Nifty
Sensex
:
:
16121.60
54052.61
-93.10 (-0.57%)
-236.00 (-0.43%)

Ratings

Rating :
75/99

BSE: 500092 | NSE: CRISIL

3645.60
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  3710.00
  •  3796.70
  •  3610.00
  •  3771.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66691
  •  2484.06
  •  3863.55
  •  1894.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,569.58
  • 52.60
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,275.23
  • 1.26%
  • 16.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.79%
  • 0.28%
  • 12.23%
  • FII
  • DII
  • Others
  • 6.65%
  • 6.56%
  • 7.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 6.77
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 6.04
  • 6.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 8.88
  • 10.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.14
  • 39.84
  • 39.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.80
  • 11.30
  • 11.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.24
  • 24.60
  • 24.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
594.94
495.20
20.14%
706.02
597.24
18.21%
570.96
484.99
17.73%
528.51
471.83
12.01%
Expenses
418.67
367.70
13.86%
513.50
443.16
15.87%
424.45
371.61
14.22%
389.20
355.59
9.45%
EBITDA
176.27
127.50
38.25%
192.52
154.08
24.95%
146.51
113.38
29.22%
139.31
116.24
19.85%
EBIDTM
29.63%
25.75%
27.27%
25.80%
25.66%
23.38%
26.36%
24.64%
Other Income
20.11
13.45
49.52%
13.43
14.98
-10.35%
32.84
37.02
-11.29%
21.97
12.13
81.12%
Interest
1.84
2.62
-29.77%
1.85
3.71
-50.13%
1.90
3.63
-47.66%
2.56
3.72
-31.18%
Depreciation
25.23
27.83
-9.34%
24.63
31.27
-21.23%
26.22
32.65
-19.69%
27.30
31.33
-12.86%
PBT
169.31
110.50
53.22%
225.29
134.08
68.03%
151.23
114.12
32.52%
131.42
93.32
40.83%
Tax
47.69
26.98
76.76%
56.66
24.04
135.69%
38.37
23.89
60.61%
30.62
26.98
13.49%
PAT
121.62
83.52
45.62%
168.63
110.04
53.24%
112.86
90.23
25.08%
100.80
66.34
51.94%
PATM
20.44%
16.87%
23.88%
18.42%
19.77%
18.60%
19.07%
14.06%
EPS
16.66
11.49
45.00%
23.13
15.16
52.57%
15.50
12.45
24.50%
13.87
9.15
51.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Net Sales
2,400.43
2,300.69
1,981.83
1,731.72
1,748.49
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
Net Sales Growth
17.14%
16.09%
14.44%
-0.96%
5.43%
7.17%
12.14%
10.10%
12.85%
13.59%
 
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
2,400.43
2,300.69
1,981.83
1,731.72
1,748.49
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,745.82
1,690.18
1,471.19
1,275.88
1,277.26
1,203.18
1,104.18
980.34
864.90
750.08
650.09
Power & Fuel Cost
-
3.95
6.33
10.76
11.70
11.25
10.31
10.48
8.56
8.23
7.51
% Of Sales
-
0.17%
0.32%
0.62%
0.67%
0.68%
0.67%
0.76%
0.68%
0.74%
0.77%
Employee Cost
-
1,286.91
1,068.44
877.56
887.36
845.93
787.74
693.93
592.94
515.48
439.01
% Of Sales
-
55.94%
53.91%
50.68%
50.75%
51.01%
50.90%
50.29%
47.31%
46.41%
44.90%
Manufacturing Exp.
-
19.72
26.74
31.41
32.74
24.99
24.40
22.53
21.23
19.91
17.04
% Of Sales
-
0.86%
1.35%
1.81%
1.87%
1.51%
1.58%
1.63%
1.69%
1.79%
1.74%
General & Admin Exp.
-
351.19
341.58
329.73
285.78
274.93
253.34
230.26
219.12
186.75
169.60
% Of Sales
-
15.26%
17.24%
19.04%
16.34%
16.58%
16.37%
16.69%
17.48%
16.81%
17.35%
Selling & Distn. Exp.
-
8.43
5.81
9.82
2.80
3.29
3.24
2.54
3.93
2.54
2.24
% Of Sales
-
0.37%
0.29%
0.57%
0.16%
0.20%
0.21%
0.18%
0.31%
0.23%
0.23%
Miscellaneous Exp.
-
19.98
22.29
16.60
56.88
42.79
25.15
20.60
19.11
17.17
2.24
% Of Sales
-
0.87%
1.12%
0.96%
3.25%
2.58%
1.63%
1.49%
1.52%
1.55%
1.50%
EBITDA
654.61
610.51
510.64
455.84
471.23
455.28
443.33
399.60
388.48
360.56
327.63
EBITDA Margin
27.27%
26.54%
25.77%
26.32%
26.95%
27.45%
28.65%
28.96%
30.99%
32.46%
33.51%
Other Income
88.35
77.02
83.15
72.84
73.41
25.38
49.67
43.22
23.69
36.64
20.38
Interest
8.15
8.93
14.39
0.23
2.23
0.41
0.00
0.00
0.00
0.00
0.00
Depreciation
103.38
105.98
121.11
36.86
42.82
46.64
54.52
37.12
36.12
37.92
34.32
PBT
677.25
572.62
458.29
491.59
499.59
433.61
438.48
405.70
376.05
359.28
313.69
Tax
173.34
152.63
103.56
147.64
136.49
129.18
144.15
120.55
107.62
127.33
93.29
Tax Rate
25.59%
24.68%
22.60%
30.03%
27.32%
29.79%
32.87%
29.71%
28.62%
29.95%
29.74%
PAT
503.91
465.81
354.73
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
PAT before Minority Interest
503.91
465.81
354.73
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
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
20.99%
20.25%
17.90%
19.86%
20.77%
18.36%
19.02%
20.66%
21.42%
26.82%
22.54%
PAT Growth
43.92%
31.31%
3.13%
-5.27%
19.27%
3.43%
3.22%
6.23%
-9.87%
35.14%
 
EPS
69.03
63.81
48.59
47.12
49.74
41.70
40.32
39.06
36.77
40.80
30.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Shareholder's Funds
1,578.42
1,311.81
1,171.92
1,136.25
1,048.57
985.37
855.76
848.35
674.50
528.97
Share Capital
7.29
7.26
7.23
7.21
7.17
7.13
7.12
7.14
7.07
7.02
Total Reserves
1,525.78
1,249.72
1,098.01
1,061.51
974.18
978.24
848.64
841.21
667.43
521.95
Non-Current Liabilities
1,622.10
1,403.76
1,187.81
1,069.17
-17.27
-2.52
-7.83
5.20
1.29
0.47
Secured Loans
0.00
0.00
0.04
0.08
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
1,578.76
1,283.21
1,222.54
1,118.11
12.88
13.35
9.25
9.97
7.84
0.00
Current Liabilities
819.78
827.99
560.06
519.62
428.67
385.21
446.69
381.15
446.24
436.11
Trade Payables
133.70
105.36
75.46
64.77
56.72
42.86
35.43
38.60
110.87
113.53
Other Current Liabilities
581.25
483.40
334.34
333.59
299.74
279.65
271.95
210.38
205.14
250.30
Short Term Borrowings
0.00
0.00
2.58
2.46
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
104.83
239.23
147.68
118.80
72.21
62.70
139.31
132.17
130.24
72.29
Total Liabilities
4,020.30
3,543.56
2,919.79
2,725.04
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.55
Net Block
660.82
762.52
348.88
349.93
293.46
308.74
412.57
431.91
449.25
466.78
Gross Block
1,149.61
1,172.12
526.96
497.17
393.15
361.43
608.42
615.83
613.75
599.56
Accumulated Depreciation
488.79
409.60
178.08
147.24
99.69
52.69
195.86
183.92
164.49
132.77
Non Current Assets
2,568.61
2,320.05
1,888.58
1,856.42
753.22
407.45
466.69
488.15
510.22
523.77
Capital Work in Progress
5.49
13.57
11.80
7.44
13.21
4.32
2.61
0.00
0.00
0.00
Non Current Investment
195.38
170.28
200.80
293.59
386.11
35.57
5.63
5.63
5.63
6.64
Long Term Loans & Adv.
1,703.48
1,368.82
1,316.12
1,198.82
55.79
52.66
42.25
48.80
47.28
44.33
Other Non Current Assets
3.44
4.86
10.98
6.64
4.65
6.16
3.64
1.81
8.06
6.01
Current Assets
1,451.69
1,223.51
1,031.21
868.62
706.75
960.61
827.93
746.55
611.81
441.79
Current Investments
449.46
305.74
252.25
183.03
139.33
429.52
377.73
368.89
238.72
108.43
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
398.54
307.36
199.37
284.83
260.42
207.30
195.58
140.86
119.49
117.23
Cash & Bank
294.35
278.68
345.58
207.10
131.78
177.49
151.78
154.66
189.95
152.80
Other Current Assets
309.34
143.40
125.53
114.30
175.22
146.30
102.84
82.14
63.65
63.33
Short Term Loans & Adv.
231.47
188.33
108.48
79.36
60.12
16.02
25.03
17.83
11.31
17.20
Net Current Assets
631.91
395.52
471.15
349.00
278.08
575.40
381.24
365.40
165.57
5.68
Total Assets
4,020.30
3,543.56
2,919.79
2,725.04
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Cash From Operating Activity
403.12
500.47
445.86
378.52
290.71
279.01
270.39
264.65
253.82
223.26
PBT
618.44
458.29
491.59
499.59
433.61
438.48
405.70
376.05
425.16
313.69
Adjustment
35.18
110.24
16.28
71.14
57.01
35.25
15.06
27.05
-45.89
26.12
Changes in Working Capital
-53.53
56.96
83.51
-23.40
-32.28
-40.45
-20.24
-13.75
-6.74
-26.81
Cash after chg. in Working capital
600.09
625.49
591.38
547.33
458.34
433.28
400.52
389.35
372.54
312.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-196.97
-125.02
-145.52
-168.81
-167.63
-154.27
-130.13
-124.70
-118.72
-89.73
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
-88.25
-322.86
-70.97
-71.81
-176.66
-24.68
0.85
-185.15
-148.39
-118.18
Net Fixed Assets
-40.75
-160.02
-19.29
-19.00
-26.99
101.20
8.23
3.26
-2.66
-8.26
Net Investments
-35.10
-36.21
23.47
-15.19
-58.72
-76.59
-2.04
-134.77
-140.46
-123.27
Others
-12.40
-126.63
-75.15
-37.62
-90.95
-49.29
-5.34
-53.64
-5.27
13.35
Cash from Financing Activity
-291.03
-265.10
-228.94
-203.24
-186.58
-226.93
-261.69
-111.56
-82.34
-110.74
Net Cash Inflow / Outflow
23.84
-87.49
145.95
103.47
-72.53
27.40
9.55
-32.07
23.09
-5.66
Opening Cash & Equivalents
274.88
339.11
199.49
88.69
163.91
130.89
120.51
153.04
138.10
93.78
Closing Cash & Equivalent
289.92
274.88
339.11
199.49
88.69
163.91
130.92
121.59
153.04
138.10

Financial Ratios

Consolidated /

Standalone
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Book Value (Rs.)
210.30
173.14
152.87
148.23
136.87
138.20
120.18
118.89
95.47
75.31
ROA
12.32%
10.98%
12.19%
17.35%
21.53%
22.11%
22.55%
22.78%
28.53%
26.62%
ROE
33.39%
30.03%
31.64%
35.42%
30.96%
31.97%
33.47%
35.25%
49.50%
46.55%
ROCE
43.41%
38.02%
42.52%
45.88%
42.68%
47.63%
47.61%
49.39%
70.66%
66.26%
Fixed Asset Turnover
1.98
2.33
3.38
3.93
4.40
3.19
2.25
2.04
1.83
2.09
Receivable days
55.99
46.66
51.03
56.91
51.47
47.51
44.50
37.91
38.90
39.13
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
26.79
26.42
22.63
19.45
16.20
17.58
41.08
69.91
76.13
Cash Conversion Cycle
55.99
19.88
24.61
34.28
32.02
31.32
26.91
-3.17
-31.02
-37.00
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
70.25
32.85
2138.35
225.03
1058.59
0.00
0.00
0.00
0.00
0.00

News Update:


  • Crisil reports 46% rise in Q1 consolidated net profit
    22nd Apr 2022, 12:12 PM

    Total consolidated income of the company increased by 20.92% at Rs 615.05 crore for March quarter

    Read More
  • CRISIL - Quarterly Results
    15th Feb 2022, 21:49 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.