Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
56/99

BSE: 532443 | NSE: CERA

2212.90
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2226.95
  •  2226.95
  •  2210.00
  •  2217.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1375
  •  30.47
  •  2956.95
  •  1986.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,875.47
  • 25.39
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,955.05
  • 0.59%
  • 3.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.48%
  • 4.62%
  • 12.18%
  • FII
  • DII
  • Others
  • 14.26%
  • 10.17%
  • 4.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.52
  • 10.34
  • 10.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.12
  • 10.15
  • 2.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.36
  • 11.20
  • 4.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.37
  • 32.42
  • 32.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 5.36
  • 5.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.96
  • 16.17
  • 18.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
297.85
415.63
-28.34%
325.24
320.35
1.53%
329.42
332.42
-0.90%
271.19
281.82
-3.77%
Expenses
255.54
349.42
-26.87%
280.37
273.71
2.43%
286.37
284.59
0.63%
235.94
244.50
-3.50%
EBITDA
42.31
66.21
-36.10%
44.87
46.64
-3.80%
43.05
47.83
-9.99%
35.25
37.32
-5.55%
EBIDTM
14.20%
15.93%
13.79%
14.56%
13.07%
14.39%
13.00%
13.24%
Other Income
5.23
6.93
-24.53%
5.03
4.89
2.86%
4.71
4.63
1.73%
3.26
2.34
39.32%
Interest
2.65
3.10
-14.52%
2.48
1.88
31.91%
2.41
1.76
36.93%
2.51
1.80
39.44%
Depreciation
10.56
7.98
32.33%
9.59
6.88
39.39%
9.52
6.88
38.37%
9.11
6.24
45.99%
PBT
34.33
62.06
-44.68%
37.82
42.76
-11.55%
35.83
43.81
-18.22%
26.89
31.62
-14.96%
Tax
-1.33
23.43
-
9.60
15.60
-38.46%
6.34
14.93
-57.54%
9.73
11.22
-13.28%
PAT
35.66
38.63
-7.69%
28.22
27.16
3.90%
29.49
28.88
2.11%
17.16
20.39
-15.84%
PATM
11.97%
9.29%
8.68%
8.48%
8.95%
8.69%
6.33%
7.24%
EPS
27.43
29.72
-7.71%
21.71
20.89
3.93%
22.69
22.22
2.12%
13.20
15.69
-15.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,223.70
1,351.55
1,185.34
1,008.53
917.24
Net Sales Growth
-9.37%
14.02%
17.53%
9.95%
 
Cost Of Goods Sold
550.27
606.17
515.63
437.39
441.12
Gross Profit
673.43
745.38
669.72
571.15
476.13
GP Margin
55.03%
55.15%
56.50%
56.63%
51.91%
Total Expenditure
1,058.22
1,153.30
1,007.99
832.94
775.96
Power & Fuel Cost
-
57.10
54.25
34.88
31.26
% Of Sales
-
4.22%
4.58%
3.46%
3.41%
Employee Cost
-
165.46
149.31
124.80
111.01
% Of Sales
-
12.24%
12.60%
12.37%
12.10%
Manufacturing Exp.
-
40.01
41.16
38.98
35.92
% Of Sales
-
2.96%
3.47%
3.87%
3.92%
General & Admin Exp.
-
26.66
22.84
16.42
6.59
% Of Sales
-
1.97%
1.93%
1.63%
0.72%
Selling & Distn. Exp.
-
208.39
176.15
131.40
116.32
% Of Sales
-
15.42%
14.86%
13.03%
12.68%
Miscellaneous Exp.
-
49.51
48.65
49.08
33.74
% Of Sales
-
3.66%
4.10%
4.87%
3.68%
EBITDA
165.48
198.25
177.35
175.59
141.28
EBITDA Margin
13.52%
14.67%
14.96%
17.41%
15.40%
Other Income
18.23
18.56
14.48
14.57
9.97
Interest
10.05
8.54
9.76
9.85
5.46
Depreciation
38.78
27.98
27.14
22.15
16.32
PBT
134.87
180.29
154.92
158.16
129.46
Tax
24.34
65.19
48.80
58.02
46.00
Tax Rate
18.05%
36.16%
31.50%
36.68%
35.53%
PAT
110.53
115.08
103.24
102.02
83.46
PAT before Minority Interest
113.18
115.10
106.12
100.14
83.46
Minority Interest
2.65
-0.02
-2.88
1.88
0.00
PAT Margin
9.03%
8.51%
8.71%
10.12%
9.10%
PAT Growth
-3.94%
11.47%
1.20%
22.24%
 
EPS
85.02
88.52
79.42
78.48
64.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
700.91
605.62
522.15
420.98
Share Capital
6.50
6.50
6.50
6.50
Total Reserves
694.41
599.12
515.65
414.48
Non-Current Liabilities
112.49
108.69
107.02
121.38
Secured Loans
18.78
25.13
29.46
36.91
Unsecured Loans
20.77
20.77
18.32
0.00
Long Term Provisions
6.67
6.86
6.70
40.24
Current Liabilities
367.07
324.07
311.54
244.82
Trade Payables
110.94
94.54
84.72
66.02
Other Current Liabilities
194.86
170.38
165.57
129.26
Short Term Borrowings
44.69
45.91
45.68
20.85
Short Term Provisions
16.57
13.24
15.57
28.69
Total Liabilities
1,190.80
1,045.12
944.59
803.58
Net Block
385.33
359.78
344.91
229.78
Gross Block
538.77
490.99
450.69
314.54
Accumulated Depreciation
153.44
131.22
105.77
84.77
Non Current Assets
450.72
407.14
384.41
332.05
Capital Work in Progress
19.54
5.25
0.16
65.11
Non Current Investment
20.81
0.00
0.07
0.00
Long Term Loans & Adv.
16.79
30.33
22.26
37.16
Other Non Current Assets
8.25
11.78
17.01
0.00
Current Assets
740.09
637.98
560.19
471.52
Current Investments
157.05
108.59
90.75
47.47
Inventories
215.78
193.51
149.46
135.72
Sundry Debtors
298.35
268.00
220.78
188.43
Cash & Bank
11.02
23.63
38.92
60.05
Other Current Assets
57.90
14.61
10.34
1.59
Short Term Loans & Adv.
34.72
29.64
49.92
38.26
Net Current Assets
373.02
313.92
248.64
226.71
Total Assets
1,190.81
1,045.12
944.60
803.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
124.42
75.43
101.61
113.80
PBT
180.29
154.92
158.16
129.46
Adjustment
22.22
24.74
18.20
16.08
Changes in Working Capital
-21.41
-50.87
-23.57
-1.78
Cash after chg. in Working capital
181.10
128.79
152.79
143.77
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-56.68
-53.36
-51.18
-29.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-110.42
-41.01
-102.25
-83.22
Net Fixed Assets
-48.63
-38.84
-53.52
Net Investments
-72.92
-20.39
-51.67
Others
11.13
18.22
2.94
Cash from Financing Activity
-29.01
-33.89
0.80
-0.05
Net Cash Inflow / Outflow
-15.01
0.52
0.16
30.52
Opening Cash & Equivalents
21.67
21.15
20.99
29.53
Closing Cash & Equivalent
6.66
21.67
21.15
60.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
538.92
465.66
401.47
323.68
ROA
10.30%
10.67%
11.46%
10.39%
ROE
17.62%
18.82%
21.24%
19.83%
ROCE
25.29%
24.84%
30.22%
27.67%
Fixed Asset Turnover
2.62
2.54
2.78
3.05
Receivable days
76.48
74.49
70.27
71.60
Inventory Days
55.27
52.26
48.97
51.57
Payable days
32.75
32.25
34.52
31.77
Cash Conversion Cycle
98.99
94.50
84.72
91.40
Total Debt/Equity
0.13
0.16
0.20
0.16
Interest Cover
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.