Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Cement

Rating :
65/99

BSE: 500335 | NSE: BIRLACORPN

637.90
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  640.00
  •  652.95
  •  631.80
  •  635.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  247637
  •  1591.16
  •  807.00
  •  372.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,914.10
  • 11.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,940.24
  • 1.18%
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 2.78%
  • 13.98%
  • FII
  • DII
  • Others
  • 3.38%
  • 15.12%
  • 1.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.37
  • 16.17
  • 6.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 36.10
  • 10.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 24.67
  • 48.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.28
  • 21.52
  • 17.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.35
  • 1.52
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.41
  • 10.25
  • 9.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,221.97
1,883.81
-35.13%
1,689.97
1,872.76
-9.76%
1,715.05
1,556.93
10.16%
1,626.86
1,464.52
11.08%
Expenses
988.85
1,499.16
-34.04%
1,345.34
1,563.23
-13.94%
1,420.45
1,349.81
5.23%
1,314.77
1,278.99
2.80%
EBITDA
233.12
384.65
-39.39%
344.63
309.53
11.34%
294.60
207.12
42.24%
312.09
185.53
68.22%
EBIDTM
19.08%
20.42%
14.01%
16.53%
17.18%
13.30%
19.18%
12.67%
Other Income
19.04
16.86
12.93%
28.06
24.42
14.91%
20.34
10.59
92.07%
19.87
20.34
-2.31%
Interest
79.97
96.03
-16.72%
90.94
89.58
1.52%
97.73
92.22
5.97%
102.97
93.52
10.10%
Depreciation
87.67
86.24
1.66%
89.38
82.90
7.82%
88.35
83.56
5.73%
87.94
87.01
1.07%
PBT
84.52
219.24
-61.45%
192.37
161.47
19.14%
128.86
41.93
207.32%
141.05
25.34
456.63%
Tax
18.75
78.62
-76.15%
-2.36
33.28
-
47.37
14.57
225.12%
52.71
9.05
482.43%
PAT
65.77
140.62
-53.23%
194.73
128.19
51.91%
81.49
27.36
197.84%
88.34
16.29
442.30%
PATM
5.38%
7.46%
7.11%
6.84%
4.75%
1.76%
5.43%
1.11%
EPS
8.54
18.26
-53.23%
25.29
16.65
51.89%
10.58
3.55
198.03%
11.47
2.12
441.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
6,253.85
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
2,153.85
Net Sales Growth
-7.73%
5.60%
14.29%
31.79%
33.03%
1.82%
6.42%
15.88%
13.82%
6.18%
 
Cost Of Goods Sold
5,332.76
919.26
941.79
820.48
677.10
606.29
471.64
531.12
405.67
401.24
361.72
Gross Profit
921.09
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
1,792.13
GP Margin
14.73%
86.71%
85.62%
85.68%
84.43%
81.45%
85.31%
82.39%
84.42%
82.45%
83.21%
Total Expenditure
5,069.41
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
1,712.17
Power & Fuel Cost
-
1,380.92
1,485.00
1,302.41
968.43
774.94
867.51
767.40
617.59
534.56
459.24
% Of Sales
-
19.97%
22.68%
22.73%
22.27%
23.71%
27.03%
25.44%
23.73%
23.37%
21.32%
Employee Cost
-
407.88
370.63
357.34
306.26
243.75
225.37
221.58
193.10
213.96
192.04
% Of Sales
-
5.90%
5.66%
6.24%
7.04%
7.46%
7.02%
7.35%
7.42%
9.36%
8.92%
Manufacturing Exp.
-
1,114.07
1,085.51
912.14
743.51
575.77
610.92
542.91
430.29
361.76
322.64
% Of Sales
-
16.11%
16.58%
15.92%
17.10%
17.62%
19.03%
18.00%
16.53%
15.82%
14.98%
General & Admin Exp.
-
266.07
239.68
231.17
143.49
93.05
92.19
81.18
74.53
59.73
50.71
% Of Sales
-
3.85%
3.66%
4.03%
3.30%
2.85%
2.87%
2.69%
2.86%
2.61%
2.35%
Selling & Distn. Exp.
-
1,471.26
1,453.97
1,275.99
861.25
671.23
628.18
590.16
476.67
350.03
320.14
% Of Sales
-
21.27%
22.20%
22.27%
19.81%
20.54%
19.57%
19.57%
18.31%
15.31%
14.86%
Miscellaneous Exp.
-
20.26
23.54
22.33
25.09
17.05
14.87
25.20
11.59
13.02
320.14
% Of Sales
-
0.29%
0.36%
0.39%
0.58%
0.52%
0.46%
0.84%
0.45%
0.57%
0.26%
EBITDA
1,184.44
1,335.97
948.61
808.11
622.54
286.08
299.21
256.80
393.53
352.59
441.68
EBITDA Margin
18.94%
19.32%
14.49%
14.10%
14.32%
8.75%
9.32%
8.51%
15.12%
15.42%
20.51%
Other Income
87.31
85.13
78.47
74.01
146.87
177.39
158.41
125.22
127.63
127.06
114.37
Interest
371.61
387.67
370.52
377.64
276.79
82.26
78.37
85.60
64.86
52.64
52.63
Depreciation
353.34
351.91
339.12
332.16
255.50
148.76
153.75
133.06
104.91
80.58
65.41
PBT
546.80
681.52
317.44
172.32
237.12
232.45
225.49
163.37
351.38
346.43
438.01
Tax
116.47
176.34
61.74
5.89
10.82
33.22
37.41
22.61
81.09
106.99
117.80
Tax Rate
21.30%
25.87%
19.45%
3.68%
4.70%
16.53%
17.59%
14.83%
23.08%
30.88%
26.89%
PAT
430.33
505.18
255.69
153.94
219.46
167.72
175.24
129.82
270.28
239.44
320.21
PAT before Minority Interest
430.33
505.18
255.70
153.95
219.47
167.73
175.24
129.83
270.29
239.44
320.21
Minority Interest
0.00
0.00
-0.01
-0.01
-0.01
-0.01
0.00
-0.01
-0.01
0.00
0.00
PAT Margin
6.88%
7.30%
3.90%
2.69%
5.05%
5.13%
5.46%
4.30%
10.38%
10.47%
14.87%
PAT Growth
37.72%
97.58%
66.10%
-29.86%
30.85%
-4.29%
34.99%
-51.97%
12.88%
-25.22%
 
EPS
55.89
65.61
33.21
19.99
28.50
21.78
22.76
16.86
35.10
31.10
41.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
2,060.09
Share Capital
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
77.01
Total Reserves
4,729.12
4,418.21
4,202.81
3,209.24
2,848.31
2,549.96
2,452.07
2,375.97
2,168.82
1,983.08
Non-Current Liabilities
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
919.59
Secured Loans
3,668.95
3,620.10
3,732.38
3,932.84
789.69
1,101.78
916.31
897.38
752.24
603.05
Unsecured Loans
0.00
3.11
97.39
116.24
0.00
0.00
0.00
0.00
0.00
1.10
Long Term Provisions
51.37
45.43
38.71
45.19
33.09
31.18
27.15
36.23
33.87
15.78
Current Liabilities
2,100.08
1,785.15
1,591.44
1,244.16
935.05
638.12
886.22
679.68
666.95
626.34
Trade Payables
522.75
627.31
511.21
367.86
162.72
159.21
154.67
126.64
101.23
102.57
Other Current Liabilities
1,476.75
1,114.19
999.73
825.49
603.75
264.38
499.79
216.33
151.60
147.57
Short Term Borrowings
83.67
25.22
65.30
21.39
142.76
140.83
163.10
277.89
372.10
333.54
Short Term Provisions
16.91
18.43
15.20
29.41
25.83
73.70
68.66
58.82
42.02
42.66
Total Liabilities
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
3,606.02
Net Block
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
981.40
Gross Block
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
1,763.02
Accumulated Depreciation
1,415.76
1,073.80
736.10
404.15
148.53
1,234.16
1,078.04
954.65
855.23
781.62
Non Current Assets
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
1,943.51
Capital Work in Progress
1,603.90
914.05
762.30
805.34
63.37
122.82
141.99
228.70
513.93
459.06
Non Current Investment
160.16
276.58
258.63
229.06
315.56
353.54
342.58
888.48
450.50
435.97
Long Term Loans & Adv.
237.20
231.97
139.23
133.95
95.98
226.58
205.11
133.50
83.39
52.90
Other Non Current Assets
154.88
140.37
91.88
71.83
46.45
32.43
34.01
32.95
32.56
14.18
Current Assets
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
1,662.52
Current Investments
676.17
600.32
413.70
335.30
1,374.40
955.42
982.09
374.14
586.87
726.41
Inventories
787.63
783.02
686.96
630.18
567.41
552.54
515.60
570.70
416.43
360.22
Sundry Debtors
250.38
262.20
191.45
132.53
94.24
88.13
74.71
74.96
37.25
44.07
Cash & Bank
255.81
138.96
219.82
312.47
363.38
468.02
502.34
282.01
428.47
344.22
Other Current Assets
723.95
458.11
610.02
442.99
274.66
267.96
213.81
205.43
170.90
187.59
Short Term Loans & Adv.
319.14
261.90
331.98
241.38
117.46
100.79
78.24
94.60
77.01
88.71
Net Current Assets
593.86
719.36
862.49
850.68
1,739.03
1,693.95
1,402.33
827.57
972.97
1,036.18
Total Assets
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
3,606.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,341.21
1,064.13
804.86
677.26
248.73
281.78
358.83
196.42
244.94
248.68
PBT
681.52
317.44
159.84
230.30
200.95
212.65
152.44
351.38
346.43
438.01
Adjustment
680.83
662.68
652.14
390.89
65.82
124.26
122.62
60.37
27.06
8.28
Changes in Working Capital
20.69
130.88
48.11
106.60
15.77
-9.15
123.84
-143.25
-53.71
-86.76
Cash after chg. in Working capital
1,383.04
1,111.00
860.09
727.78
282.54
327.75
398.90
268.51
319.78
359.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.83
-46.87
-55.23
-50.53
-33.81
-45.97
-40.07
-72.09
-74.83
-110.86
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
-1,183.98
-543.38
-234.43
-981.56
-11.01
-11.01
-340.76
-111.25
-251.58
-434.14
Net Fixed Assets
-217.05
-142.16
-1,222.10
-127.36
1,030.72
-194.48
-168.05
-198.13
-501.29
-451.66
Net Investments
26.73
-112.07
-134.51
-1,228.15
-380.46
16.10
-63.27
-225.92
124.51
-27.66
Others
-993.66
-289.15
1,122.18
373.95
-661.27
167.37
-109.44
312.80
125.20
45.18
Cash from Financing Activity
-201.17
-534.88
-555.17
280.25
-201.87
-265.09
-10.01
-61.82
12.21
188.27
Net Cash Inflow / Outflow
-43.94
-14.13
15.26
-24.05
35.84
5.68
8.06
23.35
5.58
2.80
Opening Cash & Equivalents
89.43
103.56
88.30
112.35
71.12
65.22
57.16
33.81
28.23
25.43
Closing Cash & Equivalent
45.49
89.43
103.56
88.30
106.97
70.91
65.22
57.16
33.81
28.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
517.29
477.06
449.18
426.76
379.88
340.21
327.48
317.59
290.66
266.51
ROA
4.30%
2.28%
1.48%
2.94%
3.28%
3.55%
2.76%
6.28%
6.23%
9.68%
ROE
13.19%
7.17%
4.56%
7.07%
6.05%
6.82%
5.23%
11.54%
11.16%
16.69%
ROCE
13.37%
8.99%
7.10%
8.63%
6.97%
7.42%
6.27%
11.82%
12.53%
17.87%
Fixed Asset Turnover
0.81
0.80
0.80
1.11
1.41
1.21
1.23
1.22
1.31
1.52
Receivable days
13.53
12.64
9.96
8.31
8.85
8.05
7.85
6.84
5.71
4.96
Inventory Days
41.45
40.97
40.47
43.88
54.34
52.80
57.00
60.16
54.58
48.28
Payable days
36.58
36.60
32.05
25.40
19.38
19.36
18.44
18.16
19.28
38.51
Cash Conversion Cycle
18.39
17.00
18.38
26.78
43.81
41.48
46.42
48.84
41.02
14.72
Total Debt/Equity
1.07
1.10
1.19
1.29
0.44
0.50
0.56
0.50
0.51
0.46
Interest Cover
2.76
1.86
1.42
1.83
3.44
3.71
2.78
6.42
7.58
9.32

News Update:


  • Birla Corporation reports 53% fall in Q1 consolidated net profit
    10th Aug 2020, 09:43 AM

    Total consolidated income of the company decreased by 34.71% at Rs 1241.01 crore for Q1FY21

    Read More
  • Birla Corporation - Quarterly Results
    7th Aug 2020, 16:21 PM

    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.