Nifty
:
22363.35
Sensex
:
71924.68
-157.10 (-0.70%)
-547.65 (-0.76%)
Nifty
Sensex
:
:
22363.35
71924.68
-157.10 (-0.70%)
-547.65 (-0.76%)

Carborundum Universal Ltd.

Abrasives

Rating :
58/99

BSE: 513375 | NSE: CARBORUNIV

NSE BSE
1196.20
12-Oct-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1215
  •  1228.7
  •  1187.1
  •  1202.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83860
  •  100761333.8
  •  1368.9
  •  735.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,754.53
  • 108.75
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,359.06
  • 0.33%
  • 5.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.89%
  • 2.00%
  • 15.90%
  • FII
  • DII
  • Others
  • 11.13%
  • 28.81%
  • 3.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 9.38
  • 3.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 1.35
  • -4.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.08
  • -10.19
  • -24.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.12
  • 54.17
  • 63.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.59
  • 6.61
  • 6.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.23
  • 27.80
  • 28.29

Earnings Forecasts:

(Updated: 10-10-2026)
Description
2026
2027
2028
2029
Adj EPS
10.3
24.09
29.28
36.35
P/E Ratio
116.14
49.66
40.85
32.91
Revenue
5149.39
5614.44
6272.97
7120.18
EBITDA
578.93
784.34
981.63
1152.93
Net Income
194.72
453.2
575.87
693.22
ROA
3.92
9.52
10.62
12.01
P/B Ratio
5.84
5.40
4.92
4.44
ROE
5.24
11.04
13.01
14.25
FCFF
130.93
212.89
442.54
506.34
FCFF Yield
0.55
0.9
1.87
2.14
Net Debt
-287.91
-590.4
-988.7
-1498.5
BVPS
204.72
221.35
243.01
269.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
1,426.63
1,219.02
17.03%
1,398.35
1,217.12
14.89%
1,290.86
1,255.45
2.82%
1,298.08
1,224.12
6.04%
Expenses
1,291.53
1,097.77
17.65%
1,254.18
1,070.83
17.12%
1,133.76
1,078.46
5.13%
1,141.67
1,029.17
10.93%
EBITDA
135.10
121.25
11.42%
144.17
146.29
-1.45%
157.10
176.99
-11.24%
156.41
194.95
-19.77%
EBIDTM
9.47%
9.95%
10.31%
12.02%
12.17%
14.10%
12.05%
15.93%
Other Income
44.70
18.73
138.65%
22.73
6.26
263.10%
13.30
16.38
-18.80%
16.89
11.33
49.07%
Interest
5.80
3.49
66.19%
6.25
3.13
99.68%
4.59
3.85
19.22%
4.43
3.68
20.38%
Depreciation
65.51
58.89
11.24%
64.53
56.06
15.11%
61.14
52.60
16.24%
62.23
51.96
19.77%
PBT
108.49
77.60
39.81%
-38.45
93.36
-
104.67
32.79
219.21%
106.64
150.64
-29.21%
Tax
38.87
25.44
52.79%
10.20
74.63
-86.33%
40.00
5.81
588.47%
38.25
45.83
-16.54%
PAT
69.62
52.16
33.47%
-48.65
18.73
-
64.67
26.98
139.70%
68.39
104.81
-34.75%
PATM
4.88%
4.28%
-3.48%
1.54%
5.01%
2.15%
5.27%
8.56%
EPS
4.01
3.25
23.38%
-0.92
1.53
-
3.99
1.83
118.03%
3.91
6.09
-35.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
5,413.92
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
Net Sales Growth
10.14%
6.38%
4.08%
1.03%
39.99%
26.33%
1.26%
-3.34%
13.56%
12.08%
 
Cost Of Goods Sold
2,163.02
2,037.08
1,795.03
1,697.26
1,714.10
1,157.76
897.83
886.95
954.96
798.19
735.60
Gross Profit
3,250.90
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
GP Margin
60.05%
60.87%
63.32%
63.90%
63.17%
65.18%
65.88%
65.87%
64.49%
66.29%
65.18%
Total Expenditure
4,821.14
4,633.67
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
Power & Fuel Cost
-
514.40
466.66
478.11
508.46
403.25
363.10
371.66
378.61
327.47
252.52
% Of Sales
-
9.88%
9.53%
10.17%
10.92%
12.13%
13.80%
14.30%
14.08%
13.83%
11.95%
Employee Cost
-
948.88
858.21
772.12
687.69
415.78
345.46
341.13
325.00
310.91
271.51
% Of Sales
-
18.23%
17.54%
16.42%
14.78%
12.51%
13.13%
13.13%
12.09%
13.13%
12.85%
Manufacturing Exp.
-
638.63
572.50
512.23
548.58
439.80
339.98
370.91
363.70
327.46
300.27
% Of Sales
-
12.27%
11.70%
10.89%
11.79%
13.23%
12.92%
14.27%
13.53%
13.83%
14.21%
General & Admin Exp.
-
191.34
189.94
153.49
208.42
116.81
77.60
84.78
85.61
78.36
79.46
% Of Sales
-
3.68%
3.88%
3.26%
4.48%
3.51%
2.95%
3.26%
3.18%
3.31%
3.76%
Selling & Distn. Exp.
-
222.10
246.03
239.30
231.13
146.84
97.97
97.91
103.08
92.92
81.19
% Of Sales
-
4.27%
5.03%
5.09%
4.97%
4.42%
3.72%
3.77%
3.83%
3.92%
3.84%
Miscellaneous Exp.
-
81.25
71.21
112.98
105.20
108.89
45.70
48.31
40.88
33.80
81.19
% Of Sales
-
1.56%
1.45%
2.40%
2.26%
3.28%
1.74%
1.86%
1.52%
1.43%
2.99%
EBITDA
592.78
572.64
694.63
736.70
650.71
535.63
464.08
397.33
437.07
398.64
328.74
EBITDA Margin
10.95%
11.00%
14.19%
15.67%
13.98%
16.11%
17.63%
15.29%
16.25%
16.84%
15.56%
Other Income
97.62
77.95
58.14
78.78
77.88
40.82
32.89
46.28
28.52
22.92
28.64
Interest
21.07
18.76
13.97
18.34
23.53
5.64
3.58
6.33
8.48
8.61
18.12
Depreciation
253.41
246.79
212.03
190.75
187.34
114.56
99.45
104.52
108.27
106.00
96.48
PBT
281.35
385.03
526.79
606.39
517.71
456.24
393.94
332.76
348.85
306.95
242.78
Tax
127.32
113.89
169.16
174.07
138.21
126.53
101.56
75.55
121.18
102.03
78.08
Tax Rate
45.25%
45.47%
40.02%
28.71%
25.47%
27.73%
26.76%
22.70%
34.74%
33.24%
32.16%
PAT
154.03
194.73
292.74
461.25
413.99
333.36
284.31
272.41
247.68
215.60
174.87
PAT before Minority Interest
175.52
167.80
298.71
476.18
441.70
350.02
293.07
274.98
247.60
219.59
183.78
Minority Interest
21.49
26.93
-5.97
-14.93
-27.71
-16.66
-8.76
-2.57
0.08
-3.99
-8.91
PAT Margin
2.85%
3.74%
5.98%
9.81%
8.89%
10.03%
10.80%
10.48%
9.21%
9.11%
8.28%
PAT Growth
-24.00%
-33.48%
-36.53%
11.42%
24.19%
17.25%
4.37%
9.98%
14.88%
23.29%
 
EPS
8.09
10.22
15.37
24.21
21.73
17.50
14.92
14.30
13.00
11.32
9.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
3,899.82
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
Share Capital
19.05
19.04
19.03
18.99
18.99
18.96
18.94
18.91
18.90
18.87
Total Reserves
3,833.48
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
Non-Current Liabilities
87.11
127.99
104.54
161.66
73.46
31.62
25.41
40.12
43.15
51.63
Secured Loans
1.94
8.29
14.75
23.77
0.00
0.00
0.00
0.30
1.17
1.84
Unsecured Loans
23.84
16.60
12.76
19.08
7.78
4.98
4.23
4.78
5.46
4.84
Long Term Provisions
35.51
32.29
29.98
23.79
14.68
12.81
11.27
9.61
9.17
7.55
Current Liabilities
1,064.65
717.31
671.78
738.09
772.74
466.08
353.19
405.40
418.58
413.14
Trade Payables
422.03
349.84
337.19
335.91
370.36
303.11
195.40
208.68
197.57
165.02
Other Current Liabilities
210.84
169.31
150.72
164.63
175.64
105.80
84.93
92.42
85.80
89.54
Short Term Borrowings
263.54
82.20
72.58
185.46
204.42
35.54
55.30
86.78
118.16
142.45
Short Term Provisions
168.23
115.96
111.30
52.09
22.32
21.63
17.57
17.52
17.06
16.13
Total Liabilities
5,160.06
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
Net Block
1,906.09
1,716.00
1,555.03
1,526.74
1,006.13
777.13
748.37
695.02
735.64
704.81
Gross Block
3,446.50
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
Accumulated Depreciation
1,523.44
1,216.40
999.07
855.46
666.07
572.91
475.31
384.10
284.18
185.10
Non Current Assets
2,319.39
2,120.84
1,872.59
1,822.28
1,648.06
966.22
942.36
922.11
932.34
942.26
Capital Work in Progress
140.97
118.38
84.07
87.47
57.70
28.02
38.65
46.39
30.28
72.60
Non Current Investment
198.81
201.42
171.57
161.23
137.82
127.05
121.17
130.39
123.25
119.49
Long Term Loans & Adv.
57.61
79.82
57.72
43.05
41.68
34.02
34.17
36.83
29.49
31.49
Other Non Current Assets
15.91
5.22
4.20
3.79
404.73
0.00
0.00
13.48
13.68
13.88
Current Assets
2,840.68
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
67.51
96.13
57.05
4.96
Inventories
1,117.15
1,055.01
850.17
898.92
690.90
460.52
507.62
532.86
438.02
386.70
Sundry Debtors
890.78
766.24
679.04
627.38
484.77
477.62
401.56
513.92
475.06
380.58
Cash & Bank
700.44
380.58
557.92
400.11
351.57
688.95
293.98
97.51
128.91
126.06
Other Current Assets
132.30
26.86
21.97
26.14
120.60
82.29
69.47
59.41
56.18
72.65
Short Term Loans & Adv.
103.03
171.63
59.65
73.38
97.82
68.01
51.98
46.19
43.73
55.01
Net Current Assets
1,776.03
1,683.02
1,496.97
1,287.85
875.11
1,243.29
986.95
894.42
736.64
557.82
Total Assets
5,160.07
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
367.36
304.24
601.51
430.17
244.53
450.76
406.86
201.83
212.98
295.26
PBT
281.69
467.87
650.25
579.91
476.55
379.54
350.53
348.85
306.95
242.78
Adjustment
337.67
255.86
181.50
165.88
107.09
101.98
82.99
112.54
107.58
108.48
Changes in Working Capital
-80.71
-221.72
-20.59
-153.09
-206.52
71.90
72.54
-139.58
-90.71
22.80
Cash after chg. in Working capital
538.64
502.00
811.16
592.69
377.12
553.42
506.06
321.81
323.83
374.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-171.29
-197.77
-209.65
-162.52
-132.59
-102.66
-99.21
-119.98
-110.85
-78.79
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
-217.02
-382.58
-186.47
-257.17
-460.27
-269.48
-93.02
-79.93
-74.83
-81.28
Net Fixed Assets
-241.37
-160.68
-99.01
-142.34
-82.68
-53.85
-79.89
-43.75
-54.96
-82.51
Net Investments
0.27
-60.21
8.17
-79.03
-717.76
56.71
37.27
-33.37
-57.22
1.94
Others
24.08
-161.69
-95.63
-35.80
340.17
-272.34
-50.40
-2.81
37.35
-0.71
Cash from Financing Activity
119.16
-109.94
-214.01
-133.41
89.42
-66.19
-134.55
-109.15
-83.24
-207.09
Net Cash Inflow / Outflow
269.50
-188.28
201.03
39.59
-126.32
115.09
179.29
12.75
54.91
6.89
Opening Cash & Equivalents
377.93
554.88
396.37
347.50
478.33
359.57
192.06
184.68
129.80
113.58
Closing Cash & Equivalent
697.88
377.93
554.88
396.37
347.50
478.33
359.57
192.06
184.68
129.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
202.12
183.46
162.97
147.39
123.70
111.88
97.66
90.78
82.50
73.08
ROA
3.47%
6.98%
12.07%
12.37%
11.72%
11.21%
11.42%
10.57%
10.24%
8.73%
ROE
4.57%
9.06%
16.14%
17.16%
15.66%
14.00%
14.42%
13.90%
13.95%
12.82%
ROCE
7.66%
14.00%
21.28%
21.47%
20.33%
18.75%
18.15%
20.36%
19.55%
17.12%
Fixed Asset Turnover
1.66
1.81
1.93
2.32
2.22
2.06
2.26
2.56
2.51
2.73
Receivable days
57.15
53.07
50.04
43.09
52.35
60.47
64.29
67.12
65.20
61.16
Inventory Days
74.91
69.95
66.99
61.60
62.63
66.59
73.06
65.90
62.84
61.90
Payable days
69.15
69.85
72.38
75.20
106.16
101.33
33.37
32.80
33.93
31.24
Cash Conversion Cycle
62.91
53.17
44.66
29.49
8.82
25.73
103.97
100.22
94.10
91.82
Total Debt/Equity
0.08
0.03
0.04
0.08
0.09
0.02
0.03
0.06
0.08
0.11
Interest Cover
16.02
34.49
36.46
25.64
85.43
106.96
53.61
42.12
36.64
14.40

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Carborundum Universal infuses $3 million into CUMI International
    1st Oct 2026, 12:11 PM

    The investment has been made to support the funding requirements of CUMI International in connection with the proposed closure of its wholly owned subsidiary in Germany

    Read More
  • Carborundum Univers. - Quarterly Results
    8th Aug 2026, 00:00 AM

    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.