Nifty

:

17525.10

Sensex

:

58853.07

127.60 (0.73%)
465.14 (0.80%)

Login

Nifty
Sensex

:
:

17525.10
58853.07

127.60 (0.73%)
465.14 (0.80%)

Carborundum Universal Ltd.

Abrasives

Rating :

68/99

BSE: 513375 | NSE: CARBORUNIV

Watchlist

NSE BSE

844.60

05-Aug-2022

Day's Open
Day's High
Day's Low
Previous Close

857.00
868.70
840.30
863.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

122743
1042.55
1035.00
652.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16,039.32
47.88
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15,899.95
0.41%
6.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.37
7.02
8.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.53
6.09
6.16

PAT CAGR (%)

10 Years
5 Years
3 Years

13.30
9.27
7.13

P:E (Median)

8 Years
5 Years
3 Years

29.77
29.62
31.05

P:BV (Average)

8 Years
5 Years
3 Years

4.06
4.47
4.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.93
17.50
18.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 606.64 469.77 29.14% 585.43 509.42 14.92% 601.84 494.44 21.72% 558.19 430.33 29.71%
Expenses 504.21 387.99 29.95% 493.60 411.81 19.86% 500.93 402.86 24.34% 463.12 353.93 30.85%
EBITDA 102.43 81.78 25.25% 91.83 97.61 -5.92% 100.91 91.58 10.19% 95.07 76.40 24.44%
EBIDTM 16.88% 17.41% 15.69% 19.16% 16.77% 18.52% 17.03% 17.75%
Other Income 12.53 15.37 -18.48% 16.04 10.56 51.89% 3.37 8.82 -61.79% 7.17 7.69 -6.76%
Interest 2.42 0.03 7,966.67% 0.89 0.19 368.42% 0.05 0.06 -16.67% 0.00 0.01 -100.00%
Depreciation 16.82 16.02 4.99% 16.08 16.19 -0.68% 16.21 15.78 2.72% 16.73 15.35 8.99%
PBT 95.72 81.10 18.03% 90.90 80.57 12.82% 88.02 84.56 4.09% 85.51 68.73 24.41%
Tax 22.88 18.05 26.76% 28.99 23.05 25.77% 21.45 18.82 13.97% 22.56 18.52 21.81%
PAT 72.84 63.05 15.53% 61.91 57.52 7.63% 66.57 65.74 1.26% 62.95 50.21 25.37%
PATM 12.01% 13.42% 10.58% 11.29% 11.06% 13.30% 11.28% 11.67%
EPS 3.84 3.32 15.66% 3.26 3.03 7.59% 3.51 3.46 1.45% 3.31 2.64 25.38%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 1,139.83 711.59 60.18% 869.29 756.57 14.90% 899.24 733.57 22.58% 844.63 691.99 22.06%
Expenses 1,012.36 593.42 70.60% 758.37 598.11 26.79% 741.66 603.80 22.83% 694.68 558.02 24.49%
EBITDA 127.47 118.17 7.87% 110.92 158.46 -30.00% 157.58 129.77 21.43% 149.95 133.97 11.93%
EBIDTM 11.18% 16.61% 12.76% 20.94% 17.52% 17.69% 17.75% 19.36%
Other Income 24.87 9.68 156.92% 12.41 9.97 24.47% 8.98 5.02 78.88% 8.75 9.96 -12.15%
Interest 4.46 0.75 494.67% 2.37 0.88 169.32% 1.47 0.70 110.00% 1.05 1.01 3.96%
Depreciation 42.83 25.58 67.44% 34.32 27.42 25.16% 27.91 24.66 13.18% 26.76 24.10 11.04%
PBT 105.05 101.52 3.48% 86.64 125.73 -31.09% 137.18 109.43 25.36% 130.89 118.82 10.16%
Tax 26.07 27.98 -6.83% 34.30 35.75 -4.06% 30.34 27.10 11.96% 33.91 31.54 7.51%
PAT 78.98 73.54 7.40% 52.34 89.98 -41.83% 106.84 82.33 29.77% 96.98 87.28 11.11%
PATM 6.93% 10.33% 6.02% 11.89% 11.88% 11.22% 11.48% 12.61%
EPS 4.15 4.07 1.97% 3.00 4.77 -37.11% 5.35 4.63 15.55% 5.14 4.56 12.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 2,352.10 2,215.23 1,672.28 1,651.19 1,782.22 1,576.23 1,405.69 1,291.82 1,168.68 1,148.60 1,100.89 Net Sales Growth 23.54% 32.47% 1.28% -7.35% 13.07% 12.13% 8.81% 10.54% 1.75% 4.33% Cost Of Goods Sold 995.90 931.43 708.87 659.74 752.02 658.03 595.78 556.99 500.31 513.48 480.00 Gross Profit 1,356.20 1,283.80 963.41 991.46 1,030.20 918.20 809.90 734.83 668.38 635.12 620.89 GP Margin 57.66% 57.95% 57.61% 60.05% 57.80% 58.25% 57.62% 56.88% 57.19% 55.30% 56.40% Total Expenditure 1,961.86 1,846.64 1,398.77 1,392.54 1,486.12 1,326.72 1,199.21 1,093.48 1,020.25 1,003.64 948.99 Power & Fuel Cost - 210.43 167.12 180.86 192.90 162.37 129.81 117.52 122.39 118.15 116.87 % Of Sales - 9.50% 9.99% 10.95% 10.82% 10.30% 9.23% 9.10% 10.47% 10.29% 10.62% Employee Cost - 211.39 194.59 192.18 179.80 174.20 151.27 139.56 128.06 124.34 110.79 % Of Sales - 9.54% 11.64% 11.64% 10.09% 11.05% 10.76% 10.80% 10.96% 10.83% 10.06% Manufacturing Exp. - 308.21 224.82 241.49 243.31 218.84 200.85 177.32 154.43 145.19 147.63 % Of Sales - 13.91% 13.44% 14.63% 13.65% 13.88% 14.29% 13.73% 13.21% 12.64% 13.41% General & Admin Exp. - 46.44 30.21 45.38 42.37 42.63 47.03 42.31 44.26 41.55 36.74 % Of Sales - 2.10% 1.81% 2.75% 2.38% 2.70% 3.35% 3.28% 3.79% 3.62% 3.34% Selling & Distn. Exp. - 88.07 50.03 53.74 55.81 52.26 50.11 44.59 49.31 46.76 42.26 % Of Sales - 3.98% 2.99% 3.25% 3.13% 3.32% 3.56% 3.45% 4.22% 4.07% 3.84% Miscellaneous Exp. - 50.65 23.13 19.16 19.91 18.39 24.36 15.19 21.51 14.17 42.26 % Of Sales - 2.29% 1.38% 1.16% 1.12% 1.17% 1.73% 1.18% 1.84% 1.23% 1.34% EBITDA 390.24 368.59 273.51 258.65 296.10 249.51 206.48 198.34 148.43 144.96 151.90 EBITDA Margin 16.59% 16.64% 16.36% 15.66% 16.61% 15.83% 14.69% 15.35% 12.70% 12.62% 13.80% Other Income 39.11 42.95 43.87 48.21 28.15 31.04 39.92 40.13 31.58 19.53 19.25 Interest 3.36 0.97 0.27 0.35 0.94 1.47 8.76 8.90 8.70 12.94 16.38 Depreciation 65.84 65.04 61.43 66.98 75.40 73.89 66.94 62.07 58.83 49.14 46.74 PBT 360.15 345.53 255.67 239.54 247.91 205.19 170.71 167.49 112.48 102.41 108.03 Tax 95.88 91.05 60.49 48.22 81.82 61.71 48.93 51.05 51.07 29.63 33.50 Tax Rate 26.62% 26.35% 24.75% 20.13% 33.00% 30.07% 28.66% 30.48% 25.61% 28.93% 31.01% PAT 264.27 254.48 183.96 191.32 166.09 143.48 121.78 116.44 148.33 72.78 74.53 PAT before Minority Interest 264.27 254.48 183.96 191.32 166.09 143.48 121.78 116.44 148.33 72.78 74.53 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.24% 11.49% 11.00% 11.59% 9.32% 9.10% 8.66% 9.01% 12.69% 6.34% 6.77% PAT Growth 11.73% 38.33% -3.85% 15.19% 15.76% 17.82% 4.59% -21.50% 103.81% -2.35% EPS 13.92 13.40 9.69 10.07 8.75 7.56 6.41 6.13 7.81 3.83 3.92

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 3,752.99 3,324.76 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 Net Sales Growth 29.69% 26.33% 1.26% -3.34% 13.56% 12.08% 8.67% -5.18% -3.54% 7.81% Cost Of Goods Sold 1,342.39 1,157.76 897.83 886.95 954.96 798.19 735.60 680.86 719.24 745.52 711.42 Gross Profit 2,410.60 2,167.00 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 GP Margin 64.23% 65.18% 65.88% 65.87% 64.49% 66.29% 65.18% 64.98% 64.92% 64.92% 63.91% Total Expenditure 3,207.07 2,789.13 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 Power & Fuel Cost - 403.25 363.10 371.66 378.61 327.47 252.52 242.12 303.56 336.22 284.99 % Of Sales - 12.13% 13.80% 14.30% 14.08% 13.83% 11.95% 12.45% 14.81% 15.82% 14.46% Employee Cost - 415.78 345.46 341.13 325.00 310.91 271.51 250.18 273.90 288.46 261.32 % Of Sales - 12.51% 13.13% 13.13% 12.09% 13.13% 12.85% 12.87% 13.36% 13.57% 13.26% Manufacturing Exp. - 439.80 339.98 370.91 363.70 327.46 300.27 261.04 268.36 277.75 261.27 % Of Sales - 13.23% 12.92% 14.27% 13.53% 13.83% 14.21% 13.43% 13.09% 13.07% 13.25% General & Admin Exp. - 116.81 77.60 84.78 85.61 78.36 79.46 88.70 92.60 91.87 88.58 % Of Sales - 3.51% 2.95% 3.26% 3.18% 3.31% 3.76% 4.56% 4.52% 4.32% 4.49% Selling & Distn. Exp. - 146.84 97.97 97.91 103.08 92.92 81.19 78.23 87.59 95.31 90.33 % Of Sales - 4.42% 3.72% 3.77% 3.83% 3.92% 3.84% 4.02% 4.27% 4.48% 4.58% Miscellaneous Exp. - 108.89 45.70 48.31 40.88 33.80 63.21 41.73 42.12 38.84 90.33 % Of Sales - 3.28% 1.74% 1.86% 1.52% 1.43% 2.99% 2.15% 2.05% 1.83% 1.89% EBITDA 545.92 535.63 464.08 397.33 437.07 398.64 328.74 301.12 262.80 251.38 236.24 EBITDA Margin 14.55% 16.11% 17.63% 15.29% 16.25% 16.84% 15.56% 15.49% 12.82% 11.83% 11.98% Other Income 55.01 40.82 32.89 46.28 28.52 22.92 28.64 29.70 26.82 22.17 13.99 Interest 9.35 5.64 3.58 6.33 8.48 8.61 18.12 22.91 25.34 28.18 27.21 Depreciation 131.82 114.56 99.45 104.52 108.27 106.00 96.48 86.82 100.37 91.07 71.09 PBT 459.76 456.24 393.94 332.76 348.85 306.95 242.78 221.10 163.91 154.30 151.94 Tax 124.62 126.53 101.56 75.55 121.18 102.03 78.08 81.41 82.16 59.19 61.93 Tax Rate 27.11% 27.73% 26.76% 22.70% 34.74% 33.24% 32.16% 36.82% 37.28% 38.36% 40.76% PAT 335.14 313.05 269.22 254.64 227.75 200.94 155.78 128.33 132.60 91.51 89.78 PAT before Minority Interest 312.13 329.71 277.98 257.21 227.67 204.93 164.69 139.69 138.25 95.11 90.01 Minority Interest -23.01 -16.66 -8.76 -2.57 0.08 -3.99 -8.91 -11.36 -5.65 -3.60 -0.23 PAT Margin 8.93% 9.42% 10.23% 9.80% 8.47% 8.49% 7.37% 6.60% 6.47% 4.31% 4.55% PAT Growth 0.60% 16.28% 5.73% 11.81% 13.34% 28.99% 21.39% -3.22% 44.90% 1.93% EPS 17.65 16.48 14.18 13.41 11.99 10.58 8.20 6.76 6.98 4.82 4.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,740.75 1,534.77 1,367.08 1,276.88 1,169.67 1,055.03 958.43 859.89 733.57 684.54 Share Capital 18.99 18.96 18.94 18.91 18.90 18.87 18.84 18.82 18.78 18.75 Total Reserves 1,708.88 1,507.94 1,341.86 1,253.29 1,147.67 1,034.56 938.41 841.07 714.79 665.79 Non-Current Liabilities 20.25 17.67 19.40 27.41 32.85 40.24 68.19 96.96 102.12 53.72 Secured Loans 0.00 0.00 0.00 0.27 1.08 1.79 1.80 1.22 0.86 1.18 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 24.15 50.00 50.00 0.00 Long Term Provisions 8.92 9.09 7.49 5.94 5.70 4.38 4.36 4.49 3.94 3.51 Current Liabilities 508.84 293.21 186.53 221.50 233.34 202.04 243.77 188.74 211.42 280.55 Trade Payables 238.02 210.77 127.13 146.99 166.87 133.94 103.30 93.37 84.59 91.39 Other Current Liabilities 102.63 76.17 54.79 70.15 62.56 64.16 105.42 50.18 46.94 95.51 Short Term Borrowings 163.00 0.00 0.00 0.00 0.00 0.00 32.57 31.62 67.26 76.18 Short Term Provisions 5.19 6.27 4.61 4.35 3.91 3.95 2.49 13.57 12.63 17.47 Total Liabilities 2,269.84 1,845.65 1,573.01 1,525.79 1,435.86 1,297.31 1,270.39 1,145.59 1,047.11 1,018.81 Net Block 434.72 418.11 422.19 395.29 430.44 408.09 375.34 389.33 414.65 414.13 Gross Block 884.85 809.04 754.12 663.96 625.71 536.30 437.07 825.87 795.73 748.26 Accumulated Depreciation 450.13 390.93 331.93 268.67 195.27 128.21 61.73 436.54 381.08 334.13 Non Current Assets 1,443.18 702.11 706.55 701.62 731.67 746.55 737.80 662.95 576.41 572.08 Capital Work in Progress 18.02 11.15 12.22 22.49 16.99 51.44 68.16 17.64 13.66 14.43 Non Current Investment 968.49 250.73 245.84 251.15 256.86 254.12 256.06 237.50 130.62 124.62 Long Term Loans & Adv. 21.94 22.11 26.30 25.02 19.62 25.06 30.31 18.48 17.48 18.89 Other Non Current Assets 0.00 0.00 0.00 7.67 7.75 7.84 7.93 0.00 0.00 0.00 Current Assets 826.66 1,143.54 866.46 824.16 704.19 550.77 532.59 482.64 470.70 446.74 Current Investments 0.00 0.00 61.60 93.56 54.48 0.00 0.00 0.00 0.00 0.00 Inventories 400.20 295.10 326.30 339.03 260.40 226.77 225.24 208.42 186.13 179.96 Sundry Debtors 330.92 317.72 259.34 330.51 326.74 256.28 253.21 224.28 226.62 202.37 Cash & Bank 18.23 465.44 163.38 17.24 20.84 7.93 9.85 6.66 11.63 8.87 Other Current Assets 77.29 10.48 12.79 3.33 41.72 59.79 44.29 43.27 46.32 55.54 Short Term Loans & Adv. 62.72 54.81 43.05 40.48 38.55 49.54 37.43 25.04 27.34 38.33 Net Current Assets 317.81 850.33 679.93 602.67 470.85 348.72 288.82 293.90 259.28 166.18 Total Assets 2,269.84 1,845.65 1,573.01 1,525.78 1,435.86 1,297.32 1,270.39 1,145.59 1,047.11 1,018.82

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 2,363.77 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 Share Capital 18.99 18.96 18.94 18.91 18.90 18.87 18.84 18.82 18.78 18.75 Total Reserves 2,331.91 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 Non-Current Liabilities 73.46 31.62 25.41 40.12 43.15 51.63 83.55 101.67 242.49 251.77 Secured Loans 0.00 0.00 0.00 0.30 1.17 1.84 -44.62 6.54 65.15 115.48 Unsecured Loans 7.78 4.98 4.23 4.78 5.46 4.84 80.86 50.13 122.12 82.02 Long Term Provisions 14.68 12.81 11.27 9.61 9.17 7.55 6.54 5.03 5.27 3.99 Current Liabilities 772.74 466.08 353.19 405.40 418.58 413.14 522.09 567.47 567.22 518.37 Trade Payables 370.36 303.11 195.40 208.68 197.57 165.02 134.08 170.83 200.59 176.00 Other Current Liabilities 175.64 105.80 84.93 92.42 85.80 89.54 146.80 153.29 141.90 155.56 Short Term Borrowings 204.42 35.54 55.30 86.78 118.16 142.45 227.05 220.10 205.14 160.28 Short Term Provisions 22.32 21.63 17.57 17.52 17.06 16.13 14.16 23.25 19.59 26.52 Total Liabilities 3,295.91 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 Net Block 1,006.13 777.13 748.37 695.02 735.64 704.81 659.14 792.72 896.75 843.67 Gross Block 1,672.20 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 Accumulated Depreciation 666.07 572.91 475.31 384.10 284.18 185.10 85.28 653.49 596.65 516.67 Non Current Assets 1,648.06 966.22 942.36 922.11 932.34 942.26 923.65 869.19 969.31 952.34 Capital Work in Progress 57.70 28.02 38.65 46.39 30.28 72.60 84.54 43.32 39.70 83.79 Non Current Investment 137.82 127.05 121.17 130.39 123.25 119.49 129.27 7.80 8.11 1.22 Long Term Loans & Adv. 42.71 34.02 34.17 36.83 29.49 31.49 36.63 25.36 24.75 23.67 Other Non Current Assets 403.70 0.00 0.00 13.48 13.68 13.88 14.08 0.00 0.00 0.00 Current Assets 1,647.85 1,709.37 1,340.14 1,299.81 1,155.22 970.96 936.41 946.46 1,016.31 950.75 Current Investments 0.00 0.00 67.51 96.13 57.05 4.96 1.74 33.33 29.21 24.34 Inventories 690.90 460.52 507.62 532.86 438.02 386.70 370.43 388.33 434.00 402.59 Sundry Debtors 484.77 477.62 401.56 513.92 475.06 380.58 367.48 370.29 416.65 360.13 Cash & Bank 351.57 688.95 293.98 97.51 128.91 126.06 113.25 99.17 75.41 85.55 Other Current Assets 120.60 20.84 22.42 13.22 56.18 72.65 83.52 55.35 61.04 78.14 Short Term Loans & Adv. 86.14 61.45 47.05 46.19 43.73 55.01 42.97 46.85 50.99 67.93 Net Current Assets 875.11 1,243.29 986.95 894.42 736.64 557.82 414.32 378.99 449.09 432.38 Total Assets 3,295.91 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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 198.13 271.13 231.12 121.72 131.60 176.87 111.90 105.56 98.08 117.89 PBT 345.53 244.45 239.54 247.91 205.19 170.71 167.49 199.40 102.41 108.03 Adjustment 30.36 39.93 23.18 56.16 48.05 44.74 39.43 -43.99 49.33 48.56 Changes in Working Capital -93.75 45.75 29.40 -100.35 -53.14 12.92 -43.62 -12.44 -22.59 -12.58 Cash after chg. in Working capital 282.13 330.13 292.12 203.72 200.10 228.37 163.30 142.97 129.15 144.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -84.00 -59.00 -61.00 -82.00 -68.50 -51.50 -51.40 -37.41 -31.07 -26.13 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 -548.38 -213.56 -30.84 -27.52 -28.70 -45.70 -88.47 -53.23 -39.69 -53.00 Net Fixed Assets -82.68 -53.85 -79.89 -43.75 -54.96 -82.51 338.28 -34.12 -46.70 -56.86 Net Investments -717.76 56.71 37.27 -33.37 -57.22 1.94 -18.56 -106.88 -6.00 9.95 Others 252.06 -216.42 11.78 49.60 83.48 34.87 -408.19 87.77 13.01 -6.09 Cash from Financing Activity 111.26 -25.81 -86.45 -59.01 -35.57 -132.91 -20.56 -57.37 -55.60 -75.81 Net Cash Inflow / Outflow -238.98 31.76 113.83 35.19 67.34 -1.74 2.87 -5.05 2.79 -10.93 Opening Cash & Equivalents 254.82 223.06 109.24 74.05 6.71 8.44 5.57 10.59 7.80 18.73 Closing Cash & Equivalent 15.84 254.82 223.06 109.24 74.05 6.71 8.44 5.55 10.59 7.80

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 244.53 450.76 406.86 201.83 212.98 295.26 177.76 325.76 153.32 195.19 PBT 456.24 379.54 350.53 348.85 306.95 242.78 236.87 220.41 154.30 151.94 Adjustment 127.40 101.98 82.99 112.54 107.58 108.48 105.39 54.69 110.41 98.96 Changes in Working Capital -206.52 71.90 72.54 -139.58 -90.71 22.80 -80.77 122.05 -50.18 4.88 Cash after chg. in Working capital 377.12 553.42 506.06 321.81 323.83 374.06 261.49 397.13 214.53 255.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -132.59 -102.66 -99.21 -119.98 -110.85 -78.79 -83.73 -71.38 -61.20 -60.59 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 -460.27 -269.48 -93.02 -79.93 -74.83 -81.28 -72.66 -6.95 -94.59 -204.55 Net Fixed Assets -82.68 -53.85 -79.89 -43.75 -54.96 -82.51 338.28 -34.12 -46.70 -56.86 Net Investments -717.76 56.71 37.27 -33.37 -57.22 1.94 -18.56 -106.88 -6.00 9.95 Others 340.17 -272.34 -50.40 -2.81 37.35 -0.71 -392.38 134.05 -41.89 -157.64 Cash from Financing Activity 89.42 -66.19 -134.55 -109.15 -83.24 -207.09 -85.59 -161.50 -37.18 -29.35 Net Cash Inflow / Outflow -126.32 115.09 179.29 12.75 54.91 6.89 19.51 157.30 21.55 -38.71 Opening Cash & Equivalents 478.33 359.57 192.06 184.68 129.80 113.58 96.52 103.08 108.74 147.45 Closing Cash & Equivalent 347.50 478.33 359.57 192.06 184.68 129.80 113.58 131.25 103.08 108.74

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 90.88 80.41 71.72 67.13 61.61 55.71 50.81 45.57 38.94 36.38 ROA 12.37% 10.76% 12.35% 11.22% 10.50% 9.49% 9.64% 13.53% 7.05% 7.40% ROE 15.66% 12.76% 14.56% 13.65% 12.95% 12.13% 12.83% 18.67% 10.30% 11.33% ROCE 20.18% 16.89% 18.17% 20.36% 18.58% 16.91% 17.56% 23.24% 13.86% 15.48% Fixed Asset Turnover 2.65 2.17 2.33 2.76 2.76 3.12 2.21 1.56 1.62 1.67 Receivable days 52.74 62.21 65.19 67.30 66.41 61.18 62.51 64.90 62.75 59.45 Inventory Days 56.53 66.99 73.54 61.38 55.49 54.28 56.77 56.79 53.55 56.47 Payable days 87.93 86.99 35.15 37.48 41.15 20.57 15.16 30.46 30.25 31.11 Cash Conversion Cycle 21.34 42.20 103.58 91.21 80.74 94.90 104.11 91.23 86.04 84.81 Total Debt/Equity 0.09 0.00 0.00 0.00 0.00 0.00 0.11 0.10 0.16 0.19 Interest Cover 355.75 903.03 681.52 265.30 140.87 20.49 19.81 23.92 8.92 7.60

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 123.70 111.88 97.66 90.78 82.50 73.08 63.23 57.73 58.78 56.36 ROA 11.04% 11.21% 11.42% 10.57% 10.24% 8.73% 7.60% 7.27% 4.89% 4.91% ROE 14.75% 14.00% 14.42% 13.90% 13.95% 12.82% 12.27% 12.63% 8.81% 9.00% ROCE 19.48% 18.75% 18.15% 20.36% 19.55% 17.12% 16.61% 16.46% 11.96% 12.64% Fixed Asset Turnover 2.22 2.06 2.26 2.56 2.51 2.73 1.85 1.46 1.57 1.69 Receivable days 52.35 60.47 64.29 67.12 65.20 61.16 65.63 66.41 63.37 63.55 Inventory Days 62.63 66.59 73.06 65.90 62.84 61.90 67.49 69.40 68.25 71.47 Payable days 106.16 101.33 33.37 32.80 33.93 31.24 34.63 37.77 36.20 36.05 Cash Conversion Cycle 8.82 25.73 103.97 100.22 94.10 91.82 98.49 98.04 95.41 98.97 Total Debt/Equity 0.09 0.02 0.03 0.06 0.08 0.11 0.27 0.31 0.41 0.41 Interest Cover 81.84 106.96 53.61 42.12 36.64 14.40 10.65 9.70 6.48 6.58

Top Investors:

sbi contra fund

hdfc mutual fund - hdfc multi cap fund

kotak infrastructure & economic reform fund

shamyak investment private limited

nippon life india trustee ltd-a/c nippon india nifty small cap 250 index fund

l and t mutual fund trustee ltd-l and t infrastructure fund

icici prudential life insurance company limited

massachusetts institute of technology

kotak funds - india midcap fund

Annual Reports:

News Update:

Carborundum Univer. - Quarterly Results
13th May 2022, 20:29 PM

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.

Feedback