Nifty
:
17843.15
Sensex
:
60614.72
121.65 (0.69%)
328.68 (0.55%)
Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Birla Corporation Ltd.

Cement

Rating :
41/99

BSE: 500335 | NSE: BIRLACORPN

NSE BSE
909.80
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 905.90
  • 912.95
  • 897.00
  • 902.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  151528
  •  1375.76
  •  1351.00
  •  823.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,003.25
  • 104.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,073.31
  • 1.10%
  • 1.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 2.47%
  • 11.63%
  • FII
  • DII
  • Others
  • 4.49%
  • 15.86%
  • 2.65%

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
  • 18.89
  • 15.93
  • 14.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.44
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.95
  • 8.88
  • 8.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
2,016.11
1,750.06
15.20%
1,999.83
1,697.84
17.79%
2,203.76
1,749.11
25.99%
2,264.21
2,132.61
6.17%
Expenses
1,871.70
1,527.61
22.52%
1,905.87
1,430.58
33.22%
1,944.45
1,405.51
38.34%
1,987.51
1,740.59
14.19%
EBITDA
144.41
222.45
-35.08%
93.96
267.26
-64.84%
259.31
343.60
-24.53%
276.70
392.02
-29.42%
EBIDTM
7.16%
12.71%
4.70%
15.74%
11.77%
19.64%
12.22%
18.38%
Other Income
7.89
6.89
14.51%
41.75
13.26
214.86%
14.30
9.30
53.76%
69.33
13.51
413.18%
Interest
86.92
60.83
42.89%
92.79
63.18
46.87%
70.29
63.92
9.97%
54.73
67.37
-18.76%
Depreciation
129.86
100.70
28.96%
125.40
98.16
27.75%
114.53
98.40
16.39%
99.68
100.53
-0.85%
PBT
-64.48
74.81
-
-82.48
119.18
-
77.14
190.58
-59.52%
153.18
179.78
-14.80%
Tax
-14.57
14.36
-
-26.02
33.63
-
15.22
49.07
-68.98%
42.10
-69.55
-
PAT
-49.91
60.45
-
-56.46
85.55
-
61.92
141.51
-56.24%
111.08
249.33
-55.45%
PATM
-2.48%
3.45%
-2.82%
5.04%
2.81%
8.09%
4.91%
11.69%
EPS
-6.48
7.85
-
-7.33
11.11
-
8.04
18.38
-56.26%
14.42
32.38
-55.47%

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
8,483.91
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
15.75%
9.96%
-1.88%
5.60%
14.29%
31.79%
33.03%
1.82%
6.42%
15.88%
 
Cost Of Goods Sold
1,128.89
1,053.52
987.16
919.26
941.79
820.48
677.10
606.29
471.64
531.12
405.67
Gross Profit
7,355.02
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
86.69%
85.88%
85.45%
86.71%
85.62%
85.68%
84.43%
81.45%
85.31%
82.39%
84.42%
Total Expenditure
7,709.53
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
774.38
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
9.13%
14.84%
19.71%
19.32%
14.49%
14.10%
14.32%
8.75%
9.32%
8.51%
15.12%
Other Income
133.27
101.23
99.91
85.13
78.47
74.01
146.87
177.39
158.41
125.22
127.63
Interest
304.73
242.66
296.28
387.67
370.52
377.64
276.79
82.26
78.37
85.60
64.86
Depreciation
469.47
396.94
370.76
351.91
339.12
332.16
255.50
148.76
153.75
133.06
104.91
PBT
83.36
569.19
770.44
681.52
317.44
172.32
237.12
232.45
225.49
163.37
351.38
Tax
16.73
139.16
82.45
176.34
61.74
5.89
10.82
33.22
37.41
22.61
81.09
Tax Rate
20.07%
25.88%
11.57%
25.87%
19.45%
3.68%
4.70%
16.53%
17.59%
14.83%
23.08%
PAT
66.63
398.59
630.14
505.18
255.69
153.94
219.46
167.72
175.24
129.82
270.28
PAT before Minority Interest
66.63
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
0.79%
5.34%
9.29%
7.30%
3.90%
2.69%
5.05%
5.13%
5.46%
4.30%
10.38%
PAT Growth
-87.59%
-36.75%
24.74%
97.58%
66.10%
-29.86%
30.85%
-4.29%
34.99%
-51.97%
 
EPS
8.65
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
2,866.13
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
1,003.72
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
731.35
643.28
593.86
719.36
862.49
850.68
1,739.03
1,693.95
1,402.33
827.57
Total Assets
13,851.59
12,895.59
12,175.47
11,331.61
11,074.56
9,697.82
5,229.32
4,995.00
4,882.48
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Birla Corporation reports consolidated net loss of around Rs 50 crore in Q3FY23
    6th Feb 2023, 12:00 PM

    Total consolidated income of the company increased by 15.20% to Rs 2,024 crore for Q3FY23

    Read More
  • Birla Corporation - Quarterly Results
    4th Feb 2023, 16:43 PM

    Read More
  • Birla Corporation reports consolidated net loss of Rs 56.46 crore in Q2FY23
    9th Nov 2022, 14:01 PM

    Total consolidated income of the company increased by 19.3% to Rs 2,041.58 crore for Q2FY23

    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.