Nifty
:
23547.75
Sensex
:
74775.74
-359.40 (-1.50%)
-1092.06 (-1.44%)
Nifty
Sensex
:
:
23547.75
74775.74
-359.40 (-1.50%)
-1092.06 (-1.44%)

Carborundum Universal Ltd.

Abrasives

Rating :
58/99

BSE: 513375 | NSE: CARBORUNIV

NSE BSE
1035.00
27-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1020.25
  •  1051
  •  1005
  •  1043.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129301
  •  133933827.75
  •  1166.4
  •  735.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,713.22
  • 101.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,508.04
  • 0.39%
  • 5.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.89%
  • 2.25%
  • 15.75%
  • FII
  • DII
  • Others
  • 10.73%
  • 29.17%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 13.21
  • 1.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 8.40
  • 1.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 0.59
  • -10.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.59
  • 51.20
  • 59.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.53
  • 6.67
  • 6.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.47
  • 27.27
  • 28.07

Earnings Forecasts:

(Updated: 23-05-2026)
Description
2024
2025
2026
2027
Adj EPS
17.14
24.52
29.53
36.06
P/E Ratio
60.39
42.21
35.05
28.70
Revenue
5149.28
5073.85
5717.98
6781.3
EBITDA
599.9
783.13
920.82
1125.63
Net Income
314.08
463.17
566.65
687.22
ROA
8.45
10.29
11.44
12.07
P/B Ratio
5.29
4.67
4.28
3.71
ROE
8.5
11.35
12.8
13.46
FCFF
209.31
314.33
400.45
488.07
FCFF Yield
1.05
1.57
2
2.44
Net Debt
-397.2
-630
-1051.85
-1557.35
BVPS
195.72
221.5
242.03
278.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,398.35
1,217.12
14.89%
1,290.86
1,255.45
2.82%
1,298.08
1,224.12
6.04%
1,219.02
1,197.54
1.79%
Expenses
1,254.18
1,070.83
17.12%
1,133.76
1,078.46
5.13%
1,141.67
1,029.17
10.93%
1,097.77
1,003.97
9.34%
EBITDA
144.17
146.29
-1.45%
157.10
176.99
-11.24%
156.41
194.95
-19.77%
121.25
193.57
-37.36%
EBIDTM
10.31%
12.02%
12.17%
14.10%
12.05%
15.93%
9.95%
16.16%
Other Income
22.73
6.26
263.10%
13.30
16.38
-18.80%
16.89
11.33
49.07%
18.73
7.02
166.81%
Interest
6.25
3.13
99.68%
4.59
3.85
19.22%
4.43
3.68
20.38%
3.49
3.31
5.44%
Depreciation
64.53
56.06
15.11%
61.14
52.60
16.24%
62.23
51.96
19.77%
58.89
51.41
14.55%
PBT
-38.45
93.36
-
104.67
32.79
219.21%
106.64
150.64
-29.21%
77.60
145.87
-46.80%
Tax
10.20
74.63
-86.33%
40.00
5.81
588.47%
38.25
45.83
-16.54%
25.44
42.89
-40.69%
PAT
-48.65
18.73
-
64.67
26.98
139.70%
68.39
104.81
-34.75%
52.16
102.98
-49.35%
PATM
-3.48%
1.54%
5.01%
2.15%
5.27%
8.56%
4.28%
8.60%
EPS
-0.92
1.53
-
3.99
1.83
118.03%
3.91
6.09
-35.80%
3.25
5.94
-45.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
5,206.31
4,894.22
4,702.19
4,654.28
3,324.76
2,631.71
2,598.97
2,688.90
2,367.76
2,112.49
1,943.98
Net Sales Growth
6.38%
4.08%
1.03%
39.99%
26.33%
1.26%
-3.34%
13.56%
12.08%
8.67%
 
Cost Of Goods Sold
2,037.09
1,795.03
1,697.26
1,714.10
1,157.76
897.83
886.95
954.96
798.19
735.60
680.86
Gross Profit
3,169.22
3,099.19
3,004.93
2,940.19
2,167.00
1,733.88
1,712.02
1,733.95
1,569.57
1,376.89
1,263.12
GP Margin
60.87%
63.32%
63.90%
63.17%
65.18%
65.88%
65.87%
64.49%
66.29%
65.18%
64.98%
Total Expenditure
4,627.38
4,199.59
3,965.49
4,003.57
2,789.13
2,167.63
2,201.64
2,251.83
1,969.12
1,783.75
1,642.86
Power & Fuel Cost
-
466.66
478.11
508.46
403.25
363.10
371.66
378.61
327.47
252.52
242.12
% Of Sales
-
9.53%
10.17%
10.92%
12.13%
13.80%
14.30%
14.08%
13.83%
11.95%
12.45%
Employee Cost
-
858.21
772.12
687.69
415.78
345.46
341.13
325.00
310.91
271.51
250.18
% Of Sales
-
17.54%
16.42%
14.78%
12.51%
13.13%
13.13%
12.09%
13.13%
12.85%
12.87%
Manufacturing Exp.
-
572.50
512.23
548.58
439.80
339.98
370.91
363.70
327.46
300.27
268.26
% Of Sales
-
11.70%
10.89%
11.79%
13.23%
12.92%
14.27%
13.53%
13.83%
14.21%
13.80%
General & Admin Exp.
-
189.94
153.49
208.42
116.81
77.60
84.78
85.61
78.36
79.46
81.48
% Of Sales
-
3.88%
3.26%
4.48%
3.51%
2.95%
3.26%
3.18%
3.31%
3.76%
4.19%
Selling & Distn. Exp.
-
246.03
239.30
231.13
146.84
97.97
97.91
103.08
92.92
81.19
78.23
% Of Sales
-
5.03%
5.09%
4.97%
4.42%
3.72%
3.77%
3.83%
3.92%
3.84%
4.02%
Miscellaneous Exp.
-
71.21
112.98
105.20
108.89
45.70
48.31
40.88
33.80
63.21
78.23
% Of Sales
-
1.45%
2.40%
2.26%
3.28%
1.74%
1.86%
1.52%
1.43%
2.99%
2.15%
EBITDA
578.93
694.63
736.70
650.71
535.63
464.08
397.33
437.07
398.64
328.74
301.12
EBITDA Margin
11.12%
14.19%
15.67%
13.98%
16.11%
17.63%
15.29%
16.25%
16.84%
15.56%
15.49%
Other Income
71.65
58.14
78.78
77.88
40.82
32.89
46.28
28.52
22.92
28.64
29.70
Interest
18.76
13.97
18.34
23.53
5.64
3.58
6.33
8.48
8.61
18.12
22.91
Depreciation
246.79
212.03
190.75
187.34
114.56
99.45
104.52
108.27
106.00
96.48
86.82
PBT
250.46
526.79
606.39
517.71
456.24
393.94
332.76
348.85
306.95
242.78
221.10
Tax
113.89
169.16
174.07
138.21
126.53
101.56
75.55
121.18
102.03
78.08
81.41
Tax Rate
45.47%
40.02%
28.71%
25.47%
27.73%
26.76%
22.70%
34.74%
33.24%
32.16%
36.82%
PAT
136.57
292.74
461.25
413.99
333.36
284.31
272.41
247.68
215.60
174.87
144.10
PAT before Minority Interest
163.50
298.71
476.18
441.70
350.02
293.07
274.98
247.60
219.59
183.78
155.46
Minority Interest
26.93
-5.97
-14.93
-27.71
-16.66
-8.76
-2.57
0.08
-3.99
-8.91
-11.36
PAT Margin
2.62%
5.98%
9.81%
8.89%
10.03%
10.80%
10.48%
9.21%
9.11%
8.28%
7.41%
PAT Growth
-46.13%
-36.53%
11.42%
24.19%
17.25%
4.37%
9.98%
14.88%
23.29%
21.35%
 
EPS
7.17
15.37
24.21
21.73
17.50
14.92
14.30
13.00
11.32
9.18
7.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
3,528.63
3,125.70
2,820.57
2,363.77
2,131.47
1,858.36
1,724.10
1,564.35
1,382.79
1,192.26
Share Capital
19.04
19.03
18.99
18.99
18.96
18.94
18.91
18.90
18.87
18.84
Total Reserves
3,476.74
3,083.98
2,782.90
2,331.91
2,104.63
1,833.14
1,700.52
1,542.35
1,362.31
1,172.24
Non-Current Liabilities
127.99
104.54
161.66
73.46
31.62
25.41
40.12
43.15
51.63
83.55
Secured Loans
8.29
14.75
23.77
0.00
0.00
0.00
0.30
1.17
1.84
-44.62
Unsecured Loans
16.60
12.76
19.08
7.78
4.98
4.23
4.78
5.46
4.84
80.86
Long Term Provisions
32.29
29.98
23.79
14.68
12.81
11.27
9.61
9.17
7.55
6.54
Current Liabilities
717.31
671.78
738.09
772.74
466.08
353.19
405.40
418.58
413.14
522.09
Trade Payables
349.84
337.19
335.91
370.36
303.11
195.40
208.68
197.57
165.02
134.08
Other Current Liabilities
169.31
150.72
164.63
175.64
105.80
84.93
92.42
85.80
89.54
146.80
Short Term Borrowings
82.20
72.58
185.46
204.42
35.54
55.30
86.78
118.16
142.45
227.05
Short Term Provisions
115.96
111.30
52.09
22.32
21.63
17.57
17.52
17.06
16.13
14.16
Total Liabilities
4,521.16
4,041.33
3,848.22
3,295.91
2,675.59
2,282.50
2,221.93
2,087.55
1,913.22
1,860.06
Net Block
1,716.00
1,555.03
1,526.74
1,006.13
777.13
748.37
695.02
735.64
704.81
659.14
Gross Block
2,932.40
2,554.10
2,382.20
1,672.20
1,350.04
1,223.68
1,079.12
1,019.82
889.91
744.41
Accumulated Depreciation
1,216.40
999.07
855.46
666.07
572.91
475.31
384.10
284.18
185.10
85.28
Non Current Assets
2,120.84
1,872.59
1,822.28
1,648.06
966.22
942.36
922.11
932.34
942.26
923.65
Capital Work in Progress
118.38
84.07
87.47
57.70
28.02
38.65
46.39
30.28
72.60
84.54
Non Current Investment
201.42
171.57
161.23
137.82
127.05
121.17
130.39
123.25
119.49
129.27
Long Term Loans & Adv.
79.82
57.72
43.05
41.68
34.02
34.17
36.83
29.49
31.49
36.63
Other Non Current Assets
5.22
4.20
3.79
404.73
0.00
0.00
13.48
13.68
13.88
14.08
Current Assets
2,400.32
2,168.75
2,025.94
1,647.85
1,709.37
1,340.14
1,299.81
1,155.22
970.96
908.38
Current Investments
0.00
0.00
0.00
0.00
0.00
67.51
96.13
57.05
4.96
1.74
Inventories
1,055.01
850.17
898.92
690.90
460.52
507.62
532.86
438.02
386.70
370.43
Sundry Debtors
766.24
679.04
627.38
484.77
477.62
401.56
513.92
475.06
380.58
367.48
Cash & Bank
380.58
557.92
400.11
351.57
688.95
293.98
97.51
128.91
126.06
113.25
Other Current Assets
198.49
21.97
26.14
22.78
82.29
69.47
59.41
56.18
72.65
55.49
Short Term Loans & Adv.
171.63
59.65
73.38
97.82
68.01
51.98
46.19
43.73
55.01
42.97
Net Current Assets
1,683.02
1,496.97
1,287.85
875.11
1,243.29
986.95
894.42
736.64
557.82
386.29
Total Assets
4,521.16
4,041.34
3,848.22
3,295.91
2,675.59
2,282.50
2,221.92
2,087.56
1,913.22
1,832.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
304.24
601.51
430.17
244.53
450.76
406.86
201.83
212.98
295.26
177.76
PBT
467.87
650.25
579.91
476.55
379.54
350.53
348.85
306.95
242.78
236.87
Adjustment
255.86
181.50
165.88
107.09
101.98
82.99
112.54
107.58
108.48
105.39
Changes in Working Capital
-221.72
-20.59
-153.09
-206.52
71.90
72.54
-139.58
-90.71
22.80
-80.77
Cash after chg. in Working capital
502.00
811.16
592.69
377.12
553.42
506.06
321.81
323.83
374.06
261.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-197.77
-209.65
-162.52
-132.59
-102.66
-99.21
-119.98
-110.85
-78.79
-83.73
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
-382.58
-186.47
-257.17
-460.27
-269.48
-93.02
-79.93
-74.83
-81.28
-72.66
Net Fixed Assets
-160.68
-99.01
-142.34
-82.68
-53.85
-79.89
-43.75
-54.96
-82.51
338.28
Net Investments
-60.21
8.17
-79.03
-717.76
56.71
37.27
-33.37
-57.22
1.94
-18.56
Others
-161.69
-95.63
-35.80
340.17
-272.34
-50.40
-2.81
37.35
-0.71
-392.38
Cash from Financing Activity
-109.94
-214.01
-133.41
89.42
-66.19
-134.55
-109.15
-83.24
-207.09
-85.59
Net Cash Inflow / Outflow
-188.28
201.03
39.59
-126.32
115.09
179.29
12.75
54.91
6.89
19.51
Opening Cash & Equivalents
554.88
396.37
347.50
478.33
359.57
192.06
184.68
129.80
113.58
96.52
Closing Cash & Equivalent
377.93
554.88
396.37
347.50
478.33
359.57
192.06
184.68
129.80
113.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
183.46
162.97
147.39
123.70
111.88
97.66
90.78
82.50
73.08
63.23
ROA
6.98%
12.07%
12.37%
11.72%
11.21%
11.42%
10.57%
10.24%
8.73%
7.60%
ROE
9.06%
16.14%
17.16%
15.66%
14.00%
14.42%
13.90%
13.95%
12.82%
12.27%
ROCE
14.00%
21.28%
21.47%
20.33%
18.75%
18.15%
20.36%
19.55%
17.12%
16.61%
Fixed Asset Turnover
1.81
1.93
2.32
2.22
2.06
2.26
2.56
2.51
2.73
1.85
Receivable days
53.07
50.04
43.09
52.35
60.47
64.29
67.12
65.20
61.16
65.63
Inventory Days
69.95
66.99
61.60
62.63
66.59
73.06
65.90
62.84
61.90
67.49
Payable days
69.85
72.38
75.20
106.16
101.33
33.37
32.80
33.93
31.24
34.63
Cash Conversion Cycle
53.17
44.66
29.49
8.82
25.73
103.97
100.22
94.10
91.82
98.49
Total Debt/Equity
0.03
0.04
0.08
0.09
0.02
0.03
0.06
0.08
0.11
0.27
Interest Cover
34.49
36.46
25.64
85.43
106.96
53.61
42.12
36.64
14.40
10.65

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Carborundum Univer. - Quarterly Results
    15th May 2026, 00:00 AM

    Read More
  • Carborundum Universal begins commercial production at Hosur facility
    17th Mar 2026, 09:41 AM

    The plant has been established with an investment of Rs 83 crore and, at peak capacity utilization, is expected to generate a turnover of Rs 160 crore

    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.