Nifty
Sensex
:
:
22254.45
73233.30
37.00 (0.17%)
75.06 (0.10%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
57/99

BSE: 532443 | NSE: CERA

7433.85
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7457.30
  •  7589.95
  •  7370.00
  •  7482.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17994
  •  1337.42
  •  9740.00
  •  5882.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,671.04
  • 42.64
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,671.69
  • 0.67%
  • 7.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.48%
  • 2.34%
  • 12.25%
  • FII
  • DII
  • Others
  • 20.63%
  • 8.37%
  • 1.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 5.94
  • 13.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 8.12
  • 13.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 12.72
  • 27.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.09
  • 39.88
  • 45.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 6.21
  • 7.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.70
  • 24.45
  • 28.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
438.92
457.76
-4.12%
463.71
415.94
11.48%
428.91
397.20
7.98%
532.53
440.55
20.88%
Expenses
377.48
382.75
-1.38%
387.24
348.02
11.27%
358.51
334.37
7.22%
445.33
355.80
25.16%
EBITDA
61.44
75.01
-18.09%
76.47
67.92
12.59%
70.40
62.83
12.05%
87.21
84.75
2.90%
EBIDTM
14.00%
16.39%
16.49%
16.33%
16.41%
15.82%
16.38%
19.24%
Other Income
15.97
13.24
20.62%
12.53
10.57
18.54%
15.28
-0.63
-
12.39
6.43
92.69%
Interest
1.57
1.43
9.79%
1.37
1.40
-2.14%
1.33
1.10
20.91%
2.11
1.72
22.67%
Depreciation
9.66
8.52
13.38%
8.91
8.24
8.13%
8.32
7.51
10.79%
8.34
8.30
0.48%
PBT
66.19
78.30
-15.47%
77.17
68.85
12.08%
76.02
53.60
41.83%
84.14
75.43
11.55%
Tax
14.66
21.41
-31.53%
19.78
17.71
11.69%
19.32
13.73
40.71%
20.98
22.07
-4.94%
PAT
51.52
56.89
-9.44%
57.39
51.14
12.22%
56.70
39.86
42.25%
63.16
53.36
18.37%
PATM
11.74%
12.43%
12.38%
12.29%
13.22%
10.04%
11.86%
12.11%
EPS
39.12
43.38
-9.82%
43.75
39.02
12.12%
43.27
30.36
42.52%
48.25
40.72
18.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,864.07
1,803.50
1,445.83
1,224.33
1,223.69
1,351.55
1,185.34
1,008.53
917.24
Net Sales Growth
8.92%
24.74%
18.09%
0.05%
-9.46%
14.02%
17.53%
9.95%
 
Cost Of Goods Sold
860.66
824.64
683.58
626.80
550.26
606.17
515.63
437.39
441.12
Gross Profit
1,003.41
978.86
762.25
597.53
673.43
745.38
669.72
571.15
476.13
GP Margin
53.83%
54.28%
52.72%
48.80%
55.03%
55.15%
56.50%
56.63%
51.91%
Total Expenditure
1,568.56
1,510.53
1,217.10
1,066.27
1,058.21
1,153.30
1,007.99
832.94
775.96
Power & Fuel Cost
-
60.63
44.79
37.58
58.43
57.10
54.25
34.88
31.26
% Of Sales
-
3.36%
3.10%
3.07%
4.77%
4.22%
4.58%
3.46%
3.41%
Employee Cost
-
214.66
193.62
153.68
170.74
165.46
149.31
124.80
111.01
% Of Sales
-
11.90%
13.39%
12.55%
13.95%
12.24%
12.60%
12.37%
12.10%
Manufacturing Exp.
-
69.19
49.88
35.39
40.84
40.01
41.16
38.98
35.92
% Of Sales
-
3.84%
3.45%
2.89%
3.34%
2.96%
3.47%
3.87%
3.92%
General & Admin Exp.
-
21.07
15.34
15.41
17.97
26.66
22.84
16.42
6.59
% Of Sales
-
1.17%
1.06%
1.26%
1.47%
1.97%
1.93%
1.63%
0.72%
Selling & Distn. Exp.
-
256.80
181.48
152.01
168.23
208.39
176.15
131.40
116.32
% Of Sales
-
14.24%
12.55%
12.42%
13.75%
15.42%
14.86%
13.03%
12.68%
Miscellaneous Exp.
-
63.55
48.40
45.41
51.75
49.51
48.65
49.08
33.74
% Of Sales
-
3.52%
3.35%
3.71%
4.23%
3.66%
4.10%
4.87%
3.68%
EBITDA
295.52
292.97
228.73
158.06
165.48
198.25
177.35
175.59
141.28
EBITDA Margin
15.85%
16.24%
15.82%
12.91%
13.52%
14.67%
14.96%
17.41%
15.40%
Other Income
56.17
35.57
23.65
25.16
18.22
18.56
14.48
14.57
9.97
Interest
6.38
6.05
5.28
9.73
10.05
8.54
9.76
9.85
5.46
Depreciation
35.23
32.61
32.41
39.57
38.77
27.98
27.14
22.15
16.32
PBT
303.52
289.89
214.69
133.92
134.87
180.29
154.92
158.16
129.46
Tax
74.74
73.83
56.01
34.01
24.34
65.19
48.80
58.02
46.00
Tax Rate
24.62%
25.92%
26.81%
25.40%
18.05%
36.16%
31.50%
36.68%
35.53%
PAT
228.77
209.40
151.08
100.73
113.19
115.08
103.24
102.02
83.46
PAT before Minority Interest
226.81
211.05
152.94
99.91
110.54
115.10
106.12
100.14
83.46
Minority Interest
-1.96
-1.65
-1.86
0.82
2.65
-0.02
-2.88
1.88
0.00
PAT Margin
12.27%
11.61%
10.45%
8.23%
9.25%
8.51%
8.71%
10.12%
9.10%
PAT Growth
13.67%
38.60%
49.99%
-11.01%
-1.64%
11.47%
1.20%
22.24%
 
EPS
175.98
161.08
116.22
77.48
87.07
88.52
79.42
78.48
64.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,172.64
1,015.15
871.74
770.74
700.91
605.62
522.15
420.98
Share Capital
6.50
6.50
6.50
6.50
6.50
6.50
6.50
6.50
Total Reserves
1,166.13
1,008.65
865.23
764.24
694.41
599.12
515.65
414.48
Non-Current Liabilities
99.92
89.10
121.70
124.42
112.49
108.69
107.02
121.38
Secured Loans
4.17
5.54
21.85
22.68
18.78
25.13
29.46
36.91
Unsecured Loans
0.00
0.00
20.77
20.77
20.77
20.77
18.32
0.00
Long Term Provisions
8.92
8.99
10.25
10.65
6.67
6.86
6.70
40.24
Current Liabilities
393.47
339.61
372.50
316.51
367.07
324.07
311.54
244.82
Trade Payables
206.93
189.28
155.36
95.31
110.94
94.54
84.72
66.02
Other Current Liabilities
148.16
121.38
180.00
177.29
194.86
170.38
165.57
129.26
Short Term Borrowings
19.74
19.67
30.25
40.99
44.69
45.91
45.68
20.85
Short Term Provisions
18.64
9.28
6.88
2.91
16.57
13.24
15.57
28.69
Total Liabilities
1,676.64
1,458.09
1,377.66
1,219.35
1,190.80
1,045.12
944.59
803.58
Net Block
339.43
336.96
415.47
438.53
385.33
359.78
344.91
229.78
Gross Block
581.88
551.40
632.63
623.70
538.77
490.99
450.69
314.54
Accumulated Depreciation
242.45
214.44
217.16
185.16
153.44
131.22
105.77
84.77
Non Current Assets
402.76
379.94
477.69
498.89
450.72
407.14
384.41
332.05
Capital Work in Progress
16.97
0.68
1.33
0.53
19.54
5.25
0.16
65.11
Non Current Investment
28.26
34.81
40.22
38.80
20.81
0.00
0.07
0.00
Long Term Loans & Adv.
8.86
6.76
9.42
10.71
16.79
30.33
22.26
37.16
Other Non Current Assets
9.24
0.71
11.25
10.31
8.25
11.78
17.01
0.00
Current Assets
1,273.88
1,044.47
899.96
720.46
740.09
637.98
560.19
471.52
Current Investments
634.52
527.16
434.05
189.49
157.05
108.59
90.75
47.47
Inventories
382.53
293.75
199.66
242.98
215.78
193.51
149.46
135.72
Sundry Debtors
189.15
164.77
209.47
222.85
298.35
268.00
220.78
188.43
Cash & Bank
26.19
24.26
10.41
2.14
11.02
23.63
38.92
60.05
Other Current Assets
41.50
8.65
31.31
27.89
57.90
44.25
60.26
39.85
Short Term Loans & Adv.
26.20
25.88
15.07
35.11
34.72
29.64
49.92
38.26
Net Current Assets
880.41
704.86
527.46
403.95
373.02
313.92
248.64
226.71
Total Assets
1,676.64
1,424.41
1,377.65
1,219.35
1,190.81
1,045.12
944.60
803.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
162.40
89.00
268.00
129.05
124.42
75.43
101.61
113.80
PBT
284.89
208.95
133.92
134.87
180.29
154.92
158.16
129.46
Adjustment
27.21
25.60
32.11
40.00
22.22
24.74
18.20
16.08
Changes in Working Capital
-77.04
-93.26
131.60
4.66
-21.41
-50.87
-23.57
-1.78
Cash after chg. in Working capital
235.05
141.29
297.63
179.54
181.10
128.79
152.79
143.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.66
-52.30
-29.63
-50.49
-56.68
-53.36
-51.18
-29.97
Other Direct Exp. Paid
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
Cash From Investing Activity
-105.40
-71.90
-242.33
-79.72
-110.42
-41.01
-102.25
-83.22
Net Fixed Assets
-42.10
-9.52
-5.37
-60.47
-48.63
-38.84
-53.52
Net Investments
-101.43
-54.22
-250.70
-50.35
-72.92
-20.39
-51.67
Others
38.13
-8.16
13.74
31.10
11.13
18.22
2.94
Cash from Financing Activity
-59.60
-10.56
-18.83
-55.16
-29.01
-33.89
0.80
-0.05
Net Cash Inflow / Outflow
-2.61
6.54
6.84
-5.83
-15.01
0.52
0.16
30.52
Opening Cash & Equivalents
13.90
7.36
0.83
6.66
21.67
21.15
20.99
29.53
Closing Cash & Equivalent
11.29
13.90
7.67
0.83
6.66
21.67
21.15
60.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
901.63
780.54
670.27
592.61
538.92
465.66
401.47
323.68
ROA
13.07%
10.44%
7.69%
9.17%
10.30%
10.67%
11.46%
10.39%
ROE
19.29%
16.21%
12.17%
15.02%
17.62%
18.82%
21.24%
19.83%
ROCE
25.98%
21.45%
15.80%
17.52%
25.29%
24.84%
30.22%
27.67%
Fixed Asset Turnover
3.18
2.44
1.95
2.11
2.62
2.54
2.78
3.05
Receivable days
35.81
47.24
64.44
77.73
76.48
74.49
70.27
71.60
Inventory Days
68.43
62.28
65.98
68.42
55.27
52.26
48.97
51.57
Payable days
87.69
92.01
72.99
35.20
32.75
32.25
34.52
31.77
Cash Conversion Cycle
16.56
17.51
57.44
110.95
98.99
94.50
84.72
91.40
Total Debt/Equity
0.02
0.03
0.10
0.12
0.13
0.16
0.20
0.16
Interest Cover
48.10
40.56
14.77
14.42
22.11
16.87
17.06
24.70

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.