Nifty
Sensex
:
:
10804.35
36340.69
-36.30 (-0.33%)
-223.19 (-0.61%)

Diversified

Rating :
65/99

BSE: 500335 | NSE: BIRLACORPN

563.90
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  572.80
  •  575.00
  •  555.05
  •  569.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35392
  •  200.20
  •  744.00
  •  439.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,327.32
  • 13.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,237.56
  • 1.33%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 5.08%
  • 12.03%
  • FII
  • DII
  • Others
  • 0.04%
  • 14.99%
  • 4.96%

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
  • 26.23
  • 31.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 1.57
  • 1.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 11.14
  • 11.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,883.81
1,655.75
13.77%
1,872.76
1,650.81
13.44%
1,556.93
1,387.80
12.19%
1,464.56
1,234.03
18.68%
Expenses
1,499.16
1,409.38
6.37%
1,563.23
1,392.72
12.24%
1,349.81
1,255.25
7.53%
1,278.97
1,056.92
21.01%
EBITDA
384.65
246.37
56.13%
309.53
258.09
19.93%
207.12
132.55
56.26%
185.59
177.11
4.79%
EBIDTM
20.42%
14.88%
16.53%
15.63%
13.30%
9.55%
12.67%
14.35%
Other Income
16.86
23.18
-27.26%
24.42
32.00
-23.69%
10.59
14.29
-25.89%
20.28
11.60
74.83%
Interest
96.03
95.20
0.87%
89.58
88.86
0.81%
92.22
89.78
2.72%
93.52
105.31
-11.20%
Depreciation
86.24
85.65
0.69%
82.90
83.57
-0.80%
83.56
82.28
1.56%
87.01
83.12
4.68%
PBT
219.24
88.70
147.17%
161.47
117.66
37.23%
41.93
-25.22
-
25.34
0.28
8,950.00%
Tax
78.62
4.84
1,524.38%
33.28
-13.46
-
14.57
-3.38
-
9.05
-1.18
-
PAT
140.62
83.86
67.68%
128.19
131.12
-2.23%
27.36
-21.84
-
16.29
1.46
1,015.75%
PATM
7.46%
5.06%
6.84%
7.94%
1.76%
-1.57%
1.11%
0.12%
EPS
18.26
10.89
67.68%
16.65
17.03
-2.23%
3.55
-2.84
-
2.12
0.19
1,015.79%

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
6,778.06
6,548.73
5,734.16
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
14.33%
14.21%
31.89%
33.03%
1.82%
6.42%
15.88%
13.82%
6.18%
-0.15%
 
Cost Of Goods Sold
974.71
941.79
826.18
677.10
606.29
471.64
531.12
405.67
401.24
361.72
256.85
Gross Profit
5,803.35
5,606.94
4,907.99
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
85.62%
85.62%
85.59%
84.43%
81.45%
85.31%
82.39%
84.42%
82.45%
83.21%
88.09%
Total Expenditure
5,691.17
5,600.12
4,927.53
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
1,313.14
968.43
774.94
867.51
767.40
617.59
534.56
459.24
382.10
% Of Sales
-
22.68%
22.90%
22.27%
23.71%
27.03%
25.44%
23.73%
23.37%
21.32%
17.71%
Employee Cost
-
370.63
357.33
306.26
243.75
225.37
221.58
193.10
213.96
192.04
145.22
% Of Sales
-
5.66%
6.23%
7.04%
7.46%
7.02%
7.35%
7.42%
9.36%
8.92%
6.73%
Manufacturing Exp.
-
1,085.77
925.45
743.51
575.77
610.92
542.91
430.29
361.76
322.64
319.01
% Of Sales
-
16.58%
16.14%
17.10%
17.62%
19.03%
18.00%
16.53%
15.82%
14.98%
14.79%
General & Admin Exp.
-
239.35
201.58
143.49
93.05
92.19
81.18
74.53
59.73
50.71
52.67
% Of Sales
-
3.65%
3.52%
3.30%
2.85%
2.87%
2.69%
2.86%
2.61%
2.35%
2.44%
Selling & Distn. Exp.
-
1,454.04
1,281.52
861.25
671.23
628.18
590.16
476.67
350.03
320.14
287.98
% Of Sales
-
22.20%
22.35%
19.81%
20.54%
19.57%
19.57%
18.31%
15.31%
14.86%
13.35%
Miscellaneous Exp.
-
23.54
22.32
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
1,086.89
948.61
806.63
622.54
286.08
299.21
256.80
393.53
352.59
441.68
705.83
EBITDA Margin
16.04%
14.49%
14.07%
14.32%
8.75%
9.32%
8.51%
15.12%
15.42%
20.51%
32.72%
Other Income
72.15
78.47
75.49
146.87
177.39
158.41
125.22
127.63
127.06
114.37
138.40
Interest
371.35
370.52
377.64
276.79
82.26
78.37
85.60
64.86
52.64
52.63
26.97
Depreciation
339.71
339.12
332.16
255.50
148.76
153.75
133.06
104.91
80.58
65.41
56.22
PBT
447.98
317.44
172.32
237.12
232.45
225.49
163.37
351.38
346.43
438.01
761.04
Tax
135.52
61.74
5.89
10.82
33.22
37.41
22.61
81.09
106.99
117.80
203.74
Tax Rate
30.25%
19.45%
3.68%
4.70%
16.53%
17.59%
14.83%
23.08%
30.88%
26.89%
26.77%
PAT
312.46
255.69
153.94
219.46
167.72
175.24
129.82
270.28
239.44
320.21
557.31
PAT before Minority Interest
312.45
255.70
153.95
219.47
167.73
175.24
129.83
270.29
239.44
320.21
557.31
Minority Interest
-0.01
-0.01
-0.01
-0.01
-0.01
0.00
-0.01
-0.01
0.00
0.00
0.00
PAT Margin
4.61%
3.90%
2.68%
5.05%
5.13%
5.46%
4.30%
10.38%
10.47%
14.87%
25.84%
PAT Growth
60.57%
66.10%
-29.86%
30.85%
-4.29%
34.99%
-51.97%
12.88%
-25.22%
-42.54%
 
Unadjusted EPS
40.58
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
5,206.32
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
97.38
116.24
0.00
0.00
0.00
0.00
0.00
1.10
190.99
Long Term Provisions
45.43
38.82
45.19
33.09
31.18
27.15
36.23
33.87
15.78
0.00
Current Liabilities
1,785.15
1,588.77
1,244.16
935.05
638.12
886.22
679.68
666.95
626.34
429.87
Trade Payables
627.31
496.52
367.86
162.72
159.21
154.67
126.64
101.23
102.57
263.54
Other Current Liabilities
1,114.19
1,011.85
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
15.09
29.41
25.83
73.70
68.66
58.82
42.02
42.66
64.83
Total Liabilities
11,331.61
11,074.94
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
8,620.89
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
139.62
133.95
95.98
226.58
205.11
133.50
83.39
52.90
0.00
Other Non Current Assets
140.37
91.75
71.83
46.45
32.43
34.01
32.95
32.56
14.18
0.00
Current Assets
2,504.51
2,454.05
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
219.81
312.47
363.38
468.02
502.34
282.01
428.47
344.22
340.68
Other Current Assets
720.01
610.10
442.99
157.20
267.96
213.81
205.43
170.90
187.59
195.24
Short Term Loans & Adv.
261.90
332.02
241.38
117.46
100.79
78.24
94.60
77.01
88.71
187.52
Net Current Assets
719.36
865.29
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
11,074.94
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
652.13
390.89
65.82
124.26
122.62
60.37
27.06
8.28
32.12
Changes in Working Capital
130.88
48.12
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
-112.08
-134.50
-1,228.15
-380.46
16.10
-63.27
-225.92
124.51
-27.66
-589.37
Others
-289.14
1,122.17
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
449.21
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
9.95
8.31
8.85
8.05
7.85
6.84
5.71
4.96
3.22
Inventory Days
40.97
40.45
43.88
54.34
52.80
57.00
60.16
54.58
48.28
36.54
Payable days
36.60
31.29
25.40
19.38
19.36
18.44
18.16
19.28
38.51
61.88
Cash Conversion Cycle
17.01
19.10
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

News Update:


  • Birla Corporation planning to scale up cement capacity to 25 mtpa by 2025
    14th Aug 2019, 10:32 AM

    The existing cement production capacity of 15.5 mtpa will be expanded to 25 mtpa between its own factories and those acquired from Reliance Cement

    Read More
  • Birla Corporation reports 68% rise in Q1 consolidated net profit
    2nd Aug 2019, 16:01 PM

    Total consolidated income of the company increased by 13.29% at Rs 1,900.67 crore for Q1FY20

    Read More
  • Birla Corporation - Quarterly Results
    2nd Aug 2019, 15:18 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.