Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
59/99

BSE: 532443 | NSE: CERA

5386.40
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 5457.10
  • 5529.00
  • 5351.00
  • 5428.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8774
  •  475.80
  •  6450.00
  •  3515.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,042.75
  • 39.18
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,131.51
  • 0.65%
  • 6.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.48%
  • 2.71%
  • 12.28%
  • FII
  • DII
  • Others
  • 18.34%
  • 10.59%
  • 1.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • 4.05
  • 5.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 5.22
  • 6.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 7.91
  • 10.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.24
  • 35.91
  • 39.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 5.87
  • 5.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.73
  • 22.32
  • 24.08

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
397.20
223.20
77.96%
409.91
438.42
-6.50%
404.46
315.78
28.08%
403.25
324.09
24.43%
Expenses
334.37
202.03
65.51%
330.18
368.34
-10.36%
337.90
272.61
23.95%
341.64
283.07
20.69%
EBITDA
62.83
21.18
196.65%
79.73
70.09
13.75%
66.56
43.17
54.18%
61.61
41.02
50.20%
EBIDTM
15.82%
9.49%
19.45%
15.99%
16.46%
13.67%
15.28%
12.66%
Other Income
-0.63
5.88
-
3.84
4.30
-10.70%
5.33
9.40
-43.30%
7.93
4.45
78.20%
Interest
1.10
1.21
-9.09%
-0.77
2.81
-
1.95
2.29
-14.85%
1.98
2.31
-14.29%
Depreciation
7.51
7.73
-2.85%
4.80
10.03
-52.14%
9.49
9.98
-4.91%
9.25
9.90
-6.57%
PBT
53.60
18.11
195.97%
73.80
61.55
19.90%
60.46
40.29
50.06%
58.32
33.27
75.29%
Tax
13.73
4.62
197.19%
21.15
13.88
52.38%
15.71
9.61
63.48%
14.32
10.05
42.49%
PAT
39.86
13.49
195.48%
52.65
47.67
10.45%
44.75
30.69
45.81%
43.99
23.22
89.45%
PATM
10.04%
6.04%
12.84%
10.87%
11.06%
9.72%
10.91%
7.16%
EPS
30.36
10.15
199.11%
40.44
35.19
14.92%
33.25
23.01
44.50%
33.10
18.93
74.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,614.82
1,445.83
1,224.33
1,223.69
1,351.55
1,185.34
1,008.53
917.24
Net Sales Growth
24.07%
18.09%
0.05%
-9.46%
14.02%
17.53%
9.95%
 
Cost Of Goods Sold
774.71
683.58
626.80
550.26
606.17
515.63
437.39
441.12
Gross Profit
840.11
762.25
597.53
673.43
745.38
669.72
571.15
476.13
GP Margin
52.03%
52.72%
48.80%
55.03%
55.15%
56.50%
56.63%
51.91%
Total Expenditure
1,344.09
1,217.10
1,066.27
1,058.21
1,153.30
1,007.99
832.94
775.96
Power & Fuel Cost
-
44.79
37.58
58.43
57.10
54.25
34.88
31.26
% Of Sales
-
3.10%
3.07%
4.77%
4.22%
4.58%
3.46%
3.41%
Employee Cost
-
193.62
153.68
170.74
165.46
149.31
124.80
111.01
% Of Sales
-
13.39%
12.55%
13.95%
12.24%
12.60%
12.37%
12.10%
Manufacturing Exp.
-
49.88
35.39
40.84
40.01
41.16
38.98
35.92
% Of Sales
-
3.45%
2.89%
3.34%
2.96%
3.47%
3.87%
3.92%
General & Admin Exp.
-
15.34
15.41
17.97
26.66
22.84
16.42
6.59
% Of Sales
-
1.06%
1.26%
1.47%
1.97%
1.93%
1.63%
0.72%
Selling & Distn. Exp.
-
181.48
152.01
168.23
208.39
176.15
131.40
116.32
% Of Sales
-
12.55%
12.42%
13.75%
15.42%
14.86%
13.03%
12.68%
Miscellaneous Exp.
-
48.40
45.41
51.75
49.51
48.65
49.08
33.74
% Of Sales
-
3.35%
3.71%
4.23%
3.66%
4.10%
4.87%
3.68%
EBITDA
270.73
228.73
158.06
165.48
198.25
177.35
175.59
141.28
EBITDA Margin
16.77%
15.82%
12.91%
13.52%
14.67%
14.96%
17.41%
15.40%
Other Income
16.47
23.65
25.16
18.22
18.56
14.48
14.57
9.97
Interest
4.26
5.28
9.73
10.05
8.54
9.76
9.85
5.46
Depreciation
31.05
32.41
39.57
38.77
27.98
27.14
22.15
16.32
PBT
246.18
214.69
133.92
134.87
180.29
154.92
158.16
129.46
Tax
64.91
56.01
34.01
24.34
65.19
48.80
58.02
46.00
Tax Rate
26.37%
26.81%
25.40%
18.05%
36.16%
31.50%
36.68%
35.53%
PAT
181.25
151.08
100.73
113.19
115.08
103.24
102.02
83.46
PAT before Minority Interest
178.36
152.94
99.91
110.54
115.10
106.12
100.14
83.46
Minority Interest
-2.89
-1.86
0.82
2.65
-0.02
-2.88
1.88
0.00
PAT Margin
11.22%
10.45%
8.23%
9.25%
8.51%
8.71%
10.12%
9.10%
PAT Growth
57.51%
49.99%
-11.01%
-1.64%
11.47%
1.20%
22.24%
 
EPS
139.42
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
Total Reserves
1,008.65
865.23
764.24
694.41
599.12
515.65
414.48
Non-Current Liabilities
142.33
121.70
124.42
112.49
108.69
107.02
121.38
Secured Loans
18.22
21.85
22.68
18.78
25.13
29.46
36.91
Unsecured Loans
42.83
20.77
20.77
20.77
20.77
18.32
0.00
Long Term Provisions
9.10
10.25
10.65
6.67
6.86
6.70
40.24
Current Liabilities
377.64
372.50
316.51
367.07
324.07
311.54
244.82
Trade Payables
146.68
155.36
95.31
110.94
94.54
84.72
66.02
Other Current Liabilities
191.96
180.00
177.29
194.86
170.38
165.57
129.26
Short Term Borrowings
29.65
30.25
40.99
44.69
45.91
45.68
20.85
Short Term Provisions
9.35
6.88
2.91
16.57
13.24
15.57
28.69
Total Liabilities
1,549.35
1,377.66
1,219.35
1,190.80
1,045.12
944.59
803.58
Net Block
405.68
415.47
438.53
385.33
359.78
344.91
229.78
Gross Block
627.07
632.63
623.70
538.77
490.99
450.69
314.54
Accumulated Depreciation
221.39
217.16
185.16
153.44
131.22
105.77
84.77
Non Current Assets
463.25
477.69
498.89
450.72
407.14
384.41
332.05
Capital Work in Progress
0.74
1.33
0.53
19.54
5.25
0.16
65.11
Non Current Investment
34.98
40.22
38.80
20.81
0.00
0.07
0.00
Long Term Loans & Adv.
6.76
9.42
10.71
16.79
30.33
22.26
37.16
Other Non Current Assets
15.07
11.25
10.31
8.25
11.78
17.01
0.00
Current Assets
1,086.10
899.96
720.46
740.09
637.98
560.19
471.52
Current Investments
527.16
434.05
189.49
157.05
108.59
90.75
47.47
Inventories
312.32
199.66
242.98
215.78
193.51
149.46
135.72
Sundry Debtors
166.80
209.47
222.85
298.35
268.00
220.78
188.43
Cash & Bank
16.29
10.41
2.14
11.02
23.63
38.92
60.05
Other Current Assets
63.55
31.31
27.89
23.18
44.25
60.26
39.85
Short Term Loans & Adv.
25.72
15.07
35.11
34.72
29.64
49.92
38.26
Net Current Assets
708.47
527.46
403.95
373.02
313.92
248.64
226.71
Total Assets
1,549.35
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
97.98
268.00
129.05
124.42
75.43
101.61
113.80
PBT
208.95
133.92
134.87
180.29
154.92
158.16
129.46
Adjustment
39.33
32.11
40.00
22.22
24.74
18.20
16.08
Changes in Working Capital
-98.83
131.60
4.66
-21.41
-50.87
-23.57
-1.78
Cash after chg. in Working capital
149.46
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
Tax Paid
-51.48
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-81.54
-242.33
-79.72
-110.42
-41.01
-102.25
-83.22
Net Fixed Assets
-16.41
-5.37
-60.47
-48.63
-38.84
-53.52
Net Investments
-76.48
-250.70
-50.35
-72.92
-20.39
-51.67
Others
11.35
13.74
31.10
11.13
18.22
2.94
Cash from Financing Activity
-9.98
-18.83
-55.16
-29.01
-33.89
0.80
-0.05
Net Cash Inflow / Outflow
6.46
6.84
-5.83
-15.01
0.52
0.16
30.52
Opening Cash & Equivalents
7.67
0.83
6.66
21.67
21.15
20.99
29.53
Closing Cash & Equivalent
14.13
7.67
0.83
6.66
21.67
21.15
60.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
780.54
670.27
592.61
538.92
465.66
401.47
323.68
ROA
10.45%
7.69%
9.17%
10.30%
10.67%
11.46%
10.39%
ROE
16.21%
12.17%
15.02%
17.62%
18.82%
21.24%
19.83%
ROCE
20.64%
15.80%
17.52%
25.29%
24.84%
30.22%
27.67%
Fixed Asset Turnover
2.30
1.95
2.11
2.62
2.54
2.78
3.05
Receivable days
47.49
64.44
77.73
76.48
74.49
70.27
71.60
Inventory Days
64.62
65.98
68.42
55.27
52.26
48.97
51.57
Payable days
80.64
72.99
35.20
32.75
32.25
34.52
31.77
Cash Conversion Cycle
31.48
57.44
110.95
98.99
94.50
84.72
91.40
Total Debt/Equity
0.10
0.10
0.12
0.13
0.16
0.20
0.16
Interest Cover
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.