Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
56/99

BSE: 532443 | NSE: CERA

7649.15
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7580.00
  •  7669.00
  •  7530.35
  •  7563.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13632
  •  1038.48
  •  9740.00
  •  6591.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,946.57
  • 41.62
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,929.83
  • 0.78%
  • 7.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.48%
  • 3.21%
  • 11.83%
  • FII
  • DII
  • Others
  • 21.93%
  • 6.60%
  • 1.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.58
  • 8.96
  • 9.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 11.82
  • 4.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.46
  • 16.12
  • 16.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.87
  • 40.47
  • 43.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.54
  • 6.28
  • 7.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.27
  • 24.89
  • 27.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
548.80
535.58
2.47%
438.92
457.76
-4.12%
463.71
415.94
11.48%
428.91
397.20
7.98%
Expenses
453.84
445.13
1.96%
377.48
382.75
-1.38%
387.24
348.02
11.27%
358.51
334.37
7.22%
EBITDA
94.95
90.45
4.98%
61.44
75.01
-18.09%
76.47
67.92
12.59%
70.40
62.83
12.05%
EBIDTM
17.30%
16.89%
14.00%
16.39%
16.49%
16.33%
16.41%
15.82%
Other Income
15.73
9.14
72.10%
15.97
13.24
20.62%
12.53
10.57
18.54%
15.28
-0.63
-
Interest
1.55
2.11
-26.54%
1.57
1.43
9.79%
1.37
1.40
-2.14%
1.33
1.10
20.91%
Depreciation
9.67
8.34
15.95%
9.66
8.52
13.38%
8.91
8.24
8.13%
8.32
7.51
10.79%
PBT
99.47
84.14
18.22%
66.19
78.30
-15.47%
77.17
68.85
12.08%
76.02
53.60
41.83%
Tax
23.77
20.98
13.30%
14.66
21.41
-31.53%
19.78
17.71
11.69%
19.32
13.73
40.71%
PAT
75.70
63.16
19.85%
51.52
56.89
-9.44%
57.39
51.14
12.22%
56.70
39.86
42.25%
PATM
13.79%
11.79%
11.74%
12.43%
12.38%
12.29%
13.22%
10.04%
EPS
57.61
48.25
19.40%
39.12
43.38
-9.82%
43.75
39.02
12.12%
43.27
30.36
42.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
1,879.41
1,810.49
1,445.83
1,224.33
1,223.69
1,351.55
1,185.34
1,008.53
917.24
Net Sales Growth
-
3.81%
25.22%
18.09%
0.05%
-9.46%
14.02%
17.53%
9.95%
 
Cost Of Goods Sold
-
882.78
824.64
683.58
626.80
550.26
606.17
515.63
437.39
441.12
Gross Profit
-
996.62
985.86
762.25
597.53
673.43
745.38
669.72
571.15
476.13
GP Margin
-
53.03%
54.45%
52.72%
48.80%
55.03%
55.15%
56.50%
56.63%
51.91%
Total Expenditure
-
1,590.06
1,510.33
1,217.10
1,066.27
1,058.21
1,153.30
1,007.99
832.94
775.96
Power & Fuel Cost
-
35.56
60.63
44.79
37.58
58.43
57.10
54.25
34.88
31.26
% Of Sales
-
1.89%
3.35%
3.10%
3.07%
4.77%
4.22%
4.58%
3.46%
3.41%
Employee Cost
-
230.94
214.66
193.62
153.68
170.74
165.46
149.31
124.80
111.01
% Of Sales
-
12.29%
11.86%
13.39%
12.55%
13.95%
12.24%
12.60%
12.37%
12.10%
Manufacturing Exp.
-
68.11
69.19
49.88
35.39
40.84
40.01
41.16
38.98
35.92
% Of Sales
-
3.62%
3.82%
3.45%
2.89%
3.34%
2.96%
3.47%
3.87%
3.92%
General & Admin Exp.
-
22.50
21.07
15.34
15.41
17.97
26.66
22.84
16.42
6.59
% Of Sales
-
1.20%
1.16%
1.06%
1.26%
1.47%
1.97%
1.93%
1.63%
0.72%
Selling & Distn. Exp.
-
286.38
256.80
181.48
152.01
168.23
208.39
176.15
131.40
116.32
% Of Sales
-
15.24%
14.18%
12.55%
12.42%
13.75%
15.42%
14.86%
13.03%
12.68%
Miscellaneous Exp.
-
63.78
63.35
48.40
45.41
51.75
49.51
48.65
49.08
33.74
% Of Sales
-
3.39%
3.50%
3.35%
3.71%
4.23%
3.66%
4.10%
4.87%
3.68%
EBITDA
-
289.35
300.16
228.73
158.06
165.48
198.25
177.35
175.59
141.28
EBITDA Margin
-
15.40%
16.58%
15.82%
12.91%
13.52%
14.67%
14.96%
17.41%
15.40%
Other Income
-
73.42
28.38
23.65
25.16
18.22
18.56
14.48
14.57
9.97
Interest
-
5.82
6.05
5.28
9.73
10.05
8.54
9.76
9.85
5.46
Depreciation
-
36.55
32.61
32.41
39.57
38.77
27.98
27.14
22.15
16.32
PBT
-
320.41
289.89
214.69
133.92
134.87
180.29
154.92
158.16
129.46
Tax
-
77.53
73.83
56.01
34.01
24.34
65.19
48.80
58.02
46.00
Tax Rate
-
24.32%
25.92%
26.81%
25.40%
18.05%
36.16%
31.50%
36.68%
35.53%
PAT
-
239.00
209.40
151.08
100.73
113.19
115.08
103.24
102.02
83.46
PAT before Minority Interest
-
241.32
211.05
152.94
99.91
110.54
115.10
106.12
100.14
83.46
Minority Interest
-
-2.32
-1.65
-1.86
0.82
2.65
-0.02
-2.88
1.88
0.00
PAT Margin
-
12.72%
11.57%
10.45%
8.23%
9.25%
8.51%
8.71%
10.12%
9.10%
PAT Growth
-
14.14%
38.60%
49.99%
-11.01%
-1.64%
11.47%
1.20%
22.24%
 
EPS
-
183.85
161.08
116.22
77.48
87.07
88.52
79.42
78.48
64.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,345.79
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
6.50
Total Reserves
1,339.28
1,166.13
1,008.65
865.23
764.24
694.41
599.12
515.65
414.48
Non-Current Liabilities
106.61
99.92
89.10
121.70
124.42
112.49
108.69
107.02
121.38
Secured Loans
2.58
4.17
5.54
21.85
22.68
18.78
25.13
29.46
36.91
Unsecured Loans
0.00
0.00
0.00
20.77
20.77
20.77
20.77
18.32
0.00
Long Term Provisions
9.46
8.92
8.99
10.25
10.65
6.67
6.86
6.70
40.24
Current Liabilities
380.37
393.47
339.61
372.50
316.51
367.07
324.07
311.54
244.82
Trade Payables
178.97
206.93
189.28
155.36
95.31
110.94
94.54
84.72
66.02
Other Current Liabilities
168.97
148.16
121.38
180.00
177.29
194.86
170.38
165.57
129.26
Short Term Borrowings
16.29
19.74
19.67
30.25
40.99
44.69
45.91
45.68
20.85
Short Term Provisions
16.14
18.64
9.28
6.88
2.91
16.57
13.24
15.57
28.69
Total Liabilities
1,845.52
1,676.64
1,458.09
1,377.66
1,219.35
1,190.80
1,045.12
944.59
803.58
Net Block
372.39
339.43
336.96
415.47
438.53
385.33
359.78
344.91
229.78
Gross Block
638.54
574.70
551.40
632.63
623.70
538.77
490.99
450.69
314.54
Accumulated Depreciation
266.14
235.28
214.44
217.16
185.16
153.44
131.22
105.77
84.77
Non Current Assets
422.23
402.76
379.94
477.69
498.89
450.72
407.14
384.41
332.05
Capital Work in Progress
12.96
16.97
0.68
1.33
0.53
19.54
5.25
0.16
65.11
Non Current Investment
25.57
28.26
34.81
40.22
38.80
20.81
0.00
0.07
0.00
Long Term Loans & Adv.
9.40
8.86
6.76
9.42
10.71
16.79
30.33
22.26
37.16
Other Non Current Assets
0.34
9.24
0.71
11.25
10.31
8.25
11.78
17.01
0.00
Current Assets
1,423.30
1,273.88
1,044.47
899.96
720.46
740.09
637.98
560.19
471.52
Current Investments
776.92
634.52
527.16
434.05
189.49
157.05
108.59
90.75
47.47
Inventories
363.55
382.53
293.75
199.66
242.98
215.78
193.51
149.46
135.72
Sundry Debtors
202.61
189.15
164.77
209.47
222.85
298.35
268.00
220.78
188.43
Cash & Bank
37.20
26.19
24.26
10.41
2.14
11.02
23.63
38.92
60.05
Other Current Assets
43.01
15.30
8.65
31.31
63.00
57.90
44.25
60.26
39.85
Short Term Loans & Adv.
31.62
26.20
25.88
15.07
35.11
34.72
29.64
49.92
38.26
Net Current Assets
1,042.92
880.41
704.86
527.46
403.95
373.02
313.92
248.64
226.71
Total Assets
1,845.53
1,676.64
1,424.41
1,377.65
1,219.35
1,190.81
1,045.12
944.60
803.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
236.05
162.40
89.00
268.00
129.05
124.42
75.43
101.61
113.80
PBT
318.85
284.89
208.95
133.92
134.87
180.29
154.92
158.16
129.46
Adjustment
-19.89
27.01
25.60
32.11
40.00
22.22
24.74
18.20
16.08
Changes in Working Capital
15.45
-76.85
-93.26
131.60
4.66
-21.41
-50.87
-23.57
-1.78
Cash after chg. in Working capital
314.40
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
0.00
Tax Paid
-78.35
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-142.84
-105.40
-71.90
-242.33
-79.72
-110.42
-41.01
-102.25
-83.22
Net Fixed Assets
-58.39
-35.16
-9.52
-5.37
-60.47
-48.63
-38.84
-53.52
Net Investments
-138.68
-101.43
-54.22
-250.70
-50.35
-72.92
-20.39
-51.67
Others
54.23
31.19
-8.16
13.74
31.10
11.13
18.22
2.94
Cash from Financing Activity
-83.50
-59.60
-10.56
-18.83
-55.16
-29.01
-33.89
0.80
-0.05
Net Cash Inflow / Outflow
9.71
-2.61
6.54
6.84
-5.83
-15.01
0.52
0.16
30.52
Opening Cash & Equivalents
11.29
13.90
7.36
0.83
6.66
21.67
21.15
20.99
29.53
Closing Cash & Equivalent
21.00
11.29
13.90
7.67
0.83
6.66
21.67
21.15
60.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1034.76
901.63
780.54
670.27
592.61
538.92
465.66
401.47
323.68
ROA
13.70%
13.07%
10.44%
7.69%
9.17%
10.30%
10.67%
11.46%
10.39%
ROE
19.16%
19.29%
16.21%
12.17%
15.02%
17.62%
18.82%
21.24%
19.83%
ROCE
25.32%
25.98%
21.45%
15.80%
17.52%
25.29%
24.84%
30.22%
27.67%
Fixed Asset Turnover
3.10
3.22
2.44
1.95
2.11
2.62
2.54
2.78
3.05
Receivable days
38.04
35.68
47.24
64.44
77.73
76.48
74.49
70.27
71.60
Inventory Days
72.45
68.17
62.28
65.98
68.42
55.27
52.26
48.97
51.57
Payable days
79.78
87.69
92.01
72.99
35.20
32.75
32.25
34.52
31.77
Cash Conversion Cycle
30.71
16.16
17.51
57.44
110.95
98.99
94.50
84.72
91.40
Total Debt/Equity
0.02
0.02
0.03
0.10
0.12
0.13
0.16
0.20
0.16
Interest Cover
55.78
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.