Nifty

:

24718.60

Sensex

:

81118.60

-169.60 (-0.68%)
-573.38 (-0.70%)

Login

Nifty
Sensex

:
:

24718.60
81118.60

-169.60 (-0.68%)
-573.38 (-0.70%)

CCL Products (India) Ltd.

Tea/Coffee

Rating :

56/99

BSE: 519600 | NSE: CCL

Watchlist

NSE BSE

833.70

13-Jun-2025

Open
High
Low
Previous Close

800
841.05
799.95
830.60

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

201301
166235562.65
915
525

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,121.67
35.84
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,836.57
0.60%
5.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.66
18.43
21.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.60
9.01
5.73

PAT CAGR (%)

10 Years
5 Years
3 Years

10.28
8.55
6.96

P:E (Median)

8 Years
5 Years
3 Years

28.02
29.62
31.01

P:BV (Average)

8 Years
5 Years
3 Years

4.59
4.66
5.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.37
18.90
21.06

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 18.8 23.31 27.08 35
P/E Ratio 44.35 35.77 30.79 23.82
Revenue 2654 3106 3613 4255
EBITDA 445 555 640 764
Net Income 250 310 362 471
ROA 8.2 8 14.8 16.3
P/B Ratio 9.95 5.66 4.95 4.22
ROE 15.77 17.05 16.92 18.92
FCFF -535 -239 475 310
FCFF Yield -4.24 -1.89 3.76 2.46
Net Debt 1453 1717 1356 1186
BVPS 83.75 147.33 168.31 197.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 447.90 405.25 10.52% 401.60 326.94 22.84% 436.90 351.95 24.14% 431.60 372.02 16.02%
Expenses 395.59 352.19 12.32% 354.29 285.40 24.14% 367.83 291.93 26.00% 366.24 315.09 16.23%
EBITDA 52.31 53.06 -1.41% 47.31 41.54 13.89% 69.07 60.03 15.06% 65.36 56.94 14.79%
EBIDTM 11.68% 13.09% 11.78% 12.71% 15.81% 17.06% 15.14% 15.30%
Other Income 7.90 3.86 104.66% 1.93 0.79 144.30% 1.57 0.65 141.54% 2.51 0.30 736.67%
Interest 18.56 13.14 41.25% 18.74 12.08 55.13% 17.63 10.11 74.38% 13.88 9.85 40.91%
Depreciation 11.90 19.43 -38.75% 12.50 10.56 18.37% 12.25 11.11 10.26% 12.05 10.71 12.51%
PBT 29.75 24.35 22.18% 18.00 19.70 -8.63% 40.75 39.46 3.27% 41.95 36.67 14.40%
Tax -0.41 4.27 - 8.63 3.56 142.42% 13.13 8.30 58.19% 16.81 8.73 92.55%
PAT 30.16 20.07 50.27% 9.38 16.13 -41.85% 27.62 31.16 -11.36% 25.14 27.94 -10.02%
PATM 6.73% 4.95% 2.33% 4.94% 6.32% 8.85% 5.83% 7.51%
EPS 2.26 1.50 50.67% 0.70 1.21 -42.15% 2.07 2.33 -11.16% 1.88 2.09 -10.05%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 835.85 726.72 15.02% 758.41 664.48 14.14% 738.20 607.57 21.50% 773.29 654.93 18.07%
Expenses 672.57 608.58 10.51% 633.96 553.55 14.53% 601.13 497.66 20.79% 643.00 548.61 17.21%
EBITDA 163.28 118.13 38.22% 124.45 110.93 12.19% 137.07 109.91 24.71% 130.29 106.33 22.53%
EBIDTM 19.53% 16.26% 16.41% 16.70% 18.57% 18.09% 16.85% 16.24%
Other Income 3.81 4.11 -7.30% 2.77 1.13 145.13% 0.54 0.73 -26.03% 1.33 0.35 280.00%
Interest 34.25 21.29 60.87% 30.54 23.20 31.64% 26.61 18.36 44.93% 21.42 14.86 44.15%
Depreciation 26.95 30.54 -11.76% 24.80 22.17 11.86% 23.70 22.58 4.96% 23.02 22.38 2.86%
PBT 105.88 70.42 50.36% 71.88 66.70 7.77% 87.31 69.70 25.27% 87.18 69.43 25.57%
Tax 4.01 5.20 -22.88% 8.83 3.41 158.94% 13.35 8.84 51.02% 15.71 8.71 80.37%
PAT 101.87 65.22 56.19% 63.04 63.29 -0.40% 73.95 60.86 21.51% 71.47 60.71 17.72%
PATM 12.19% 8.97% 8.31% 9.52% 10.02% 10.02% 9.24% 9.27%
EPS 7.65 4.90 56.12% 4.73 4.76 -0.63% 5.55 4.57 21.44% 5.37 4.56 17.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,718.00 1,456.17 1,356.13 922.94 795.07 822.65 809.13 823.32 707.39 677.19 671.98 Net Sales Growth 17.98% 7.38% 46.94% 16.08% -3.35% 1.67% -1.72% 16.39% 4.46% 0.78% Cost Of Goods Sold 972.71 751.97 732.73 442.03 357.39 388.83 459.50 497.25 380.49 400.72 411.69 Gross Profit 745.29 704.20 623.40 480.91 437.69 433.82 349.64 326.07 326.91 276.46 260.29 GP Margin 43.38% 48.36% 45.97% 52.11% 55.05% 52.73% 43.21% 39.60% 46.21% 40.82% 38.73% Total Expenditure 1,483.95 1,263.94 1,146.73 733.64 613.07 622.31 640.40 658.84 537.96 537.66 543.98 Power & Fuel Cost - 105.55 98.03 62.32 42.91 54.28 34.62 32.17 27.73 30.93 33.91 % Of Sales - 7.25% 7.23% 6.75% 5.40% 6.60% 4.28% 3.91% 3.92% 4.57% 5.05% Employee Cost - 100.79 79.33 43.19 38.01 34.23 26.51 22.56 21.04 16.92 14.07 % Of Sales - 6.92% 5.85% 4.68% 4.78% 4.16% 3.28% 2.74% 2.97% 2.50% 2.09% Manufacturing Exp. - 214.67 169.76 131.49 123.12 91.87 71.07 66.48 73.02 58.99 56.33 % Of Sales - 14.74% 12.52% 14.25% 15.49% 11.17% 8.78% 8.07% 10.32% 8.71% 8.38% General & Admin Exp. - 39.87 30.30 32.64 26.05 30.66 24.16 24.07 20.93 15.93 16.20 % Of Sales - 2.74% 2.23% 3.54% 3.28% 3.73% 2.99% 2.92% 2.96% 2.35% 2.41% Selling & Distn. Exp. - 40.74 30.36 16.83 18.52 17.78 16.06 9.35 9.12 7.75 3.91 % Of Sales - 2.80% 2.24% 1.82% 2.33% 2.16% 1.98% 1.14% 1.29% 1.14% 0.58% Miscellaneous Exp. - 10.35 6.21 5.13 7.08 4.66 8.50 6.97 5.63 6.41 3.91 % Of Sales - 0.71% 0.46% 0.56% 0.89% 0.57% 1.05% 0.85% 0.80% 0.95% 1.17% EBITDA 234.05 192.23 209.40 189.30 182.00 200.34 168.73 164.48 169.43 139.53 128.00 EBITDA Margin 13.62% 13.20% 15.44% 20.51% 22.89% 24.35% 20.85% 19.98% 23.95% 20.60% 19.05% Other Income 13.91 24.94 49.85 38.96 71.16 140.34 30.18 4.19 1.18 0.87 1.33 Interest 68.81 45.18 26.59 13.80 15.72 16.91 8.12 6.20 6.83 4.30 5.64 Depreciation 48.70 51.81 36.39 30.77 27.02 25.43 12.21 11.22 10.67 9.84 9.45 PBT 130.45 120.17 196.27 183.69 210.42 298.33 178.58 151.25 153.11 126.26 114.24 Tax 38.16 24.86 20.91 56.49 51.73 59.40 53.15 53.49 54.14 44.32 39.57 Tax Rate 29.25% 20.69% 10.65% 30.75% 24.58% 19.91% 29.76% 35.37% 35.36% 35.10% 34.64% PAT 92.30 95.31 175.36 127.20 158.69 238.93 125.43 97.76 98.97 81.94 74.66 PAT before Minority Interest 92.30 95.31 175.36 127.20 158.69 238.93 125.43 97.76 98.97 81.94 74.66 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 5.37% 6.55% 12.93% 13.78% 19.96% 29.04% 15.50% 11.87% 13.99% 12.10% 11.11% PAT Growth -3.15% -45.65% 37.86% -19.84% -33.58% 90.49% 28.30% -1.22% 20.78% 9.75% EPS 6.91 7.14 13.14 9.53 11.89 17.90 9.40 7.32 7.41 6.14 5.59

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,105.75 2,653.70 2,071.22 1,462.03 1,242.48 1,139.15 1,081.42 1,136.67 976.49 932.12 880.57 Net Sales Growth 17.03% 28.12% 41.67% 17.67% 9.07% 5.34% -4.86% 16.40% 4.76% 5.85% Cost Of Goods Sold 1,842.58 1,552.04 1,129.58 722.93 590.22 559.41 597.29 690.57 551.92 546.83 543.96 Gross Profit 1,263.17 1,101.66 941.64 739.11 652.26 579.74 484.12 446.09 424.57 385.30 336.61 GP Margin 40.67% 41.51% 45.46% 50.55% 52.50% 50.89% 44.77% 39.25% 43.48% 41.34% 38.23% Total Expenditure 2,550.66 2,225.56 1,684.71 1,137.94 949.94 860.98 835.93 898.04 744.38 727.39 709.33 Power & Fuel Cost - 154.19 135.02 82.26 56.93 64.69 45.00 43.26 35.72 41.83 41.61 % Of Sales - 5.81% 6.52% 5.63% 4.58% 5.68% 4.16% 3.81% 3.66% 4.49% 4.73% Employee Cost - 145.60 113.47 82.24 65.03 54.52 44.09 32.52 27.60 22.83 18.60 % Of Sales - 5.49% 5.48% 5.63% 5.23% 4.79% 4.08% 2.86% 2.83% 2.45% 2.11% Manufacturing Exp. - 266.59 218.14 168.39 154.20 112.15 86.54 81.42 85.99 77.09 70.17 % Of Sales - 10.05% 10.53% 11.52% 12.41% 9.85% 8.00% 7.16% 8.81% 8.27% 7.97% General & Admin Exp. - 50.67 40.82 45.14 33.69 36.24 28.75 27.41 23.38 17.88 18.00 % Of Sales - 1.91% 1.97% 3.09% 2.71% 3.18% 2.66% 2.41% 2.39% 1.92% 2.04% Selling & Distn. Exp. - 45.59 40.29 29.06 41.77 28.04 23.38 15.55 12.43 8.51 4.54 % Of Sales - 1.72% 1.95% 1.99% 3.36% 2.46% 2.16% 1.37% 1.27% 0.91% 0.52% Miscellaneous Exp. - 10.89 7.40 7.93 8.11 5.91 10.89 7.31 7.34 12.42 4.54 % Of Sales - 0.41% 0.36% 0.54% 0.65% 0.52% 1.01% 0.64% 0.75% 1.33% 1.41% EBITDA 555.09 428.14 386.51 324.09 292.54 278.17 245.49 238.63 232.11 204.73 171.24 EBITDA Margin 17.87% 16.13% 18.66% 22.17% 23.54% 24.42% 22.70% 20.99% 23.77% 21.96% 19.45% Other Income 8.45 23.48 16.61 11.07 8.60 12.22 3.34 5.11 1.23 1.22 3.02 Interest 112.82 77.71 34.40 16.36 16.95 17.96 8.46 7.83 11.17 10.82 13.61 Depreciation 98.47 97.67 63.70 57.46 49.41 47.11 31.72 34.09 33.25 28.38 26.82 PBT 352.25 276.24 305.00 261.33 234.78 225.32 208.64 201.83 188.91 166.76 133.82 Tax 41.90 26.16 21.04 56.98 52.52 59.38 53.75 53.70 54.35 44.64 39.84 Tax Rate 11.89% 9.47% 6.90% 21.80% 22.37% 26.35% 25.76% 26.61% 28.77% 26.77% 29.77% PAT 310.33 250.08 283.96 204.35 182.26 165.94 154.89 148.13 134.56 122.12 93.98 PAT before Minority Interest 310.33 250.08 283.96 204.35 182.26 165.94 154.89 148.13 134.56 122.12 93.98 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 9.99% 9.42% 13.71% 13.98% 14.67% 14.57% 14.32% 13.03% 13.78% 13.10% 10.67% PAT Growth 24.09% -11.93% 38.96% 12.12% 9.83% 7.13% 4.56% 10.08% 10.19% 29.94% EPS 23.25 18.73 21.27 15.31 13.65 12.43 11.60 11.10 10.08 9.15 7.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,114.18 1,078.66 993.36 928.38 792.41 649.04 594.66 537.55 446.70 404.79 Share Capital 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 Total Reserves 1,070.72 1,041.32 966.75 901.78 765.81 622.44 568.05 510.95 420.10 378.18 Non-Current Liabilities 114.70 99.65 185.26 187.16 275.25 235.63 220.96 38.24 29.05 24.83 Secured Loans 47.10 35.16 111.72 131.91 219.46 192.65 181.75 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.29 2.57 0.00 0.66 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 811.84 616.56 436.89 350.24 280.27 328.15 166.20 129.14 159.52 166.67 Trade Payables 44.80 48.09 32.80 17.53 17.15 54.31 7.96 6.22 7.12 33.94 Other Current Liabilities 58.15 103.46 118.03 140.91 120.42 105.38 31.62 21.38 18.50 15.13 Short Term Borrowings 700.69 459.21 279.83 191.50 142.70 168.46 126.61 98.45 114.47 93.31 Short Term Provisions 8.21 5.79 6.23 0.30 0.00 0.00 0.00 3.09 19.42 24.29 Total Liabilities 2,040.72 1,794.87 1,615.51 1,465.78 1,347.93 1,212.82 981.82 704.93 635.27 596.29 Net Block 860.20 816.65 656.46 661.67 567.13 220.44 211.63 214.91 209.32 168.77 Gross Block 1,065.43 971.75 772.53 747.05 625.85 253.81 233.51 225.56 351.30 300.91 Accumulated Depreciation 205.23 155.11 116.07 85.38 58.72 33.37 21.87 10.65 141.99 132.15 Non Current Assets 1,152.52 1,057.84 994.90 945.13 870.59 845.06 623.06 408.30 410.47 331.40 Capital Work in Progress 13.93 43.92 146.66 77.90 97.10 424.13 213.43 0.16 0.00 6.75 Non Current Investment 237.14 157.11 157.10 157.11 158.59 158.58 157.89 153.92 150.96 150.96 Long Term Loans & Adv. 38.51 38.26 34.69 48.46 47.77 41.92 40.11 39.32 50.19 4.92 Other Non Current Assets 2.75 1.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 888.20 737.02 620.61 520.66 477.34 367.76 358.76 296.64 224.81 264.90 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 459.63 429.02 418.63 249.63 187.54 145.19 144.98 137.15 95.02 128.80 Sundry Debtors 306.45 174.53 120.36 136.63 215.55 148.91 124.98 104.47 91.74 89.98 Cash & Bank 33.44 31.77 16.93 68.80 18.45 38.98 8.03 5.56 3.85 3.03 Other Current Assets 88.67 41.29 29.39 30.08 55.81 34.68 80.77 49.46 34.20 43.09 Short Term Loans & Adv. 57.58 60.42 35.30 35.52 40.63 15.93 65.70 45.49 29.93 12.23 Net Current Assets 76.35 120.47 183.72 170.41 197.08 39.61 192.56 167.50 65.28 98.22 Total Assets 2,040.72 1,794.86 1,615.51 1,465.79 1,347.93 1,212.82 981.82 704.94 635.28 596.30

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,673.81 1,497.29 1,250.69 1,087.30 928.40 838.92 739.94 628.30 509.80 421.57 Share Capital 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 Total Reserves 1,630.35 1,459.95 1,217.33 1,060.69 901.79 812.31 713.33 601.70 483.19 394.97 Non-Current Liabilities 584.89 264.66 189.15 232.22 304.77 235.53 220.90 40.80 73.37 115.77 Secured Loans 518.63 200.84 111.72 176.91 249.46 192.65 181.75 2.56 44.32 90.37 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.29 2.57 0.95 1.46 0.32 0.16 0.00 0.00 0.00 0.00 Current Liabilities 1,280.00 835.81 630.09 468.67 276.21 347.17 172.71 179.07 218.10 224.38 Trade Payables 99.73 73.83 45.67 21.67 24.64 57.06 10.33 12.24 11.50 43.48 Other Current Liabilities 161.06 120.29 129.01 149.04 108.87 106.65 35.76 65.29 72.70 63.05 Short Term Borrowings 1,011.00 636.69 449.18 297.66 142.70 183.46 126.61 98.45 114.47 93.31 Short Term Provisions 8.21 5.00 6.23 0.30 0.00 0.01 0.00 3.09 19.42 24.54 Total Liabilities 3,538.70 2,597.76 2,069.93 1,788.19 1,509.38 1,421.62 1,133.55 848.17 801.27 761.72 Net Block 1,251.53 1,256.95 882.24 798.38 723.63 383.00 371.13 393.28 417.31 339.97 Gross Block 1,683.24 1,600.60 1,146.32 996.21 882.88 482.79 434.19 421.91 638.69 530.69 Accumulated Depreciation 431.71 343.65 264.08 197.82 159.24 99.80 63.07 28.63 221.38 190.72 Non Current Assets 1,794.84 1,349.73 1,078.66 997.13 873.36 850.66 639.16 434.35 470.03 401.63 Capital Work in Progress 501.05 54.01 159.99 148.94 100.18 424.13 226.39 0.16 0.00 53.43 Non Current Investment 0.00 0.00 0.00 0.00 1.48 1.48 1.48 1.51 1.50 1.50 Long Term Loans & Adv. 39.51 38.77 36.42 49.81 48.07 42.05 40.17 39.40 51.22 6.73 Other Non Current Assets 2.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,743.86 1,248.03 991.27 791.05 636.01 570.96 494.39 413.83 331.24 360.09 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 788.42 578.29 519.14 319.69 260.42 201.95 183.16 182.76 148.60 173.53 Sundry Debtors 496.81 441.41 319.55 298.55 268.11 235.18 182.03 162.74 128.14 113.22 Cash & Bank 169.81 83.43 53.70 120.35 38.69 96.51 44.21 16.79 18.68 26.63 Other Current Assets 288.83 14.67 14.53 37.81 68.78 37.31 84.99 51.53 35.82 46.71 Short Term Loans & Adv. 126.86 130.24 84.36 14.65 28.03 17.18 67.37 47.38 31.33 14.12 Net Current Assets 463.87 412.22 361.18 322.38 359.81 223.79 321.68 234.75 113.14 135.71 Total Assets 3,538.70 2,597.76 2,069.93 1,788.18 1,509.37 1,421.62 1,133.55 848.18 801.27 761.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 62.53 101.93 21.19 139.77 -15.54 113.93 72.04 55.45 107.17 64.43 PBT 120.17 196.27 183.69 210.42 298.33 178.58 151.25 153.11 126.26 114.24 Adjustment 88.17 17.52 8.96 -34.52 -105.64 -17.85 11.60 11.12 9.71 9.69 Changes in Working Capital -116.81 -76.86 -132.46 -10.92 -155.29 12.32 -34.26 -55.45 9.18 -12.11 Cash after chg. in Working capital 91.53 136.93 60.19 164.98 37.40 173.05 128.59 108.78 145.15 111.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -29.00 -35.00 -39.00 -25.21 -52.94 -59.12 -56.55 -53.33 -37.98 -47.38 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 -156.07 -54.98 -66.16 -31.73 70.05 -136.05 -239.50 -21.96 -76.77 -22.62 Net Fixed Assets -63.69 -96.48 -94.24 -102.00 -45.01 -231.00 -221.22 125.58 -43.64 -10.28 Net Investments -80.03 -0.01 0.01 1.48 -0.01 -0.69 -3.97 -2.96 0.00 -12.34 Others -12.35 41.51 28.07 68.79 115.07 95.64 -14.31 -144.58 -33.13 0.00 Cash from Financing Activity 95.32 -32.03 -6.94 -57.52 -52.24 29.71 169.88 -32.03 -29.58 -43.77 Net Cash Inflow / Outflow 1.78 14.92 -51.91 50.51 2.27 7.59 2.42 1.46 0.82 -1.95 Opening Cash & Equivalents 30.94 16.01 67.92 17.41 15.14 7.54 5.12 3.66 3.03 4.98 Closing Cash & Equivalent 32.71 30.94 16.01 67.92 17.41 15.14 7.54 5.12 3.85 3.03

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 55.38 173.28 116.26 170.91 90.66 161.57 145.15 101.78 160.98 104.71 PBT 276.24 305.00 261.33 234.78 225.32 208.64 201.83 188.91 166.76 133.82 Adjustment 167.72 90.67 93.94 53.52 65.73 45.91 33.17 33.97 23.94 35.90 Changes in Working Capital -359.58 -187.39 -200.01 -91.47 -146.92 -35.92 -33.30 -67.77 8.26 -23.01 Cash after chg. in Working capital 84.38 208.28 155.26 196.84 144.13 218.63 201.70 155.12 198.96 146.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -29.00 -35.00 -39.00 -25.93 -53.47 -57.06 -56.55 -53.33 -37.98 -42.00 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 -513.63 -332.15 -191.66 -152.71 -88.43 -174.74 -246.71 -19.60 -86.97 -19.17 Net Fixed Assets -63.69 -96.48 -94.24 -102.00 -45.01 -231.00 -221.22 125.58 -43.64 -10.28 Net Investments -80.03 -0.01 0.01 1.48 -0.01 -0.69 -3.97 -2.96 0.00 -12.34 Others -369.91 -235.66 -97.43 -52.19 -43.41 56.95 -21.52 -142.22 -43.33 3.45 Cash from Financing Activity 558.51 163.64 8.70 63.63 -37.24 42.12 128.93 -84.32 -81.96 -93.29 Net Cash Inflow / Outflow 100.26 4.77 -66.70 81.82 -35.01 28.95 27.37 -2.14 -7.95 -7.75 Opening Cash & Equivalents 82.60 52.78 119.48 37.65 72.67 43.72 16.35 18.49 26.63 34.38 Closing Cash & Equivalent 169.09 82.60 52.78 119.48 37.65 72.67 43.72 16.35 18.68 26.63

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 82.49 80.28 74.67 69.79 59.57 48.79 44.70 40.41 33.58 30.43 ROA 4.97% 10.28% 8.26% 11.28% 18.66% 11.43% 11.59% 14.77% 13.31% 13.08% ROE 8.80% 17.01% 13.24% 18.44% 33.15% 20.17% 17.27% 20.11% 19.25% 19.67% ROCE 9.32% 14.26% 14.05% 17.61% 27.63% 19.11% 20.46% 26.72% 24.65% 24.70% Fixed Asset Turnover 1.43 1.55 1.21 1.16 1.87 3.32 3.59 2.48 2.09 2.27 Receivable days 60.28 39.68 50.82 80.84 80.85 61.78 50.78 50.15 48.74 44.31 Inventory Days 111.37 114.07 132.14 100.35 73.82 65.45 62.44 59.34 60.03 65.38 Payable days 22.55 20.15 20.78 17.71 19.79 17.86 3.85 4.49 14.11 17.25 Cash Conversion Cycle 149.11 133.61 162.18 163.48 134.88 109.36 109.36 104.99 94.66 92.43 Total Debt/Equity 0.71 0.54 0.48 0.44 0.55 0.62 0.52 0.18 0.26 0.23 Interest Cover 3.66 8.38 14.31 14.38 18.64 23.00 25.41 23.43 30.39 21.25

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 124.56 111.75 93.51 81.73 69.79 63.06 55.62 47.23 38.32 31.69 ROA 8.15% 12.17% 10.59% 11.05% 11.32% 12.12% 14.95% 16.32% 15.63% 12.64% ROE 15.91% 20.80% 17.53% 18.08% 18.78% 19.62% 21.65% 23.65% 26.22% 24.27% ROCE 12.40% 15.73% 15.65% 16.54% 18.34% 18.83% 23.02% 26.85% 25.91% 22.76% Fixed Asset Turnover 1.62 1.51 1.36 1.32 1.67 2.36 2.66 1.85 1.60 1.68 Receivable days 64.52 67.05 77.16 83.23 80.63 70.41 55.29 53.99 47.09 45.31 Inventory Days 93.99 96.70 104.71 85.21 74.07 64.99 58.68 61.51 62.85 64.16 Payable days 20.41 19.31 17.00 14.32 16.29 14.48 4.36 5.73 13.66 16.05 Cash Conversion Cycle 138.11 144.44 164.87 154.13 138.42 120.92 109.62 109.78 96.28 93.42 Total Debt/Equity 0.98 0.62 0.52 0.51 0.51 0.50 0.42 0.23 0.41 0.54 Interest Cover 4.55 9.87 16.97 14.85 13.54 25.67 26.78 17.91 16.42 10.83

Top Investors:

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

sbi magnum comma fund

franklin india smaller companies fund

hsbc small cap fund

motilal oswal nifty smallcap 250 index fund

heleanna gabrielle georgalis

svadha india emerging oppurtunities scheme 1

canara robeco mutual fund a/c canara robeco elss tax saver

government pension fund global

custody bank of japan, ltd. re: rb amundi india small cap equity mother fund

Annual Reports:

News Update:

No Latest News!

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