Nifty
Sensex
:
:
8378.00
28824.28
-282.25 (-3.26%)
-991.31 (-3.32%)

Ratings

Rating :
75/99

BSE: 500092 | NSE: CRISIL

1274.35
27-Mar-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1451.65
  •  1477.00
  •  1250.00
  •  1399.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65633
  •  883.92
  •  2068.00
  •  1052.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,272.98
  • 26.96
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,068.57
  • 2.34%
  • 7.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.40%
  • 0.52%
  • 12.90%
  • FII
  • DII
  • Others
  • 5.72%
  • 11.78%
  • 1.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 6.88
  • 4.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 3.94
  • 1.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 6.23
  • 7.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.92
  • 42.82
  • 37.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 12.61
  • 10.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.43
  • 26.64
  • 23.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
464
467
-1%
436
425
2%
416
436
-5%
416
420
-1%
Expenses
343
347
-1%
323
313
3%
319
328
-3%
301
299
1%
EBITDA
122
120
1%
113
112
1%
97
108
-11%
114
121
-6%
EBIDTM
26%
26%
26%
26%
23%
25%
28%
29%
Other Income
20
29
-32%
44
29
51%
12
17
-29%
7
8
-7%
Interest
0
1
-93%
0
0
0
0
1
-94%
0
1
-91%
Depreciation
9
12
-20%
9
10
-14%
10
10
-7%
9
10
-13%
PBT
132
137
-4%
148
130
13%
99
114
-13%
112
118
-5%
Tax
37
23
59%
43
40
6%
32
37
-13%
36
36
0%
PAT
95
114
-16%
105
90
17%
67
77
-13%
77
82
-7%
PATM
21%
24%
24%
21%
16%
18%
18%
20%
EPS
13.19
15.78
-16%
14.54
12.50
16%
9.25
10.74
-14%
10.62
11.47
-7%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
1,731.72
1,748.49
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
Net Sales Growth
-0.96%
5.43%
7.17%
12.14%
10.10%
12.85%
13.59%
21.16%
28.41%
16.97%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,731.72
1,748.49
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,285.86
1,277.26
1,203.18
1,104.18
980.34
864.90
750.08
650.09
544.55
413.33
337.97
Power & Fuel Cost
-
11.70
11.25
10.31
10.48
8.56
8.23
7.51
6.41
5.82
5.43
% Of Sales
-
0.67%
0.68%
0.67%
0.76%
0.68%
0.74%
0.77%
0.79%
0.93%
1.01%
Employee Cost
-
887.36
845.93
787.74
693.93
592.94
515.48
439.01
352.33
255.72
205.97
% Of Sales
-
50.75%
51.01%
50.90%
50.29%
47.31%
46.41%
44.90%
43.66%
40.69%
38.34%
Manufacturing Exp.
-
32.74
24.99
24.40
22.53
21.23
19.91
17.04
17.40
14.62
13.07
% Of Sales
-
1.87%
1.51%
1.58%
1.63%
1.69%
1.79%
1.74%
2.16%
2.33%
2.43%
General & Admin Exp.
-
285.83
274.93
253.34
230.26
219.12
186.75
169.60
156.30
121.60
99.87
% Of Sales
-
16.35%
16.58%
16.37%
16.69%
17.48%
16.81%
17.35%
19.37%
19.35%
18.59%
Selling & Distn. Exp.
-
2.80
3.29
3.24
2.54
3.93
2.54
2.24
2.47
2.45
1.75
% Of Sales
-
0.16%
0.20%
0.21%
0.18%
0.31%
0.23%
0.23%
0.31%
0.39%
0.33%
Miscellaneous Exp.
-
56.83
42.79
25.15
20.60
19.11
17.17
14.69
9.64
13.12
1.75
% Of Sales
-
3.25%
2.58%
1.63%
1.49%
1.52%
1.55%
1.50%
1.19%
2.09%
2.21%
EBITDA
445.86
471.23
455.28
443.33
399.60
388.48
360.56
327.63
262.41
215.11
199.30
EBITDA Margin
25.75%
26.95%
27.45%
28.65%
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
37.09%
Other Income
82.82
73.41
25.38
49.67
43.22
23.69
36.64
20.38
42.82
73.03
23.00
Interest
0.23
2.23
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
36.86
42.82
46.64
54.52
37.12
36.12
37.92
34.32
29.83
21.26
14.85
PBT
491.59
499.59
433.61
438.48
405.70
376.05
359.28
313.69
275.39
266.89
207.46
Tax
147.64
136.49
129.18
144.15
120.55
107.62
127.33
93.29
68.98
58.68
46.68
Tax Rate
30.03%
27.32%
29.79%
32.87%
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
22.50%
PAT
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
160.78
PAT before Minority Interest
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
160.78
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
19.86%
20.77%
18.36%
19.02%
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
29.93%
PAT Growth
-5.27%
19%
3%
3%
6%
-10%
35%
7%
-1%
29%
 
Unadjusted EPS
47.60
50.50
42.58
41.30
40.03
37.83
42.27
31.42
29.09
285.09
222.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
1,136.25
1,048.57
985.37
855.76
848.35
674.50
528.97
417.90
394.45
433.81
Share Capital
7.21
7.17
7.13
7.12
7.14
7.07
7.02
7.01
7.10
7.22
Total Reserves
1,061.51
974.18
978.24
848.64
841.21
667.43
521.95
410.89
387.36
426.59
Non-Current Liabilities
-35.18
-17.27
-2.52
-7.83
5.20
1.29
0.47
7.99
-14.23
-10.07
Secured Loans
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.76
12.88
13.35
9.25
9.97
7.84
0.00
0.00
0.00
0.00
Current Liabilities
475.93
428.67
385.21
446.69
381.15
446.24
436.11
264.14
213.93
200.23
Trade Payables
64.77
56.72
42.86
35.43
38.60
110.87
113.53
95.76
78.00
85.60
Other Current Liabilities
333.59
299.74
279.65
271.95
210.38
205.14
250.30
115.06
89.69
75.92
Short Term Borrowings
2.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
75.11
72.21
62.70
139.31
132.17
130.24
72.29
53.31
46.24
38.71
Total Liabilities
1,577.00
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.55
690.03
594.15
623.97
Net Block
349.93
293.46
308.74
412.57
431.91
449.25
466.78
226.26
224.82
120.10
Gross Block
497.17
393.15
361.43
608.42
615.83
613.75
599.56
334.37
309.89
184.37
Accumulated Depreciation
147.24
99.69
52.69
195.86
183.92
164.49
132.77
108.12
85.07
64.27
Non Current Assets
752.07
753.22
407.45
466.69
488.15
510.22
523.77
280.76
241.11
189.93
Capital Work in Progress
7.44
13.21
4.32
2.61
0.00
0.00
0.00
0.58
0.09
63.67
Non Current Investment
293.59
386.11
35.57
5.63
5.63
5.63
6.64
5.63
16.20
6.16
Long Term Loans & Adv.
94.47
55.79
52.66
42.25
48.80
47.28
44.33
39.84
0.00
0.00
Other Non Current Assets
6.64
4.65
6.16
3.64
1.81
8.06
6.01
8.46
0.00
0.00
Current Assets
824.93
706.75
960.61
827.93
746.55
611.81
441.79
409.26
353.04
434.04
Current Investments
183.03
139.33
429.52
377.73
368.89
238.72
108.43
10.23
10.00
111.36
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
284.83
260.42
207.30
195.58
140.86
119.49
117.23
92.42
108.59
92.21
Cash & Bank
207.00
131.78
177.49
151.78
154.66
189.95
152.80
254.16
161.31
157.57
Other Current Assets
150.07
115.10
130.28
77.81
82.14
63.65
63.33
52.45
73.14
72.90
Short Term Loans & Adv.
35.77
60.12
16.02
25.03
17.83
11.31
17.20
10.54
51.01
61.81
Net Current Assets
349.00
278.08
575.40
381.24
365.40
165.57
5.68
145.13
139.11
233.81
Total Assets
1,577.00
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.56
690.02
594.15
623.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
378.52
290.71
279.01
270.39
264.65
253.82
223.26
260.39
146.24
174.19
PBT
499.59
433.61
438.48
405.70
376.05
425.16
313.69
275.39
266.89
207.46
Adjustment
71.14
57.01
35.25
15.06
27.05
-45.89
26.12
9.08
-39.93
4.26
Changes in Working Capital
-23.40
-32.28
-40.45
-20.24
-13.75
-6.74
-26.81
44.73
-15.68
5.93
Cash after chg. in Working capital
547.33
458.34
433.28
400.52
389.35
372.54
312.99
329.21
211.28
217.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-168.81
-167.63
-154.27
-130.13
-124.70
-118.72
-89.73
-68.81
-65.04
-43.46
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-73.07
-176.66
-24.68
0.85
-185.15
-148.39
-118.18
-58.81
70.16
-34.32
Net Fixed Assets
-19.00
-26.99
101.20
8.23
3.26
-2.66
-8.26
-16.13
-3.90
-54.50
Net Investments
-15.19
-58.72
-76.59
-2.04
-134.77
-140.46
-123.27
9.10
63.98
5.00
Others
-38.88
-90.95
-49.29
-5.34
-53.64
-5.27
13.35
-51.78
10.08
15.18
Cash from Financing Activity
-201.98
-186.58
-226.93
-261.69
-111.56
-82.34
-110.74
-167.43
-247.76
-92.85
Net Cash Inflow / Outflow
103.47
-72.53
27.40
9.55
-32.07
23.09
-5.66
34.15
-31.36
47.03
Opening Cash & Equivalents
88.69
163.91
130.89
120.51
153.04
138.10
93.78
59.53
90.96
43.93
Closing Cash & Equivalent
199.49
88.69
163.91
130.92
121.59
153.04
138.10
93.78
59.53
90.96

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
148.23
136.87
138.20
120.18
118.89
95.47
75.31
59.65
55.58
60.04
ROA
23.91%
21.53%
22.11%
22.55%
22.78%
28.53%
26.62%
32.15%
34.19%
28.34%
ROE
35.42%
30.96%
31.97%
33.47%
35.25%
49.50%
46.55%
50.82%
50.28%
40.64%
ROCE
45.88%
42.68%
47.63%
47.61%
49.39%
70.66%
66.26%
67.80%
64.44%
52.43%
Fixed Asset Turnover
3.93
4.40
3.19
2.25
2.04
1.83
2.09
2.51
2.54
2.87
Receivable days
56.91
51.47
47.51
44.50
37.91
38.90
39.13
45.46
58.31
57.53
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
22.63
19.45
16.20
17.58
41.08
69.91
76.13
77.34
98.20
105.47
Cash Conversion Cycle
34.28
32.02
31.32
26.91
-3.17
-31.02
-37.00
-31.88
-39.89
-47.94
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
225.03
1058.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

News Update:


  • CRISIL acquires Greenwich Associates LLC
    26th Feb 2020, 09:45 AM

    Consequently, Greenwich has become a wholly owned subsidiary of the company

    Read More
  • CRISIL - Quarterly Results
    11th Feb 2020, 19:39 PM

    Read More

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.