Nifty
:
18114.90
Sensex
:
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)
Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Carborundum Universal Ltd.

Abrasives

Rating :
68/99

BSE: 513375 | NSE: CARBORUNIV

NSE BSE
844.95
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  888.80
  •  888.80
  •  832.90
  •  884.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119992
  •  1019.32
  •  951.95
  •  235.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,035.97
  • 46.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,390.04
  • 0.36%
  • 7.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.96%
  • 2.91%
  • 16.30%
  • FII
  • DII
  • Others
  • 9.84%
  • 26.49%
  • 2.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.81
  • 4.49
  • -0.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.75
  • 7.14
  • 1.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 11.56
  • 5.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.41
  • 29.20
  • 26.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 4.05
  • 3.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.60
  • 15.95
  • 15.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
711.59
449.58
58.28%
756.57
593.97
27.38%
733.57
649.35
12.97%
691.99
684.25
1.13%
Expenses
593.42
406.21
46.09%
598.11
491.50
21.69%
603.80
552.88
9.21%
558.02
579.82
-3.76%
EBITDA
118.17
43.37
172.47%
158.46
102.47
54.64%
129.77
96.47
34.52%
133.97
104.43
28.29%
EBIDTM
16.61%
9.65%
20.94%
17.25%
17.69%
14.86%
19.36%
15.26%
Other Income
9.68
6.45
50.08%
9.97
29.43
-66.12%
5.02
4.40
14.09%
9.96
6.28
58.60%
Interest
0.75
0.99
-24.24%
0.88
1.63
-46.01%
0.70
1.24
-43.55%
1.01
1.53
-33.99%
Depreciation
25.58
23.27
9.93%
27.42
25.17
8.94%
24.66
26.62
-7.36%
24.10
26.33
-8.47%
PBT
101.52
25.56
297.18%
125.73
105.10
19.63%
109.43
73.01
49.88%
118.82
82.85
43.42%
Tax
27.98
7.17
290.24%
35.75
11.81
202.71%
27.10
18.09
49.81%
31.54
19.34
63.08%
PAT
73.54
18.39
299.89%
89.98
93.29
-3.55%
82.33
54.92
49.91%
87.28
63.51
37.43%
PATM
10.33%
4.09%
11.89%
15.71%
11.22%
8.46%
12.61%
9.28%
EPS
4.07
1.04
291.35%
4.77
4.87
-2.05%
4.63
3.32
39.46%
4.56
3.41
33.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,893.72
2,631.71
2,598.97
2,688.90
2,367.76
2,112.49
1,943.98
2,050.17
2,125.34
1,971.40
1,995.00
Net Sales Growth
21.73%
1.26%
-3.34%
13.56%
12.08%
8.67%
-5.18%
-3.54%
7.81%
-1.18%
 
Cost Of Goods Sold
986.81
897.83
886.95
954.96
798.19
735.60
680.86
719.24
745.52
711.42
647.04
Gross Profit
1,906.91
1,733.88
1,712.02
1,733.95
1,569.57
1,376.89
1,263.12
1,330.93
1,379.83
1,259.99
1,347.96
GP Margin
65.90%
65.88%
65.87%
64.49%
66.29%
65.18%
64.98%
64.92%
64.92%
63.91%
67.57%
Total Expenditure
2,353.35
2,167.63
2,201.64
2,251.83
1,969.12
1,783.75
1,642.86
1,787.37
1,873.96
1,735.16
1,604.72
Power & Fuel Cost
-
363.10
371.66
378.61
327.47
252.52
242.12
303.56
336.22
284.99
260.48
% Of Sales
-
13.80%
14.30%
14.08%
13.83%
11.95%
12.45%
14.81%
15.82%
14.46%
13.06%
Employee Cost
-
345.46
341.13
325.00
310.91
271.51
250.18
273.90
288.46
261.32
233.11
% Of Sales
-
13.13%
13.13%
12.09%
13.13%
12.85%
12.87%
13.36%
13.57%
13.26%
11.68%
Manufacturing Exp.
-
352.77
370.91
363.70
327.46
300.27
261.04
268.36
277.75
261.27
177.66
% Of Sales
-
13.40%
14.27%
13.53%
13.83%
14.21%
13.43%
13.09%
13.07%
13.25%
8.91%
General & Admin Exp.
-
64.81
84.78
85.61
78.36
79.46
88.70
92.60
91.87
88.58
160.86
% Of Sales
-
2.46%
3.26%
3.18%
3.31%
3.76%
4.56%
4.52%
4.32%
4.49%
8.06%
Selling & Distn. Exp.
-
97.97
97.91
103.08
92.92
81.19
78.23
87.59
95.31
90.33
92.61
% Of Sales
-
3.72%
3.77%
3.83%
3.92%
3.84%
4.02%
4.27%
4.48%
4.58%
4.64%
Miscellaneous Exp.
-
45.70
48.31
40.88
33.80
63.21
41.73
42.12
38.84
37.25
92.61
% Of Sales
-
1.74%
1.86%
1.52%
1.43%
2.99%
2.15%
2.05%
1.83%
1.89%
1.65%
EBITDA
540.37
464.08
397.33
437.07
398.64
328.74
301.12
262.80
251.38
236.24
390.28
EBITDA Margin
18.67%
17.63%
15.29%
16.25%
16.84%
15.56%
15.49%
12.82%
11.83%
11.98%
19.56%
Other Income
34.63
32.89
46.28
28.52
22.92
28.64
29.70
26.82
22.17
13.99
11.92
Interest
3.34
3.58
6.33
8.48
8.61
18.12
22.91
25.34
28.18
27.21
25.00
Depreciation
101.76
99.45
104.52
108.27
106.00
96.48
86.82
100.37
91.07
71.09
56.93
PBT
455.50
393.94
332.76
348.85
306.95
242.78
221.10
163.91
154.30
151.94
320.27
Tax
122.37
101.56
75.55
121.18
102.03
78.08
81.41
82.16
59.19
61.93
90.79
Tax Rate
26.86%
26.76%
22.70%
34.74%
33.24%
32.16%
36.82%
37.28%
38.36%
40.76%
28.13%
PAT
333.13
269.22
254.64
227.75
200.94
155.78
128.33
132.60
91.51
89.78
218.18
PAT before Minority Interest
323.01
277.98
257.21
227.67
204.93
164.69
139.69
138.25
95.11
90.01
231.91
Minority Interest
-10.12
-8.76
-2.57
0.08
-3.99
-8.91
-11.36
-5.65
-3.60
-0.23
-13.73
PAT Margin
11.51%
10.23%
9.80%
8.47%
8.49%
7.37%
6.60%
6.47%
4.31%
4.55%
10.94%
PAT Growth
44.77%
5.73%
11.81%
13.34%
28.99%
21.39%
-3.22%
44.90%
1.93%
-58.85%
 
EPS
17.55
14.18
13.42
12.00
10.59
8.21
6.76
6.99
4.82
4.73
11.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,131.47
1,858.36
1,724.10
1,564.35
1,382.79
1,192.26
1,088.71
1,105.98
1,059.15
947.02
Share Capital
18.96
18.94
18.91
18.90
18.87
18.84
18.82
18.78
18.75
18.74
Total Reserves
2,104.63
1,833.14
1,700.52
1,542.35
1,362.31
1,172.24
1,069.89
1,087.20
1,040.40
928.28
Non-Current Liabilities
31.62
25.41
40.12
43.15
51.63
83.55
101.67
242.49
251.77
255.32
Secured Loans
0.00
0.00
0.30
1.17
1.84
-44.62
6.54
65.15
115.48
55.85
Unsecured Loans
4.98
4.23
4.78
5.46
4.84
80.86
50.13
122.12
82.02
150.47
Long Term Provisions
12.81
11.27
9.61
9.17
7.55
6.54
5.03
5.27
3.99
0.00
Current Liabilities
466.08
353.19
405.40
418.58
413.14
522.09
567.47
567.22
518.37
480.23
Trade Payables
303.11
195.40
208.68
197.57
165.02
134.08
170.83
200.59
176.00
167.04
Other Current Liabilities
105.80
84.93
92.42
85.80
89.54
146.80
153.29
141.90
155.56
154.12
Short Term Borrowings
35.54
55.30
86.78
118.16
142.45
227.05
220.10
205.14
160.28
130.03
Short Term Provisions
21.63
17.57
17.52
17.06
16.13
14.16
23.25
19.59
26.52
29.04
Total Liabilities
2,675.59
2,282.50
2,221.93
2,087.55
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
Net Block
777.13
748.37
695.02
735.64
704.81
659.14
792.72
896.75
843.67
661.83
Gross Block
1,350.04
1,223.68
1,079.12
1,019.82
889.91
744.41
1,479.19
1,493.40
1,360.34
1,092.35
Accumulated Depreciation
572.91
475.31
384.10
284.18
185.10
85.28
653.49
596.65
516.67
430.52
Non Current Assets
966.22
942.36
922.11
932.34
942.26
923.65
869.19
969.31
952.34
777.47
Capital Work in Progress
28.02
38.65
46.39
30.28
72.60
84.54
43.32
39.70
83.79
82.55
Non Current Investment
127.05
121.17
130.39
123.25
119.49
129.27
7.80
8.11
1.22
1.23
Long Term Loans & Adv.
34.02
34.17
36.83
29.49
31.49
36.63
25.36
24.75
23.67
31.85
Other Non Current Assets
0.00
0.00
13.48
13.68
13.88
14.08
0.00
0.00
0.00
0.00
Current Assets
1,709.37
1,340.14
1,299.81
1,155.22
970.96
936.41
946.46
1,016.31
950.75
982.57
Current Investments
0.00
67.51
96.13
57.05
4.96
1.74
33.33
29.21
24.34
38.77
Inventories
460.52
507.62
532.86
438.02
386.70
370.43
388.33
434.00
402.59
408.61
Sundry Debtors
477.62
401.56
513.92
475.06
380.58
367.48
370.29
416.65
360.13
361.23
Cash & Bank
688.95
293.98
97.51
128.91
126.06
113.25
99.17
75.41
85.55
110.47
Other Current Assets
82.29
22.42
13.22
12.45
72.65
83.52
55.35
61.04
78.14
63.49
Short Term Loans & Adv.
61.45
47.05
46.19
43.73
55.01
42.97
46.85
50.99
67.93
60.95
Net Current Assets
1,243.29
986.95
894.42
736.64
557.82
414.32
378.99
449.09
432.38
502.34
Total Assets
2,675.59
2,282.50
2,221.92
2,087.56
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
450.76
406.86
201.83
212.98
295.26
177.76
325.76
153.32
195.19
236.00
PBT
394.63
350.53
348.85
306.95
242.78
236.87
220.41
154.30
151.94
322.70
Adjustment
86.89
82.99
112.54
107.58
108.48
105.39
54.69
110.41
98.96
75.32
Changes in Working Capital
71.90
72.54
-139.58
-90.71
22.80
-80.77
122.05
-50.18
4.88
-72.10
Cash after chg. in Working capital
553.42
506.06
321.81
323.83
374.06
261.49
397.13
214.53
255.78
325.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-102.66
-99.21
-119.98
-110.85
-78.79
-83.73
-71.38
-61.20
-60.59
-89.92
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
-269.48
-93.02
-79.93
-74.83
-81.28
-72.66
-6.95
-94.59
-204.55
-98.15
Net Fixed Assets
-53.10
-79.89
-43.75
-54.96
-82.51
338.28
-34.12
-46.70
-56.86
-64.10
Net Investments
56.71
37.27
-33.37
-57.22
1.94
-18.56
-106.88
-6.00
9.95
29.49
Others
-273.09
-50.40
-2.81
37.35
-0.71
-392.38
134.05
-41.89
-157.64
-63.54
Cash from Financing Activity
-66.19
-134.55
-109.15
-83.24
-207.09
-85.59
-161.50
-37.18
-29.35
-86.47
Net Cash Inflow / Outflow
115.09
179.29
12.75
54.91
6.89
19.51
157.30
21.55
-38.71
51.38
Opening Cash & Equivalents
359.57
192.06
184.68
129.80
113.58
96.52
103.08
108.74
147.45
96.07
Closing Cash & Equivalent
478.33
359.57
192.06
184.68
129.80
113.58
131.25
103.08
108.74
147.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
111.88
97.66
90.78
82.50
73.08
63.23
57.73
58.78
56.36
50.40
ROA
11.21%
11.42%
10.57%
10.24%
8.73%
7.60%
7.27%
4.89%
4.91%
14.28%
ROE
14.00%
14.42%
13.90%
13.95%
12.82%
12.27%
12.63%
8.81%
9.00%
27.49%
ROCE
18.74%
18.15%
20.36%
19.55%
17.12%
16.61%
16.46%
11.96%
12.64%
27.87%
Fixed Asset Turnover
2.05
2.26
2.56
2.51
2.73
1.85
1.46
1.57
1.69
2.01
Receivable days
60.97
64.29
67.12
65.20
61.16
65.63
66.41
63.37
63.55
60.45
Inventory Days
67.14
73.06
65.90
62.84
61.90
67.49
69.40
68.25
71.47
63.00
Payable days
43.29
33.37
32.80
33.93
31.24
34.63
37.77
36.20
36.05
38.65
Cash Conversion Cycle
84.81
103.97
100.22
94.10
91.82
98.49
98.04
95.41
98.97
84.80
Total Debt/Equity
0.02
0.03
0.06
0.08
0.11
0.27
0.31
0.41
0.41
0.42
Interest Cover
106.96
53.61
42.12
36.64
14.40
10.65
9.70
6.48
6.58
13.91

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Carborundum Universal completes acquisition of stake in PLUSS
    7th Oct 2021, 16:47 PM

    Post this acquisition effective October 06, 2021, PLUSS along with its wholly owned subsidiary in Netherlands -- Pluss Advanced Technologies BV have become subsidiaries of company

    Read More
  • Carborundum Universal to acquire controlling stake in PLUSS
    27th Aug 2021, 12:19 PM

    The company has entered into definitive agreements for acquiring a controlling stake at an initial investment of Rs 115 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.