43
103.56
88.30
112.35
71.12
65.22
57.16
33.81
Closing Cash & Equivalent
84.39
90.54
45.49
89.43
103.56
88.30
106.97
70.91
65.22
57.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
662.69
605.39
517.29
477.06
449.18
426.76
379.88
340.21
327.48
317.59
ROA
2.98%
5.03%
4.30%
2.28%
1.48%
2.94%
3.28%
3.55%
2.76%
6.28%
ROE
8.16%
14.58%
13.19%
7.17%
4.56%
7.07%
6.05%
6.82%
5.23%
11.54%
ROCE
8.66%
11.89%
13.37%
8.99%
7.10%
8.63%
6.97%
7.42%
6.27%
11.82%
Fixed Asset Turnover
0.85
0.81
0.81
0.80
0.80
1.11
1.41
1.21
1.23
1.22
Receivable days
13.24
13.30
13.53
12.64
9.96
8.31
8.85
8.05
7.85
6.84
Inventory Days
37.07
40.10
41.45
40.97
40.47
43.88
54.34
52.80
57.00
60.16
Payable days
234.03
205.54
36.46
36.60
32.05
25.40
19.38
19.36
18.44
18.16
Cash Conversion Cycle
-183.71
-152.14
18.52
17.00
18.38
26.78
43.81
41.48
46.42
48.84
Total Debt/Equity
0.82
0.87
1.07
1.10
1.19
1.29
0.44
0.50
0.56
0.50
Interest Cover
3.22
3.41
2.76
1.86
1.42
1.83
3.44
3.71
2.78
6.42

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.