Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Abrasives

Rating :
53/99

BSE: 513375 | NSE: CARBORUNIV

375.40
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  386.55
  •  393.45
  •  372.10
  •  384.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  273073
  •  1043.74
  •  401.50
  •  178.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,124.84
  • 27.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,892.50
  • 0.73%
  • 3.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.04%
  • 2.93%
  • 17.79%
  • FII
  • DII
  • Others
  • 4.19%
  • 30.15%
  • 2.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.92
  • 5.98
  • 3.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.36
  • 5.70
  • -0.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 14.69
  • 8.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.87
  • 28.09
  • 26.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 3.69
  • 3.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.27
  • 14.21
  • 14.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
691.99
684.25
1.13%
449.58
671.40
-33.04%
593.97
702.12
-15.40%
649.35
692.86
-6.28%
Expenses
558.02
579.82
-3.76%
406.21
576.16
-29.50%
491.50
582.83
-15.67%
552.88
589.66
-6.24%
EBITDA
133.97
104.43
28.29%
43.37
95.24
-54.46%
102.47
119.29
-14.10%
96.47
103.20
-6.52%
EBIDTM
19.36%
15.26%
9.65%
14.19%
14.01%
16.99%
14.86%
14.89%
Other Income
9.96
6.28
58.60%
6.45
4.90
31.63%
29.43
1.45
1,929.66%
4.40
6.64
-33.73%
Interest
1.01
1.53
-33.99%
0.99
1.93
-48.70%
1.63
2.64
-38.26%
1.24
1.87
-33.69%
Depreciation
24.10
26.33
-8.47%
23.27
26.40
-11.86%
25.17
25.93
-2.93%
26.62
26.99
-1.37%
PBT
118.82
82.85
43.42%
25.56
71.81
-64.41%
105.10
92.17
14.03%
73.01
80.98
-9.84%
Tax
31.54
19.34
63.08%
7.17
26.31
-72.75%
11.81
33.84
-65.10%
18.09
26.93
-32.83%
PAT
87.28
63.51
37.43%
18.39
45.50
-59.58%
93.29
58.33
59.93%
54.92
54.05
1.61%
PATM
12.61%
9.28%
4.09%
6.78%
7.11%
8.31%
8.46%
7.80%
EPS
4.61
3.35
37.61%
0.97
2.40
-59.58%
4.93
3.08
60.06%
2.90
2.85
1.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,384.89
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
1,607.53
Net Sales Growth
-13.30%
-3.34%
13.56%
12.08%
8.67%
-5.18%
-3.54%
7.81%
-1.18%
24.10%
 
Cost Of Goods Sold
5,258.48
886.95
954.96
798.19
735.60
680.86
719.24
745.52
711.42
647.04
494.24
Gross Profit
-2,873.59
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
1,113.28
GP Margin
-120.49%
65.87%
64.49%
66.29%
65.18%
64.98%
64.92%
64.92%
63.91%
67.57%
69.25%
Total Expenditure
2,008.61
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
1,321.93
Power & Fuel Cost
-
371.66
378.61
327.47
252.52
242.12
303.56
336.22
284.99
260.48
223.12
% Of Sales
-
14.30%
14.08%
13.83%
11.95%
12.45%
14.81%
15.82%
14.46%
13.06%
13.88%
Employee Cost
-
341.13
325.00
310.91
271.51
250.18
273.90
288.46
261.32
233.11
239.14
% Of Sales
-
13.13%
12.09%
13.13%
12.85%
12.87%
13.36%
13.57%
13.26%
11.68%
14.88%
Manufacturing Exp.
-
370.91
363.70
327.46
300.27
261.04
268.36
277.75
261.27
177.66
140.63
% Of Sales
-
14.27%
13.53%
13.83%
14.21%
13.43%
13.09%
13.07%
13.25%
8.91%
8.75%
General & Admin Exp.
-
84.78
85.61
78.36
79.46
88.70
92.60
91.87
88.58
160.86
108.57
% Of Sales
-
3.26%
3.18%
3.31%
3.76%
4.56%
4.52%
4.32%
4.49%
8.06%
6.75%
Selling & Distn. Exp.
-
97.91
103.08
92.92
81.19
78.23
87.59
95.31
90.33
92.61
83.05
% Of Sales
-
3.77%
3.83%
3.92%
3.84%
4.02%
4.27%
4.48%
4.58%
4.64%
5.17%
Miscellaneous Exp.
-
48.31
40.88
33.80
63.21
41.73
42.12
38.84
37.25
32.96
83.05
% Of Sales
-
1.86%
1.52%
1.43%
2.99%
2.15%
2.05%
1.83%
1.89%
1.65%
2.06%
EBITDA
376.28
397.33
437.07
398.64
328.74
301.12
262.80
251.38
236.24
390.28
285.60
EBITDA Margin
15.78%
15.29%
16.25%
16.84%
15.56%
15.49%
12.82%
11.83%
11.98%
19.56%
17.77%
Other Income
50.24
46.28
28.52
22.92
28.64
29.70
26.82
22.17
13.99
11.92
26.50
Interest
4.87
6.33
8.48
8.61
18.12
22.91
25.34
28.18
27.21
25.00
27.10
Depreciation
99.16
104.52
108.27
106.00
96.48
86.82
100.37
91.07
71.09
56.93
50.45
PBT
322.49
332.76
348.85
306.95
242.78
221.10
163.91
154.30
151.94
320.27
234.54
Tax
68.61
75.55
121.18
102.03
78.08
81.41
82.16
59.19
61.93
90.79
74.17
Tax Rate
21.28%
22.70%
34.74%
33.24%
32.16%
36.82%
37.28%
38.36%
40.76%
28.13%
28.74%
PAT
253.88
254.64
227.75
200.94
155.78
128.33
132.60
91.51
89.78
218.18
171.01
PAT before Minority Interest
251.21
257.21
227.67
204.93
164.69
139.69
138.25
95.11
90.01
231.91
183.87
Minority Interest
-2.67
-2.57
0.08
-3.99
-8.91
-11.36
-5.65
-3.60
-0.23
-13.73
-12.86
PAT Margin
10.65%
9.80%
8.47%
8.49%
7.37%
6.60%
6.47%
4.31%
4.55%
10.94%
10.64%
PAT Growth
14.68%
11.81%
13.34%
28.99%
21.39%
-3.22%
44.90%
1.93%
-58.85%
27.58%
 
EPS
13.40
13.44
12.02
10.61
8.22
6.78
7.00
4.83
4.74
11.52
9.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
745.54
Share Capital
18.94
18.91
18.90
18.87
18.84
18.82
18.78
18.75
18.74
18.69
Total Reserves
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
726.85
Non-Current Liabilities
25.41
40.12
43.15
51.63
83.55
101.67
242.49
251.77
255.32
295.32
Secured Loans
0.00
0.30
1.17
1.84
-44.62
6.54
65.15
115.48
55.85
116.40
Unsecured Loans
4.23
4.78
5.46
4.84
80.86
50.13
122.12
82.02
150.47
131.25
Long Term Provisions
11.27
9.61
9.17
7.55
6.54
5.03
5.27
3.99
0.00
0.00
Current Liabilities
353.19
405.40
418.58
413.14
522.09
567.47
567.22
518.37
480.23
388.28
Trade Payables
195.40
208.68
197.57
165.02
134.08
170.83
200.59
176.00
167.04
158.78
Other Current Liabilities
84.93
92.42
85.80
89.54
146.80
153.29
141.90
155.56
154.12
122.53
Short Term Borrowings
55.30
86.78
118.16
142.45
227.05
220.10
205.14
160.28
130.03
96.63
Short Term Provisions
17.57
17.52
17.06
16.13
14.16
23.25
19.59
26.52
29.04
10.33
Total Liabilities
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
1,488.57
Net Block
748.37
695.02
735.64
704.81
659.14
792.72
896.75
843.67
661.83
612.46
Gross Block
1,220.70
1,079.12
1,019.82
889.91
744.41
1,479.19
1,493.40
1,360.34
1,092.35
981.67
Accumulated Depreciation
472.33
384.10
284.18
185.10
85.28
653.49
596.65
516.67
430.52
369.22
Non Current Assets
942.36
922.11
932.34
942.26
923.65
869.19
969.31
952.34
777.47
709.21
Capital Work in Progress
38.65
46.39
30.28
72.60
84.54
43.32
39.70
83.79
82.55
23.23
Non Current Investment
121.17
130.39
123.25
119.49
129.27
7.80
8.11
1.22
1.23
47.63
Long Term Loans & Adv.
34.17
36.83
29.49
31.49
36.63
25.36
24.75
23.67
31.85
25.89
Other Non Current Assets
0.00
13.48
13.68
13.88
14.08
0.00
0.00
0.00
0.00
0.00
Current Assets
1,340.14
1,299.81
1,155.22
970.96
936.41
946.46
1,016.31
950.75
982.57
779.36
Current Investments
67.51
96.13
57.05
4.96
1.74
33.33
29.21
24.34
38.77
27.27
Inventories
507.62
532.86
438.02
386.70
370.43
388.33
434.00
402.59
408.61
310.77
Sundry Debtors
401.56
513.92
475.06
380.58
367.48
370.29
416.65
360.13
361.23
329.04
Cash & Bank
293.98
97.51
128.91
126.06
113.25
99.17
75.41
85.55
110.47
69.79
Other Current Assets
69.47
13.22
12.45
17.64
83.52
55.35
61.04
78.14
63.49
42.49
Short Term Loans & Adv.
51.98
46.19
43.73
55.01
42.97
46.85
50.99
67.93
60.95
40.91
Net Current Assets
986.95
894.42
736.64
557.82
414.32
378.99
449.09
432.38
502.34
391.08
Total Assets
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
1,488.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
406.86
201.83
212.98
295.26
177.76
325.76
153.32
195.19
236.00
205.24
PBT
332.76
348.85
306.95
242.78
236.87
220.41
154.30
151.94
322.70
258.03
Adjustment
100.76
112.54
107.58
108.48
105.39
54.69
110.41
98.96
75.32
38.02
Changes in Working Capital
72.54
-139.58
-90.71
22.80
-80.77
122.05
-50.18
4.88
-72.10
-49.36
Cash after chg. in Working capital
506.06
321.81
323.83
374.06
261.49
397.13
214.53
255.78
325.91
246.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-99.21
-119.98
-110.85
-78.79
-83.73
-71.38
-61.20
-60.59
-89.92
-41.45
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
-93.02
-79.93
-74.83
-81.28
-72.66
-6.95
-94.59
-204.55
-98.15
-56.00
Net Fixed Assets
-79.89
-43.75
-54.96
-82.51
338.28
-34.12
-46.70
-56.86
-64.10
-41.02
Net Investments
37.27
-33.37
-57.22
1.94
-18.56
-106.88
-6.00
9.95
29.49
7.78
Others
-50.40
-2.81
37.35
-0.71
-392.38
134.05
-41.89
-157.64
-63.54
-22.76
Cash from Financing Activity
-134.55
-109.15
-83.24
-207.09
-85.59
-161.50
-37.18
-29.35
-86.47
-128.18
Net Cash Inflow / Outflow
179.29
12.75
54.91
6.89
19.51
157.30
21.55
-38.71
51.38
21.06
Opening Cash & Equivalents
192.06
184.68
129.80
113.58
96.52
103.08
108.74
147.45
96.07
75.01
Closing Cash & Equivalent
359.57
192.06
184.68
129.80
113.58
131.25
103.08
108.74
147.45
96.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
97.66
90.78
82.50
73.08
63.23
57.73
58.78
56.36
50.40
39.74
ROA
11.42%
10.57%
10.24%
8.73%
7.60%
7.27%
4.89%
4.91%
14.28%
13.11%
ROE
14.42%
13.90%
13.95%
12.82%
12.27%
12.63%
8.81%
9.00%
27.49%
27.59%
ROCE
18.15%
20.36%
19.55%
17.12%
16.61%
16.46%
11.96%
12.64%
27.87%
26.15%
Fixed Asset Turnover
2.26
2.56
2.51
2.73
1.85
1.46
1.57
1.69
2.01
1.79
Receivable days
64.29
67.12
65.20
61.16
65.63
66.41
63.37
63.55
60.45
66.06
Inventory Days
73.06
65.90
62.84
61.90
67.49
69.40
68.25
71.47
63.00
59.21
Payable days
33.37
32.80
33.93
31.24
34.63
37.77
36.20
36.05
38.65
41.38
Cash Conversion Cycle
103.97
100.22
94.10
91.82
98.49
98.04
95.41
98.97
84.80
83.90
Total Debt/Equity
0.03
0.06
0.08
0.11
0.27
0.31
0.41
0.41
0.42
0.55
Interest Cover
53.61
42.12
36.64
14.40
10.65
9.70
6.48
6.58
13.91
10.52

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.