Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Cement

Rating :
57/99

BSE: 500335 | NSE: BIRLACORPN

1348.05
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1335.45
  •  1360.00
  •  1334.05
  •  1335.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51626
  •  694.92
  •  1650.00
  •  662.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,383.02
  • 16.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,252.19
  • 0.74%
  • 2.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 2.56%
  • 13.28%
  • FII
  • DII
  • Others
  • 3.68%
  • 15.32%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.49
  • 9.31
  • 1.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.26
  • 16.53
  • 7.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 23.49
  • 35.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.28
  • 16.54
  • 13.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.48
  • 1.59
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 9.81
  • 7.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,697.84
1,654.25
2.64%
1,749.11
1,221.97
43.14%
2,132.61
1,689.97
26.19%
1,776.62
1,715.05
3.59%
Expenses
1,430.58
1,271.56
12.51%
1,405.51
988.85
42.14%
1,740.59
1,345.34
29.38%
1,446.88
1,420.45
1.86%
EBITDA
267.26
382.69
-30.16%
343.60
233.12
47.39%
392.02
344.63
13.75%
329.74
294.60
11.93%
EBIDTM
15.74%
23.13%
19.64%
19.08%
18.38%
20.39%
18.56%
17.18%
Other Income
13.26
21.16
-37.33%
9.30
19.04
-51.16%
13.51
28.06
-51.85%
46.20
20.34
127.14%
Interest
63.18
75.99
-16.86%
63.92
79.97
-20.07%
67.37
90.94
-25.92%
72.95
97.73
-25.36%
Depreciation
98.16
91.80
6.93%
98.40
87.67
12.24%
100.53
89.38
12.47%
90.76
88.35
2.73%
PBT
119.18
236.06
-49.51%
190.58
84.52
125.49%
179.78
192.37
-6.54%
212.23
128.86
64.70%
Tax
33.63
69.44
-51.57%
49.07
18.75
161.71%
-69.55
-2.36
-
63.81
47.37
34.71%
PAT
85.55
166.62
-48.66%
141.51
65.77
115.16%
249.33
194.73
28.04%
148.42
81.49
82.13%
PATM
5.04%
10.07%
8.09%
5.38%
11.69%
11.52%
8.35%
4.75%
EPS
11.11
21.64
-48.66%
18.38
8.54
115.22%
32.38
25.29
28.03%
19.27
10.58
82.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
7,356.18
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
2,286.90
Net Sales Growth
17.11%
-1.88%
5.60%
14.29%
31.79%
33.03%
1.82%
6.42%
15.88%
13.82%
 
Cost Of Goods Sold
1,022.25
987.16
919.26
941.79
820.48
677.10
606.29
471.64
531.12
405.67
401.24
Gross Profit
6,333.93
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
1,885.66
GP Margin
86.10%
85.45%
86.71%
85.62%
85.68%
84.43%
81.45%
85.31%
82.39%
84.42%
82.45%
Total Expenditure
6,023.56
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
1,934.31
Power & Fuel Cost
-
1,211.56
1,380.92
1,485.00
1,302.41
968.43
774.94
867.51
767.40
617.59
534.56
% Of Sales
-
17.86%
19.97%
22.68%
22.73%
22.27%
23.71%
27.03%
25.44%
23.73%
23.37%
Employee Cost
-
397.77
407.88
370.63
357.34
306.26
243.75
225.37
221.58
193.10
213.96
% Of Sales
-
5.86%
5.90%
5.66%
6.24%
7.04%
7.46%
7.02%
7.35%
7.42%
9.36%
Manufacturing Exp.
-
1,161.07
1,133.86
1,085.51
912.14
743.51
575.77
610.92
542.91
430.29
361.76
% Of Sales
-
17.11%
16.40%
16.58%
15.92%
17.10%
17.62%
19.03%
18.00%
16.53%
15.82%
General & Admin Exp.
-
255.54
246.28
239.68
231.17
143.49
93.05
92.19
81.18
74.53
59.73
% Of Sales
-
3.77%
3.56%
3.66%
4.03%
3.30%
2.85%
2.87%
2.69%
2.86%
2.61%
Selling & Distn. Exp.
-
1,371.22
1,471.26
1,453.97
1,275.99
861.25
671.23
628.18
590.16
476.67
350.03
% Of Sales
-
20.21%
21.27%
22.20%
22.27%
19.81%
20.54%
19.57%
19.57%
18.31%
15.31%
Miscellaneous Exp.
-
63.56
20.26
23.54
22.33
25.09
17.05
14.87
25.20
11.59
350.03
% Of Sales
-
0.94%
0.29%
0.36%
0.39%
0.58%
0.52%
0.46%
0.84%
0.45%
0.57%
EBITDA
1,332.62
1,337.57
1,335.97
948.61
808.11
622.54
286.08
299.21
256.80
393.53
352.59
EBITDA Margin
18.12%
19.71%
19.32%
14.49%
14.10%
14.32%
8.75%
9.32%
8.51%
15.12%
15.42%
Other Income
82.27
99.91
85.13
78.47
74.01
146.87
177.39
158.41
125.22
127.63
127.06
Interest
267.42
296.28
387.67
370.52
377.64
276.79
82.26
78.37
85.60
64.86
52.64
Depreciation
387.85
370.76
351.91
339.12
332.16
255.50
148.76
153.75
133.06
104.91
80.58
PBT
701.77
770.44
681.52
317.44
172.32
237.12
232.45
225.49
163.37
351.38
346.43
Tax
76.96
82.45
176.34
61.74
5.89
10.82
33.22
37.41
22.61
81.09
106.99
Tax Rate
10.97%
11.57%
25.87%
19.45%
3.68%
4.70%
16.53%
17.59%
14.83%
23.08%
30.88%
PAT
624.81
630.14
505.18
255.69
153.94
219.46
167.72
175.24
129.82
270.28
239.44
PAT before Minority Interest
624.81
630.14
505.18
255.70
153.95
219.47
167.73
175.24
129.83
270.29
239.44
Minority Interest
0.00
0.00
0.00
-0.01
-0.01
-0.01
-0.01
0.00
-0.01
-0.01
0.00
PAT Margin
8.49%
9.29%
7.30%
3.90%
2.69%
5.05%
5.13%
5.46%
4.30%
10.38%
10.47%
PAT Growth
22.85%
24.74%
97.58%
66.10%
-29.86%
30.85%
-4.29%
34.99%
-51.97%
12.88%
 
EPS
81.14
81.84
65.61
33.21
19.99
28.50
21.78
22.76
16.86
35.10
31.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
2,245.83
Share Capital
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
Total Reserves
5,408.98
4,729.12
4,418.21
4,202.81
3,209.24
2,848.31
2,549.96
2,452.07
2,375.97
2,168.82
Non-Current Liabilities
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
1,161.87
Secured Loans
3,604.40
3,668.95
3,620.10
3,732.38
3,932.84
789.69
1,101.78
916.31
897.38
752.24
Unsecured Loans
0.00
0.00
3.11
97.39
116.24
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
63.29
51.37
45.43
38.71
45.19
33.09
31.18
27.15
36.23
33.87
Current Liabilities
2,024.80
2,100.08
1,785.15
1,591.44
1,244.16
935.05
638.12
886.22
679.68
666.95
Trade Payables
589.01
522.75
627.31
511.21
367.86
162.72
159.21
154.67
126.64
101.23
Other Current Liabilities
1,388.14
1,476.75
1,114.19
999.73
825.49
603.75
264.38
499.79
216.33
151.60
Short Term Borrowings
30.42
83.67
25.22
65.30
21.39
142.76
140.83
163.10
277.89
372.10
Short Term Provisions
17.23
16.91
18.43
15.20
29.41
25.83
73.70
68.66
58.82
42.02
Total Liabilities
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
4,074.65
Net Block
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
1,354.36
Gross Block
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
2,209.59
Accumulated Depreciation
1,785.20
1,415.76
1,073.80
736.10
404.15
148.53
1,234.16
1,078.04
954.65
855.23
Non Current Assets
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
2,434.74
Capital Work in Progress
2,104.79
1,603.90
914.05
762.30
805.34
63.37
122.82
141.99
228.70
513.93
Non Current Investment
289.11
160.16
276.58
258.63
229.06
315.56
353.54
342.58
888.48
450.50
Long Term Loans & Adv.
240.85
237.20
231.97
139.23
133.95
95.98
226.58
205.11
133.50
83.39
Other Non Current Assets
269.28
154.88
140.37
91.88
71.83
46.45
32.43
34.01
32.95
32.56
Current Assets
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
1,639.91
Current Investments
463.47
676.17
600.32
413.70
335.30
1,374.40
955.42
982.09
374.14
586.87
Inventories
810.09
787.63
783.02
686.96
630.18
567.41
552.54
515.60
570.70
416.43
Sundry Debtors
279.51
250.38
262.20
191.45
132.53
94.24
88.13
74.71
74.96
37.25
Cash & Bank
177.25
99.45
138.96
219.82
312.47
363.38
468.02
502.34
282.01
428.47
Other Current Assets
937.76
404.81
458.11
610.02
684.37
274.66
267.96
213.81
205.43
170.90
Short Term Loans & Adv.
587.87
475.50
261.90
331.98
241.38
117.46
100.79
78.24
94.60
77.01
Net Current Assets
643.28
593.86
719.36
862.49
850.68
1,739.03
1,693.95
1,402.33
827.57
972.97
Total Assets
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
4,074.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,328.43
1,341.21
1,064.13
804.86
677.26
248.73
281.78
358.83
196.42
244.94
PBT
712.59
681.52
317.44
159.84
230.30
200.95
212.65
152.44
351.38
346.43
Adjustment
720.28
680.83
662.68
652.14
390.89
65.82
124.26
122.62
60.37
27.06
Changes in Working Capital
-20.12
20.69
130.88
48.11
106.60
15.77
-9.15
123.84
-143.25
-53.71
Cash after chg. in Working capital
1,412.75
1,383.04
1,111.00
860.09
727.78
282.54
327.75
398.90
268.51
319.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.32
-41.83
-46.87
-55.23
-50.53
-33.81
-45.97
-40.07
-72.09
-74.83
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
-581.51
-1,183.98
-543.38
-234.43
-981.56
-11.01
-11.01
-340.76
-111.25
-251.58
Net Fixed Assets
-214.31
-217.05
-142.16
-1,222.10
-127.36
1,030.72
-194.48
-168.05
-198.13
-501.29
Net Investments
52.47
26.73
-112.07
-134.51
-1,228.15
-380.46
16.10
-63.27
-225.92
124.51
Others
-419.67
-993.66
-289.15
1,122.18
373.95
-661.27
167.37
-109.44
312.80
125.20
Cash from Financing Activity
-701.87
-201.17
-534.88
-555.17
280.25
-201.87
-265.09
-10.01
-61.82
12.21
Net Cash Inflow / Outflow
45.05
-43.94
-14.13
15.26
-24.05
35.84
5.68
8.06
23.35
5.58
Opening Cash & Equivalents
45.49
89.43
103.56
88.30
112.35
71.12
65.22
57.16
33.81
28.23
Closing Cash & Equivalent
90.54
45.49
89.43
103.56
88.30
106.97
70.91
65.22
57.16
33.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
605.39
517.29
477.06
449.18
426.76
379.88
340.21
327.48
317.59
290.66
ROA
5.03%
4.30%
2.28%
1.48%
2.94%
3.28%
3.55%
2.76%
6.28%
6.23%
ROE
14.58%
13.19%
7.17%
4.56%
7.07%
6.05%
6.82%
5.23%
11.54%
11.16%
ROCE
11.89%
13.37%
8.99%
7.10%
8.63%
6.97%
7.42%
6.27%
11.82%
12.53%
Fixed Asset Turnover
0.76
0.81
0.80
0.80
1.11
1.41
1.21
1.23
1.22
1.31
Receivable days
14.25
13.53
12.64
9.96
8.31
8.85
8.05
7.85
6.84
5.71
Inventory Days
42.97
41.45
40.97
40.47
43.88
54.34
52.80
57.00
60.16
54.58
Payable days
37.41
36.46
36.60
32.05
25.40
19.38
19.36
18.44
18.16
19.28
Cash Conversion Cycle
19.81
18.52
17.00
18.38
26.78
43.81
41.48
46.42
48.84
41.02
Total Debt/Equity
0.87
1.07
1.10
1.19
1.29
0.44
0.50
0.56
0.50
0.51
Interest Cover
3.41
2.76
1.86
1.42
1.83
3.44
3.71
2.78
6.42
7.58

News Update:


  • Birla Corporation - Quarterly Results
    10th Nov 2021, 16:11 PM

    Read More
  • Birla Corporation aims to double cement manufacturing capacity in next five years
    30th Sep 2021, 11:46 AM

    The aggressive expansion plan is reflective of the company’s improving profitability and cash flow

    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.