Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Ratings

Rating :
70/99

BSE: 500092 | NSE: CRISIL

1930.60
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1825.00
  •  1947.50
  •  1825.00
  •  1834.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  84607
  •  1614.39
  •  2068.00
  •  1052.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,942.63
  • 41.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,599.72
  • 1.67%
  • 10.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.20%
  • 0.34%
  • 12.55%
  • FII
  • DII
  • Others
  • 6.25%
  • 11.69%
  • 1.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.67
  • 4.65
  • 1.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 2.67
  • 0.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 3.82
  • 4.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.92
  • 40.86
  • 34.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.67
  • 11.97
  • 10.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.44
  • 24.96
  • 22.09

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
484.99
435.88
11.27%
471.83
415.76
13.49%
427.77
415.79
2.88%
464.29
467.03
-0.59%
Expenses
371.61
322.55
15.21%
355.59
319.13
11.42%
316.66
301.43
5.05%
342.75
346.83
-1.18%
EBITDA
113.38
113.33
0.04%
116.24
96.63
20.29%
111.11
114.36
-2.84%
121.54
120.20
1.11%
EBIDTM
23.38%
26.00%
24.64%
23.24%
14.01%
27.50%
26.18%
25.74%
Other Income
37.02
43.52
-14.94%
12.13
12.25
-0.98%
34.85
7.09
391.54%
19.96
29.43
-32.18%
Interest
3.63
0.07
5,085.71%
3.72
0.04
9,200.00%
3.33
0.05
6,560.00%
0.07
1.01
-93.07%
Depreciation
32.65
8.80
271.02%
31.33
9.63
225.34%
25.86
9.10
184.18%
9.33
11.69
-20.19%
PBT
114.12
147.98
-22.88%
93.32
99.21
-5.94%
116.77
112.30
3.98%
132.10
136.93
-3.53%
Tax
23.89
42.85
-44.25%
26.98
32.36
-16.63%
28.65
35.66
-19.66%
36.77
23.18
58.63%
PAT
90.23
105.13
-14.17%
66.34
66.85
-0.76%
88.12
76.64
14.98%
95.33
113.75
-16.19%
PATM
18.60%
24.12%
14.06%
16.08%
7.11%
18.43%
20.53%
24.36%
EPS
12.45
14.50
-14.14%
9.15
9.22
-0.76%
12.15
10.57
14.95%
13.15
15.69
-16.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
1,848.88
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
Net Sales Growth
6.60%
-0.96%
5.43%
7.17%
12.14%
10.10%
12.85%
13.59%
21.16%
28.41%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-2,795.22
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
GP Margin
-151.18%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,386.61
1,275.88
1,277.26
1,203.18
1,104.18
980.34
864.90
750.08
650.09
544.55
413.33
Power & Fuel Cost
-
10.76
11.70
11.25
10.31
10.48
8.56
8.23
7.51
6.41
5.82
% Of Sales
-
0.62%
0.67%
0.68%
0.67%
0.76%
0.68%
0.74%
0.77%
0.79%
0.93%
Employee Cost
-
877.56
887.36
845.93
787.74
693.93
592.94
515.48
439.01
352.33
255.72
% Of Sales
-
50.68%
50.75%
51.01%
50.90%
50.29%
47.31%
46.41%
44.90%
43.66%
40.69%
Manufacturing Exp.
-
31.41
32.74
24.99
24.40
22.53
21.23
19.91
17.04
17.40
14.62
% Of Sales
-
1.81%
1.87%
1.51%
1.58%
1.63%
1.69%
1.79%
1.74%
2.16%
2.33%
General & Admin Exp.
-
329.01
285.83
274.93
253.34
230.26
219.12
186.75
169.60
156.30
121.60
% Of Sales
-
19.00%
16.35%
16.58%
16.37%
16.69%
17.48%
16.81%
17.35%
19.37%
19.35%
Selling & Distn. Exp.
-
9.82
2.80
3.29
3.24
2.54
3.93
2.54
2.24
2.47
2.45
% Of Sales
-
0.57%
0.16%
0.20%
0.21%
0.18%
0.31%
0.23%
0.23%
0.31%
0.39%
Miscellaneous Exp.
-
17.32
56.83
42.79
25.15
20.60
19.11
17.17
14.69
9.64
2.45
% Of Sales
-
1.00%
3.25%
2.58%
1.63%
1.49%
1.52%
1.55%
1.50%
1.19%
2.09%
EBITDA
462.27
455.84
471.23
455.28
443.33
399.60
388.48
360.56
327.63
262.41
215.11
EBITDA Margin
25.00%
26.32%
26.95%
27.45%
28.65%
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
Other Income
103.96
72.84
73.41
25.38
49.67
43.22
23.69
36.64
20.38
42.82
73.03
Interest
10.75
0.23
2.23
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
99.17
36.86
42.82
46.64
54.52
37.12
36.12
37.92
34.32
29.83
21.26
PBT
456.31
491.59
499.59
433.61
438.48
405.70
376.05
359.28
313.69
275.39
266.89
Tax
116.29
147.64
136.49
129.18
144.15
120.55
107.62
127.33
93.29
68.98
58.68
Tax Rate
25.48%
30.03%
27.32%
29.79%
32.87%
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
PAT
340.02
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
PAT before Minority Interest
340.02
343.95
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
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
18.39%
19.86%
20.77%
18.36%
19.02%
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
PAT Growth
-6.17%
-5.27%
19.27%
3.43%
3.22%
6.23%
-9.87%
35.14%
6.77%
-0.86%
 
EPS
46.90
47.44
50.08
41.99
40.60
39.33
37.02
41.08
30.40
28.47
28.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
1,171.92
1,136.25
1,048.57
985.37
855.76
848.35
674.50
528.97
417.90
394.45
Share Capital
7.23
7.21
7.17
7.13
7.12
7.14
7.07
7.02
7.01
7.10
Total Reserves
1,098.01
1,061.51
974.18
978.24
848.64
841.21
667.43
521.95
410.89
387.36
Non-Current Liabilities
1,187.81
-35.18
-17.27
-2.52
-7.83
5.20
1.29
0.47
7.99
-14.23
Secured Loans
0.04
0.08
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
1,222.54
13.76
12.88
13.35
9.25
9.97
7.84
0.00
0.00
0.00
Current Liabilities
560.06
475.93
428.67
385.21
446.69
381.15
446.24
436.11
264.14
213.93
Trade Payables
75.46
64.77
56.72
42.86
35.43
38.60
110.87
113.53
95.76
78.00
Other Current Liabilities
334.34
333.59
299.74
279.65
271.95
210.38
205.14
250.30
115.06
89.69
Short Term Borrowings
2.58
2.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
147.68
75.11
72.21
62.70
139.31
132.17
130.24
72.29
53.31
46.24
Total Liabilities
2,919.79
1,577.00
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.55
690.03
594.15
Net Block
348.88
349.93
293.46
308.74
412.57
431.91
449.25
466.78
226.26
224.82
Gross Block
526.96
497.17
393.15
361.43
608.42
615.83
613.75
599.56
334.37
309.89
Accumulated Depreciation
178.08
147.24
99.69
52.69
195.86
183.92
164.49
132.77
108.12
85.07
Non Current Assets
1,888.58
752.07
753.22
407.45
466.69
488.15
510.22
523.77
280.76
241.11
Capital Work in Progress
11.80
7.44
13.21
4.32
2.61
0.00
0.00
0.00
0.58
0.09
Non Current Investment
200.80
293.59
386.11
35.57
5.63
5.63
5.63
6.64
5.63
16.20
Long Term Loans & Adv.
1,316.12
94.47
55.79
52.66
42.25
48.80
47.28
44.33
39.84
0.00
Other Non Current Assets
10.98
6.64
4.65
6.16
3.64
1.81
8.06
6.01
8.46
0.00
Current Assets
1,031.21
824.93
706.75
960.61
827.93
746.55
611.81
441.79
409.26
353.04
Current Investments
252.25
183.03
139.33
429.52
377.73
368.89
238.72
108.43
10.23
10.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
199.37
284.83
260.42
207.30
195.58
140.86
119.49
117.23
92.42
108.59
Cash & Bank
345.58
207.00
131.78
177.49
151.78
154.66
189.95
152.80
254.16
161.31
Other Current Assets
234.01
114.30
115.10
130.28
102.84
82.14
63.65
63.33
52.45
73.14
Short Term Loans & Adv.
108.48
35.77
60.12
16.02
25.03
17.83
11.31
17.20
10.54
51.01
Net Current Assets
471.15
349.00
278.08
575.40
381.24
365.40
165.57
5.68
145.13
139.11
Total Assets
2,919.79
1,577.00
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.56
690.02
594.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
445.86
378.52
290.71
279.01
270.39
264.65
253.82
223.26
260.39
146.24
PBT
491.59
499.59
433.61
438.48
405.70
376.05
425.16
313.69
275.39
266.89
Adjustment
16.28
71.14
57.01
35.25
15.06
27.05
-45.89
26.12
9.08
-39.93
Changes in Working Capital
83.51
-23.40
-32.28
-40.45
-20.24
-13.75
-6.74
-26.81
44.73
-15.68
Cash after chg. in Working capital
591.38
547.33
458.34
433.28
400.52
389.35
372.54
312.99
329.21
211.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-145.52
-168.81
-167.63
-154.27
-130.13
-124.70
-118.72
-89.73
-68.81
-65.04
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
-70.97
-73.07
-176.66
-24.68
0.85
-185.15
-148.39
-118.18
-58.81
70.16
Net Fixed Assets
-19.29
-19.00
-26.99
101.20
8.23
3.26
-2.66
-8.26
-16.13
-3.90
Net Investments
23.47
-15.19
-58.72
-76.59
-2.04
-134.77
-140.46
-123.27
9.10
63.98
Others
-75.15
-38.88
-90.95
-49.29
-5.34
-53.64
-5.27
13.35
-51.78
10.08
Cash from Financing Activity
-228.94
-201.98
-186.58
-226.93
-261.69
-111.56
-82.34
-110.74
-167.43
-247.76
Net Cash Inflow / Outflow
145.95
103.47
-72.53
27.40
9.55
-32.07
23.09
-5.66
34.15
-31.36
Opening Cash & Equivalents
199.49
88.69
163.91
130.89
120.51
153.04
138.10
93.78
59.53
90.96
Closing Cash & Equivalent
339.11
199.49
88.69
163.91
130.92
121.59
153.04
138.10
93.78
59.53

Financial Ratios

Consolidated /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
152.87
148.23
136.87
138.20
120.18
118.89
95.47
75.31
59.65
55.58
ROA
12.19%
23.91%
21.53%
22.11%
22.55%
22.78%
28.53%
26.62%
32.15%
34.19%
ROE
31.64%
35.42%
30.96%
31.97%
33.47%
35.25%
49.50%
46.55%
50.82%
50.28%
ROCE
42.52%
45.88%
42.68%
47.63%
47.61%
49.39%
70.66%
66.26%
67.80%
64.44%
Fixed Asset Turnover
3.38
3.93
4.40
3.19
2.25
2.04
1.83
2.09
2.51
2.54
Receivable days
51.03
56.91
51.47
47.51
44.50
37.91
38.90
39.13
45.46
58.31
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
26.42
22.63
19.45
16.20
17.58
41.08
69.91
76.13
77.34
98.20
Cash Conversion Cycle
24.61
34.28
32.02
31.32
26.91
-3.17
-31.02
-37.00
-31.88
-39.89
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
2138.35
225.03
1058.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00

News Update:


  • CRISIL reports 14% fall in Q3 consolidated net profit
    21st Oct 2020, 12:14 PM

    Total consolidated income of the company increased by 8.82% at Rs 522.01 crore for quarter ended September 30, 2020

    Read More
  • CRISIL - Quarterly Results
    21st Jul 2020, 20:47 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.