Nifty
Sensex
:
:
13133.90
44632.65
20.15 (0.15%)
14.61 (0.03%)

Finance - Investment

Rating :
62/99

BSE: 504973 | NSE: CHOLAHLDNG

534.00
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  539.95
  •  544.85
  •  524.00
  •  531.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75200
  •  398.61
  •  580.00
  •  222.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,025.08
  • 12.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57,828.37
  • 0.12%
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.80%
  • 1.64%
  • 10.21%
  • FII
  • DII
  • Others
  • 9.91%
  • 26.46%
  • 2.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.72
  • 9.73
  • 13.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.87
  • 29.77
  • 8.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.87
  • -8.67
  • 0.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.34
  • 13.28
  • 13.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.58
  • 2.77
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 15.38
  • 18.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
3,499.30
3,340.27
4.76%
3,233.65
3,122.53
3.56%
3,286.82
2,902.04
13.26%
3,394.82
2,933.83
15.71%
Expenses
1,580.59
1,526.09
3.57%
1,280.59
1,482.75
-13.63%
1,998.84
1,338.53
49.33%
1,580.22
1,376.36
14.81%
EBITDA
1,918.71
1,814.18
5.76%
1,953.06
1,639.78
19.11%
1,287.98
1,563.51
-17.62%
1,814.60
1,557.47
16.51%
EBIDTM
54.83%
54.31%
60.40%
52.51%
39.19%
53.88%
53.45%
53.09%
Other Income
3.85
0.37
940.54%
0.20
0.14
42.86%
0.00
0.38
-100.00%
0.52
20.30
-97.44%
Interest
1,207.17
1,181.93
2.14%
1,123.50
1,096.42
2.47%
1,135.62
985.85
15.19%
1,188.17
949.86
25.09%
Depreciation
34.84
36.69
-5.04%
33.61
33.24
1.11%
37.94
21.75
74.44%
41.94
20.27
106.91%
PBT
680.55
595.93
14.20%
796.15
510.26
56.03%
114.42
556.29
-79.43%
585.01
607.64
-3.72%
Tax
175.03
271.01
-35.42%
204.79
179.76
13.92%
35.73
189.52
-81.15%
155.34
198.97
-21.93%
PAT
505.52
324.92
55.58%
591.36
330.50
78.93%
78.69
366.77
-78.55%
429.67
408.67
5.14%
PATM
14.45%
9.73%
18.29%
10.58%
2.39%
12.64%
12.66%
13.93%
EPS
26.93
17.31
55.57%
31.51
17.61
78.93%
4.19
19.54
-78.56%
22.89
21.77
5.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
13,414.59
13,185.34
10,925.63
8,909.28
2,687.85
8,288.80
10,005.52
9,108.13
8,009.90
6,642.18
5,212.65
Net Sales Growth
9.07%
20.68%
22.63%
231.46%
-67.57%
-17.16%
9.85%
13.71%
20.59%
27.42%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
2,561.31
2,562.52
2,321.48
2,379.52
2,246.90
1,868.50
Gross Profit
13,414.59
13,185.34
10,925.63
8,909.28
2,687.85
5,727.49
7,443.00
6,786.65
5,630.38
4,395.28
3,344.15
GP Margin
100.00%
100%
100%
100%
100%
69.10%
74.39%
74.51%
70.29%
66.17%
64.15%
Total Expenditure
6,440.24
6,638.69
5,148.03
4,491.20
2,376.82
6,509.59
6,970.73
6,410.29
5,741.86
5,182.23
4,442.74
Power & Fuel Cost
-
18.08
15.51
15.28
4.08
155.72
168.08
171.91
165.60
135.47
110.26
% Of Sales
-
0.14%
0.14%
0.17%
0.15%
1.88%
1.68%
1.89%
2.07%
2.04%
2.12%
Employee Cost
-
837.29
758.90
668.01
127.71
680.87
766.37
677.15
588.63
508.55
456.38
% Of Sales
-
6.35%
6.95%
7.50%
4.75%
8.21%
7.66%
7.43%
7.35%
7.66%
8.76%
Manufacturing Exp.
-
787.95
652.33
2,467.36
43.18
987.27
970.69
950.15
908.11
820.14
647.63
% Of Sales
-
5.98%
5.97%
27.69%
1.61%
11.91%
9.70%
10.43%
11.34%
12.35%
12.42%
General & Admin Exp.
-
1,126.72
971.14
979.27
477.68
778.24
835.19
711.77
615.51
568.75
465.50
% Of Sales
-
8.55%
8.89%
10.99%
17.77%
9.39%
8.35%
7.81%
7.68%
8.56%
8.93%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3,886.73
2,765.66
376.56
1,728.25
1,501.90
1,835.96
1,749.74
1,250.09
1,037.89
0.00
% Of Sales
-
29.48%
25.31%
4.23%
64.30%
18.12%
18.35%
19.21%
15.61%
15.63%
19.27%
EBITDA
6,974.35
6,546.65
5,777.60
4,418.08
311.03
1,779.21
3,034.79
2,697.84
2,268.04
1,459.95
769.91
EBITDA Margin
51.99%
49.65%
52.88%
49.59%
11.57%
21.47%
30.33%
29.62%
28.32%
21.98%
14.77%
Other Income
4.57
1.18
21.97
1.71
1.30
7.55
208.24
146.34
58.52
215.16
278.91
Interest
4,654.46
4,592.40
3,586.87
2,654.88
0.31
976.25
2,102.97
1,896.11
1,520.00
1,068.31
643.39
Depreciation
148.33
149.81
77.91
70.37
17.28
162.95
170.78
158.70
132.62
100.90
91.25
PBT
2,176.13
1,805.62
2,134.79
1,694.54
294.74
647.56
969.28
789.37
673.94
505.90
314.18
Tax
570.89
641.84
721.07
568.73
89.43
367.07
319.64
271.84
217.33
183.92
110.86
Tax Rate
26.23%
35.55%
33.78%
33.56%
30.34%
26.71%
31.86%
34.44%
32.25%
34.32%
33.11%
PAT
1,605.24
549.58
695.59
548.84
122.05
865.07
424.36
311.31
287.04
268.91
195.90
PAT before Minority Interest
771.89
1,163.78
1,413.72
1,125.81
205.31
1,007.11
683.64
517.53
456.61
351.98
223.92
Minority Interest
-833.35
-614.20
-718.13
-576.97
-83.26
-142.04
-259.28
-206.22
-169.57
-83.07
-28.02
PAT Margin
11.97%
4.17%
6.37%
6.16%
4.54%
10.44%
4.24%
3.42%
3.58%
4.05%
3.76%
PAT Growth
12.19%
-20.99%
26.74%
349.68%
-85.89%
103.85%
36.31%
8.46%
6.74%
37.27%
 
EPS
85.52
29.28
37.06
29.24
6.50
46.09
22.61
16.59
15.29
14.33
10.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
4,590.58
3,943.60
3,309.59
2,763.67
3,324.17
2,827.76
1,951.03
1,659.17
1,310.08
1,027.34
Share Capital
18.77
18.77
18.75
18.75
37.47
537.43
37.38
37.33
37.26
37.13
Total Reserves
4,541.54
3,905.92
3,280.38
2,744.92
3,286.70
2,290.33
1,913.65
1,621.84
1,272.79
990.21
Non-Current Liabilities
49,998.32
41,581.52
2,233.09
2,156.16
2,031.82
14,486.98
11,951.84
10,020.43
7,837.55
6,342.48
Secured Loans
42,556.14
34,648.84
0.00
0.00
404.91
10,610.29
8,471.55
7,062.99
6,271.50
5,115.03
Unsecured Loans
4,508.58
4,508.68
0.00
0.00
0.00
2,608.70
1,989.49
1,866.08
1,301.94
872.21
Long Term Provisions
0.00
0.00
74.97
149.92
141.19
325.08
305.71
92.06
55.86
53.61
Current Liabilities
15,455.85
17,883.16
44,145.77
2,464.71
3,866.47
11,273.61
11,961.35
10,253.32
6,960.51
4,568.98
Trade Payables
702.95
856.41
1,029.89
222.57
696.64
874.85
858.58
676.99
722.86
660.21
Other Current Liabilities
6,592.56
5,649.86
4,915.91
804.52
1,615.42
7,226.55
7,537.49
6,024.40
4,173.11
2,237.12
Short Term Borrowings
8,052.75
11,289.76
38,199.97
0.00
312.97
3,062.72
3,485.48
3,297.51
1,846.35
1,327.35
Short Term Provisions
107.59
87.13
0.00
1,437.62
1,241.44
109.49
79.80
254.42
218.19
344.30
Total Liabilities
75,156.06
67,329.14
52,967.86
7,822.72
9,653.22
30,191.91
27,228.33
23,091.95
16,845.13
12,435.82
Net Block
450.41
276.98
282.13
73.17
1,336.29
1,520.78
1,318.12
1,257.72
792.18
720.06
Gross Block
722.55
411.78
346.30
173.42
2,829.38
2,968.02
2,626.15
2,414.46
1,601.72
1,443.35
Accumulated Depreciation
272.14
134.80
64.17
100.25
1,456.04
1,447.24
1,308.03
1,156.74
809.54
723.29
Non Current Assets
66,161.40
61,517.52
43,144.18
6,415.46
6,379.77
20,199.68
17,577.98
15,260.48
10,655.62
7,593.29
Capital Work in Progress
10.60
13.97
3.80
0.00
56.42
40.00
200.69
164.30
42.43
28.25
Non Current Investment
8,835.64
7,508.31
28.87
6,128.46
4,772.89
2,314.22
1,868.53
1,282.30
918.19
799.18
Long Term Loans & Adv.
392.86
291.22
232.32
213.32
207.94
16,239.90
14,098.46
12,098.58
8,533.70
5,655.37
Other Non Current Assets
1,076.16
816.27
353.10
0.51
6.23
84.78
92.18
457.58
369.12
390.43
Current Assets
8,994.66
5,811.62
9,823.68
1,407.26
3,273.45
9,992.23
9,650.35
7,831.47
6,189.51
4,842.53
Current Investments
86.00
72.92
6,210.60
436.39
368.31
351.18
247.30
405.65
212.08
104.15
Inventories
0.00
0.00
0.00
0.00
603.23
613.74
494.95
462.82
473.30
429.61
Sundry Debtors
63.21
80.36
124.62
236.49
684.95
669.81
613.94
536.25
511.68
462.55
Cash & Bank
7,314.18
3,945.47
1,208.86
397.19
1,318.01
1,060.26
1,229.66
764.00
553.55
314.75
Other Current Assets
1,531.27
1,666.48
2,145.03
292.92
298.95
7,297.24
7,064.50
5,662.75
4,438.90
3,531.47
Short Term Loans & Adv.
74.35
46.39
134.57
44.27
113.22
6,827.59
6,190.97
5,280.08
4,188.96
3,332.83
Net Current Assets
-6,461.19
-12,071.54
-34,322.09
-1,057.45
-593.02
-1,281.38
-2,311.00
-2,421.85
-771.00
273.55
Total Assets
75,156.06
67,329.14
52,967.86
7,822.72
9,653.22
30,191.91
27,228.33
23,091.95
16,845.13
12,435.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-1,914.18
-9,274.22
-6,302.18
594.13
-499.99
-1,685.19
-1,872.04
-3,228.15
-3,093.65
-2,150.58
PBT
1,805.62
2,134.79
1,694.54
294.74
1,374.18
1,003.28
789.37
673.94
535.90
334.78
Adjustment
4,926.09
3,272.78
2,968.84
-403.69
244.82
2,116.88
1,978.85
1,542.75
1,087.15
845.19
Changes in Working Capital
-4,041.26
-10,649.99
-7,742.04
825.50
-875.92
-2,484.76
-2,645.12
-3,880.36
-3,686.40
-3,222.08
Cash after chg. in Working capital
2,690.45
-5,242.42
-3,078.66
716.55
743.08
635.40
123.10
-1,663.67
-2,063.35
-2,042.11
Interest Paid
-4,708.78
-3,686.45
-2,569.67
0.00
-868.09
-1,941.53
-1,667.55
-1,332.21
0.00
0.00
Tax Paid
-781.21
-909.88
-737.63
-122.42
-374.98
-379.06
-327.59
-232.27
-106.74
-108.47
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
885.36
564.53
83.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-96.49
-93.17
-1,825.20
-653.09
443.60
-463.37
-498.85
-862.23
-263.26
75.30
Net Fixed Assets
-0.04
0.00
0.00
1,851.42
-82.83
-138.34
-170.77
-202.74
-123.60
-62.12
Net Investments
-322.65
-15.94
-26.06
547.59
61.90
-17.48
-61.68
-513.88
-19.60
-161.11
Others
226.20
-77.23
-1,799.14
-3,052.10
464.53
-307.55
-266.40
-145.61
-120.06
298.53
Cash from Financing Activity
2,427.20
12,170.62
8,287.29
-69.21
747.95
1,703.65
2,642.90
4,464.69
3,595.44
1,930.31
Net Cash Inflow / Outflow
416.53
2,803.23
159.91
-128.17
691.56
-444.91
272.01
374.31
238.53
-144.97
Opening Cash & Equivalents
3,279.16
476.43
316.52
793.04
352.16
795.07
759.88
399.83
161.30
459.72
Closing Cash & Equivalent
3,695.69
3,279.16
476.43
55.22
793.04
352.16
1,031.89
797.87
399.83
314.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
242.96
209.09
175.95
147.40
177.43
124.38
104.39
88.89
70.32
55.34
ROA
1.63%
2.35%
3.70%
2.35%
5.06%
2.38%
2.06%
2.29%
2.40%
2.61%
ROE
27.43%
39.14%
37.14%
6.74%
35.64%
31.95%
28.67%
30.76%
30.12%
24.43%
ROCE
11.21%
11.93%
19.65%
7.84%
16.48%
13.75%
13.54%
13.77%
13.73%
15.01%
Fixed Asset Turnover
23.25
28.82
34.28
1.79
2.86
3.58
3.61
3.99
4.36
3.92
Receivable days
1.99
3.42
7.40
62.56
29.83
23.42
23.05
23.88
26.77
29.04
Inventory Days
0.00
0.00
0.00
0.00
26.79
20.22
19.19
21.33
24.81
26.95
Payable days
157.25
226.95
70.76
807.22
54.39
50.18
48.63
51.79
58.96
62.05
Cash Conversion Cycle
-155.26
-223.53
-63.36
-744.65
2.23
-6.54
-6.40
-6.58
-7.39
-6.06
Total Debt/Equity
12.09
12.85
11.58
0.00
0.43
7.40
9.98
10.01
9.38
8.52
Interest Cover
1.39
1.60
1.64
951.77
2.41
1.48
1.42
1.44
1.50
1.52

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.