Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Ratings

Rating :
60/99

BSE: 500092 | NSE: CRISIL

2787.65
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2848.20
  •  2861.15
  •  2751.20
  •  2831.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75463
  •  2101.83
  •  3330.00
  •  1564.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,263.57
  • 52.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,984.89
  • 1.19%
  • 14.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.99%
  • 0.26%
  • 12.13%
  • FII
  • DII
  • Others
  • 6.81%
  • 11.49%
  • 2.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 5.07
  • 4.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.88
  • 2.87
  • 1.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.56
  • 3.80
  • -0.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.37
  • 39.68
  • 34.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 11.38
  • 10.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.99
  • 24.14
  • 21.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
528.51
471.83
12.01%
495.20
427.77
15.76%
597.24
464.29
28.64%
484.99
435.88
11.27%
Expenses
389.20
355.59
9.45%
367.70
312.19
17.78%
443.16
342.75
29.30%
371.61
322.85
15.10%
EBITDA
139.31
116.24
19.85%
127.50
115.58
10.31%
154.08
121.54
26.77%
113.38
113.03
0.31%
EBIDTM
26.36%
24.64%
25.75%
27.02%
25.80%
26.18%
23.38%
25.93%
Other Income
21.97
12.13
81.12%
13.45
30.38
-55.73%
14.98
19.96
-24.95%
37.02
43.82
-15.52%
Interest
2.56
3.72
-31.18%
2.62
3.33
-21.32%
3.71
0.07
5,200.00%
3.63
0.07
5,085.71%
Depreciation
27.30
31.33
-12.86%
27.83
25.86
7.62%
31.27
9.33
235.16%
32.65
8.80
271.02%
PBT
131.42
93.32
40.83%
110.50
116.77
-5.37%
134.08
132.10
1.50%
114.12
147.98
-22.88%
Tax
30.62
26.98
13.49%
26.98
28.65
-5.83%
24.04
36.77
-34.62%
23.89
42.85
-44.25%
PAT
100.80
66.34
51.94%
83.52
88.12
-5.22%
110.04
95.33
15.43%
90.23
105.13
-14.17%
PATM
19.07%
14.06%
16.87%
20.60%
18.42%
20.53%
18.60%
24.12%
EPS
13.87
9.15
51.58%
11.49
12.15
-5.43%
15.16
13.19
14.94%
12.45
14.54
-14.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Net Sales
2,105.94
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
806.96
Net Sales Growth
17.01%
14.44%
-0.96%
5.43%
7.17%
12.14%
10.10%
12.85%
13.59%
21.16%
 
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
2,105.94
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
806.96
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,571.67
1,471.19
1,275.88
1,277.26
1,203.18
1,104.18
980.34
864.90
750.08
650.09
544.55
Power & Fuel Cost
-
6.33
10.76
11.70
11.25
10.31
10.48
8.56
8.23
7.51
6.41
% Of Sales
-
0.32%
0.62%
0.67%
0.68%
0.67%
0.76%
0.68%
0.74%
0.77%
0.79%
Employee Cost
-
1,068.44
877.56
887.36
845.93
787.74
693.93
592.94
515.48
439.01
352.33
% Of Sales
-
53.91%
50.68%
50.75%
51.01%
50.90%
50.29%
47.31%
46.41%
44.90%
43.66%
Manufacturing Exp.
-
26.74
31.41
32.74
24.99
24.40
22.53
21.23
19.91
17.04
17.40
% Of Sales
-
1.35%
1.81%
1.87%
1.51%
1.58%
1.63%
1.69%
1.79%
1.74%
2.16%
General & Admin Exp.
-
341.58
329.73
285.78
274.93
253.34
230.26
219.12
186.75
169.60
156.30
% Of Sales
-
17.24%
19.04%
16.34%
16.58%
16.37%
16.69%
17.48%
16.81%
17.35%
19.37%
Selling & Distn. Exp.
-
5.81
9.82
2.80
3.29
3.24
2.54
3.93
2.54
2.24
2.47
% Of Sales
-
0.29%
0.57%
0.16%
0.20%
0.21%
0.18%
0.31%
0.23%
0.23%
0.31%
Miscellaneous Exp.
-
22.29
16.60
56.88
42.79
25.15
20.60
19.11
17.17
14.69
2.47
% Of Sales
-
1.12%
0.96%
3.25%
2.58%
1.63%
1.49%
1.52%
1.55%
1.50%
1.19%
EBITDA
534.27
510.64
455.84
471.23
455.28
443.33
399.60
388.48
360.56
327.63
262.41
EBITDA Margin
25.37%
25.77%
26.32%
26.95%
27.45%
28.65%
28.96%
30.99%
32.46%
33.51%
32.52%
Other Income
87.42
83.15
72.84
73.41
25.38
49.67
43.22
23.69
36.64
20.38
42.82
Interest
12.52
14.39
0.23
2.23
0.41
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
119.05
121.11
36.86
42.82
46.64
54.52
37.12
36.12
37.92
34.32
29.83
PBT
490.12
458.29
491.59
499.59
433.61
438.48
405.70
376.05
359.28
313.69
275.39
Tax
105.53
103.56
147.64
136.49
129.18
144.15
120.55
107.62
127.33
93.29
68.98
Tax Rate
21.53%
22.60%
30.03%
27.32%
29.79%
32.87%
29.71%
28.62%
29.95%
29.74%
25.05%
PAT
384.59
354.73
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
PAT before Minority Interest
384.59
354.73
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
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
18.26%
17.90%
19.86%
20.77%
18.36%
19.02%
20.66%
21.42%
26.82%
22.54%
25.58%
PAT Growth
8.36%
3.13%
-5.27%
19.27%
3.43%
3.22%
6.23%
-9.87%
35.14%
6.77%
 
EPS
52.90
48.79
47.31
49.94
41.87
40.49
39.22
36.92
40.97
30.32
28.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Shareholder's Funds
1,311.81
1,171.92
1,136.25
1,048.57
985.37
855.76
848.35
674.50
528.97
417.90
Share Capital
7.26
7.23
7.21
7.17
7.13
7.12
7.14
7.07
7.02
7.01
Total Reserves
1,249.72
1,098.01
1,061.51
974.18
978.24
848.64
841.21
667.43
521.95
410.89
Non-Current Liabilities
1,403.76
1,187.81
1,069.17
-17.27
-2.52
-7.83
5.20
1.29
0.47
7.99
Secured Loans
0.00
0.04
0.08
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
1,283.21
1,222.54
1,118.11
12.88
13.35
9.25
9.97
7.84
0.00
0.00
Current Liabilities
827.99
560.06
519.62
428.67
385.21
446.69
381.15
446.24
436.11
264.14
Trade Payables
105.36
75.46
64.77
56.72
42.86
35.43
38.60
110.87
113.53
95.76
Other Current Liabilities
483.40
334.34
333.59
299.74
279.65
271.95
210.38
205.14
250.30
115.06
Short Term Borrowings
0.00
2.58
2.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
239.23
147.68
118.80
72.21
62.70
139.31
132.17
130.24
72.29
53.31
Total Liabilities
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
690.03
Net Block
762.52
348.88
349.93
293.46
308.74
412.57
431.91
449.25
466.78
226.26
Gross Block
1,172.12
526.96
497.17
393.15
361.43
608.42
615.83
613.75
599.56
334.37
Accumulated Depreciation
409.60
178.08
147.24
99.69
52.69
195.86
183.92
164.49
132.77
108.12
Non Current Assets
2,320.05
1,888.58
1,856.42
753.22
407.45
466.69
488.15
510.22
523.77
280.76
Capital Work in Progress
13.57
11.80
7.44
13.21
4.32
2.61
0.00
0.00
0.00
0.58
Non Current Investment
170.28
200.80
293.59
386.11
35.57
5.63
5.63
5.63
6.64
5.63
Long Term Loans & Adv.
1,368.82
1,316.12
1,198.82
55.79
52.66
42.25
48.80
47.28
44.33
39.84
Other Non Current Assets
4.86
10.98
6.64
4.65
6.16
3.64
1.81
8.06
6.01
8.46
Current Assets
1,223.51
1,031.21
868.62
706.75
960.61
827.93
746.55
611.81
441.79
409.26
Current Investments
305.74
252.25
183.03
139.33
429.52
377.73
368.89
238.72
108.43
10.23
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
307.36
199.37
284.83
260.42
207.30
195.58
140.86
119.49
117.23
92.42
Cash & Bank
278.68
345.58
207.10
131.78
177.49
151.78
154.66
189.95
152.80
254.16
Other Current Assets
331.73
125.53
114.30
115.10
146.30
102.84
82.14
63.65
63.33
52.45
Short Term Loans & Adv.
188.33
108.48
79.36
60.12
16.02
25.03
17.83
11.31
17.20
10.54
Net Current Assets
395.52
471.15
349.00
278.08
575.40
381.24
365.40
165.57
5.68
145.13
Total Assets
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
690.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Cash From Operating Activity
500.47
445.86
378.52
290.71
279.01
270.39
264.65
253.82
223.26
260.39
PBT
458.29
491.59
499.59
433.61
438.48
405.70
376.05
425.16
313.69
275.39
Adjustment
110.24
16.28
71.14
57.01
35.25
15.06
27.05
-45.89
26.12
9.08
Changes in Working Capital
56.96
83.51
-23.40
-32.28
-40.45
-20.24
-13.75
-6.74
-26.81
44.73
Cash after chg. in Working capital
625.49
591.38
547.33
458.34
433.28
400.52
389.35
372.54
312.99
329.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-125.02
-145.52
-168.81
-167.63
-154.27
-130.13
-124.70
-118.72
-89.73
-68.81
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
-322.86
-70.97
-71.81
-176.66
-24.68
0.85
-185.15
-148.39
-118.18
-58.81
Net Fixed Assets
-160.02
-19.29
-19.00
-26.99
101.20
8.23
3.26
-2.66
-8.26
-16.13
Net Investments
-36.21
23.47
-15.19
-58.72
-76.59
-2.04
-134.77
-140.46
-123.27
9.10
Others
-126.63
-75.15
-37.62
-90.95
-49.29
-5.34
-53.64
-5.27
13.35
-51.78
Cash from Financing Activity
-265.10
-228.94
-203.24
-186.58
-226.93
-261.69
-111.56
-82.34
-110.74
-167.43
Net Cash Inflow / Outflow
-87.49
145.95
103.47
-72.53
27.40
9.55
-32.07
23.09
-5.66
34.15
Opening Cash & Equivalents
339.11
199.49
88.69
163.91
130.89
120.51
153.04
138.10
93.78
59.53
Closing Cash & Equivalent
274.88
339.11
199.49
88.69
163.91
130.92
121.59
153.04
138.10
93.78

Financial Ratios

Consolidated /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Book Value (Rs.)
173.14
152.87
148.23
136.87
138.20
120.18
118.89
95.47
75.31
59.65
ROA
10.98%
12.19%
17.35%
21.53%
22.11%
22.55%
22.78%
28.53%
26.62%
32.15%
ROE
30.03%
31.64%
35.42%
30.96%
31.97%
33.47%
35.25%
49.50%
46.55%
50.82%
ROCE
38.02%
42.52%
45.88%
42.68%
47.63%
47.61%
49.39%
70.66%
66.26%
67.80%
Fixed Asset Turnover
2.33
3.38
3.93
4.40
3.19
2.25
2.04
1.83
2.09
2.51
Receivable days
46.66
51.03
56.91
51.47
47.51
44.50
37.91
38.90
39.13
45.46
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
26.79
26.42
22.63
19.45
16.20
17.58
41.08
69.91
76.13
77.34
Cash Conversion Cycle
19.88
24.61
34.28
32.02
31.32
26.91
-3.17
-31.02
-37.00
-31.88
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
32.85
2138.35
225.03
1058.59
0.00
0.00
0.00
0.00
0.00
0.00

News Update:


  • CRISIL reports 52% rise in Q2 consolidated net profit
    21st Jul 2021, 10:53 AM

    Total consolidated income of the company increased by 13.74% at Rs 550.48 crore

    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.