Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Glass Products

Rating :
58/99

BSE: 502219 | NSE: BORORENEW

603.75
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 612.60
  • 624.85
  • 597.00
  • 609.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1110452
  •  6825.63
  •  833.35
  •  297.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,872.69
  • 50.36
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,011.61
  • N/A
  • 9.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.65%
  • 1.74%
  • 26.55%
  • FII
  • DII
  • Others
  • 4.87%
  • 0.16%
  • 5.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 16.84
  • 33.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.18
  • 44.04
  • 46.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.66
  • 29.03
  • 616.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.90
  • 39.79
  • 39.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 6.78
  • 6.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.06
  • 24.86
  • 22.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
169.98
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
121.81
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
48.17
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
28.34%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.14
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.45
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
10.60
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
40.26
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
10.15
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
30.11
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
17.71%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.31
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
761.69
632.66
556.96
414.87
325.54
155.95
Net Sales Growth
-
20.39%
13.59%
34.25%
27.44%
108.75%
 
Cost Of Goods Sold
-
263.20
236.52
205.78
179.98
143.38
90.25
Gross Profit
-
498.50
396.15
351.18
234.89
182.16
65.70
GP Margin
-
65.45%
62.62%
63.05%
56.62%
55.96%
42.13%
Total Expenditure
-
659.59
543.13
496.67
395.19
296.14
146.76
Power & Fuel Cost
-
74.62
55.13
52.07
33.33
24.38
0.00
% Of Sales
-
9.80%
8.71%
9.35%
8.03%
7.49%
0%
Employee Cost
-
89.47
73.09
72.39
46.86
36.19
17.50
% Of Sales
-
11.75%
11.55%
13.00%
11.30%
11.12%
11.22%
Manufacturing Exp.
-
81.98
57.76
43.12
23.28
21.11
3.50
% Of Sales
-
10.76%
9.13%
7.74%
5.61%
6.48%
2.24%
General & Admin Exp.
-
42.81
39.12
33.03
28.61
22.04
14.76
% Of Sales
-
5.62%
6.18%
5.93%
6.90%
6.77%
9.46%
Selling & Distn. Exp.
-
87.61
67.94
66.68
47.38
39.56
16.11
% Of Sales
-
11.50%
10.74%
11.97%
11.42%
12.15%
10.33%
Miscellaneous Exp.
-
19.89
13.57
23.60
35.75
9.48
4.64
% Of Sales
-
2.61%
2.14%
4.24%
8.62%
2.91%
2.98%
EBITDA
-
102.10
89.53
60.29
19.68
29.40
9.19
EBITDA Margin
-
13.40%
14.15%
10.82%
4.74%
9.03%
5.89%
Other Income
-
38.98
30.57
42.78
38.76
66.43
40.87
Interest
-
6.08
6.82
7.77
3.56
2.16
0.50
Depreciation
-
45.15
36.85
32.45
20.86
18.46
3.72
PBT
-
89.85
76.43
62.85
34.02
75.22
45.84
Tax
-
31.83
26.74
19.26
6.42
15.06
4.52
Tax Rate
-
35.43%
35.90%
12.53%
18.87%
23.06%
10.89%
PAT
-
52.49
43.80
125.74
23.11
49.12
36.98
PAT before Minority Interest
-
58.01
47.74
134.46
27.60
50.26
36.98
Minority Interest
-
-5.52
-3.94
-8.72
-4.49
-1.14
0.00
PAT Margin
-
6.89%
6.92%
22.58%
5.57%
15.09%
23.71%
PAT Growth
-
19.84%
-65.17%
444.09%
-52.95%
32.83%
 
EPS
-
4.03
3.36
9.64
1.77
3.77
2.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
848.49
815.91
765.46
617.25
697.87
659.47
Share Capital
9.24
2.31
2.31
2.31
3.01
3.01
Total Reserves
836.88
812.92
763.15
614.94
694.86
656.46
Non-Current Liabilities
37.11
25.48
30.56
39.78
23.27
4.08
Secured Loans
25.82
8.84
15.97
28.63
19.07
0.00
Unsecured Loans
0.01
0.00
0.00
0.00
0.00
0.69
Long Term Provisions
3.80
3.28
2.75
0.72
0.32
0.00
Current Liabilities
225.56
164.44
137.18
140.43
71.17
29.68
Trade Payables
54.60
62.42
36.53
28.20
20.44
5.62
Other Current Liabilities
85.03
65.20
58.74
57.38
34.22
15.78
Short Term Borrowings
80.96
32.23
34.91
49.75
4.04
0.00
Short Term Provisions
4.97
4.59
7.00
5.10
12.47
8.28
Total Liabilities
1,188.62
1,065.41
988.75
832.08
816.79
693.23
Net Block
375.13
381.18
306.39
333.81
264.49
172.73
Gross Block
496.44
458.14
357.63
354.64
363.60
182.31
Accumulated Depreciation
121.31
76.96
51.24
20.83
99.11
9.58
Non Current Assets
706.80
591.74
558.74
496.84
506.04
482.74
Capital Work in Progress
137.16
15.66
42.90
7.53
8.26
6.04
Non Current Investment
136.75
166.92
121.96
108.78
180.05
264.41
Long Term Loans & Adv.
54.88
25.25
78.51
39.62
52.26
38.32
Other Non Current Assets
2.88
2.74
8.98
7.09
0.98
1.24
Current Assets
481.82
473.67
430.01
335.25
310.76
210.48
Current Investments
98.05
187.23
146.01
119.70
160.90
116.49
Inventories
191.23
88.55
94.69
83.57
59.98
30.36
Sundry Debtors
115.31
123.33
93.73
77.52
52.90
29.10
Cash & Bank
14.15
13.90
10.74
9.45
7.31
6.47
Other Current Assets
63.08
15.06
78.15
11.09
29.68
28.05
Short Term Loans & Adv.
46.01
45.60
6.70
33.92
19.85
16.51
Net Current Assets
256.26
309.23
292.84
194.82
239.59
180.80
Total Assets
1,188.62
1,065.41
988.75
832.09
816.80
693.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-24.51
103.10
43.41
32.36
24.29
0.63
PBT
89.85
74.48
156.14
78.69
65.32
41.49
Adjustment
27.22
25.25
-70.81
-26.50
-28.09
-29.36
Changes in Working Capital
-116.42
23.84
-25.15
-11.38
-5.46
-6.07
Cash after chg. in Working capital
0.65
123.56
60.17
40.81
31.77
6.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.16
-20.46
-16.76
-8.45
-7.49
-5.43
Other Direct Exp. Paid
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
Cash From Investing Activity
-25.74
-67.00
20.14
161.97
-5.27
7.88
Net Fixed Assets
-180.22
-2.49
48.00
7.53
12.33
Net Investments
467.47
-54.35
-76.75
62.74
-64.57
Others
-312.99
-10.16
48.89
91.70
46.97
Cash from Financing Activity
39.84
-30.53
-64.15
-192.41
-21.66
-7.54
Net Cash Inflow / Outflow
-10.41
5.57
-0.61
1.92
-2.64
0.98
Opening Cash & Equivalents
11.25
5.68
6.20
4.28
6.82
4.05
Closing Cash & Equivalent
0.86
11.25
5.68
6.20
4.18
5.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
91.57
88.23
82.84
66.80
58.04
54.85
ROA
5.15%
4.65%
14.77%
3.35%
6.66%
5.33%
ROE
6.98%
6.04%
19.45%
4.20%
7.41%
5.61%
ROCE
10.50%
9.57%
20.83%
5.19%
9.69%
6.36%
Fixed Asset Turnover
1.60
1.56
1.62
1.18
1.23
0.86
Receivable days
57.18
62.30
54.16
56.26
44.60
68.11
Inventory Days
67.04
52.59
56.38
61.93
49.13
71.07
Payable days
29.82
34.38
24.52
26.08
16.53
15.53
Cash Conversion Cycle
94.39
80.52
86.02
92.11
77.20
123.65
Total Debt/Equity
0.13
0.06
0.09
0.16
0.05
0.00
Interest Cover
15.77
11.92
20.78
10.56
31.29
84.40

Top Investors:

News Update:


  • Borosil Renewables - Quarterly Results
    9th Aug 2022, 12:37 PM

    Read More
  • Borosil Renewables incorporates overseas wholly owned subsidiary
    13th Jul 2022, 10:00 AM

    Laxman AG is incorporated in order to effectively manage the acquisition of lnterfloat Corporation

    Read More
  • Borosil Renewables to raise funds through various modes
    12th Jul 2022, 10:33 AM

    A meeting of the Board of Directors of the Company is scheduled to be held on July 14, 2022, inter alia, to consider the same

    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.