Nifty

:

15763.05

Sensex

:

52586.84

-15.40 (-0.10%)
-66.23 (-0.13%)

Login

Nifty
Sensex

:
:

15763.05
52586.84

-15.40 (-0.10%)
-66.23 (-0.13%)

CRISIL Ltd.

Ratings

Rating :

60/99

BSE: 500092 | NSE: CRISIL

Watchlist

NSE BSE

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

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 252.34 214.19 17.81% 245.93 210.87 16.63% 235.46 215.55 9.24% 228.26 203.09 12.39%
Expenses 193.19 169.35 14.08% 181.42 167.55 8.28% 184.59 201.24 -8.27% 183.65 183.41 0.13%
EBITDA 59.15 44.84 31.91% 64.51 43.32 48.92% 50.87 14.31 255.49% 44.61 19.68 126.68%
EBIDTM 23.44% 20.93% 26.23% 20.54% 21.60% 6.64% 19.54% 9.69%
Other Income 68.26 15.98 327.16% 147.26 32.24 356.76% 19.08 17.34 10.03% 40.01 86.47 -53.73%
Interest 1.86 1.75 6.29% 1.88 1.82 3.30% 1.69 0.00 0 1.68 0.00 0
Depreciation 13.49 16.10 -16.21% 13.75 16.39 -16.11% 17.69 5.88 200.85% 15.50 6.08 154.93%
PBT 112.06 42.97 160.79% 196.14 57.35 242.01% 50.57 25.77 96.24% 67.44 100.07 -32.61%
Tax 18.45 11.39 61.98% 14.86 12.65 17.47% 10.41 10.58 -1.61% 17.16 29.04 -40.91%
PAT 93.61 31.58 196.42% 181.28 44.70 305.55% 40.16 15.19 164.38% 50.28 71.03 -29.21%
PATM 37.10% 14.74% 73.71% 21.20% 17.06% 7.05% 22.03% 34.97%
EPS 12.88 4.34 196.77% 24.94 6.15 305.53% 5.52 2.09 164.11% 6.92 9.77 -29.17%

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

Right to Left

Description TTM Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Net Sales 961.99 888.78 1,178.68 1,181.99 1,177.38 1,129.64 956.10 903.37 789.28 736.60 639.16 Net Sales Growth 14.02% -24.60% -0.28% 0.39% 4.23% 18.15% 5.84% 14.45% 7.15% 15.25% 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 961.99 888.78 1,178.68 1,181.99 1,177.38 1,129.64 956.10 903.37 789.28 736.60 639.16 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 742.85 701.78 906.69 860.44 850.32 777.08 651.31 604.10 519.61 465.04 413.02 Power & Fuel Cost - 4.93 8.66 10.42 10.24 9.44 9.54 7.61 7.16 6.42 5.75 % Of Sales - 0.55% 0.73% 0.88% 0.87% 0.84% 1.00% 0.84% 0.91% 0.87% 0.90% Employee Cost - 436.34 428.29 504.19 498.49 455.13 362.68 328.71 294.04 273.26 245.00 % Of Sales - 49.09% 36.34% 42.66% 42.34% 40.29% 37.93% 36.39% 37.25% 37.10% 38.33% Manufacturing Exp. - 21.12 23.69 27.02 20.48 20.72 17.08 14.50 14.72 13.24 14.18 % Of Sales - 2.38% 2.01% 2.29% 1.74% 1.83% 1.79% 1.61% 1.86% 1.80% 2.22% General & Admin Exp. - 225.21 431.88 285.76 289.68 265.02 245.12 237.67 190.30 158.96 139.54 % Of Sales - 25.34% 36.64% 24.18% 24.60% 23.46% 25.64% 26.31% 24.11% 21.58% 21.83% Selling & Distn. Exp. - 0.39 0.28 1.06 0.94 1.41 0.54 1.66 1.08 1.06 1.34 % Of Sales - 0.04% 0.02% 0.09% 0.08% 0.12% 0.06% 0.18% 0.14% 0.14% 0.21% Miscellaneous Exp. - 13.79 13.89 31.99 30.49 25.36 16.36 13.95 12.31 12.09 1.34 % Of Sales - 1.55% 1.18% 2.71% 2.59% 2.24% 1.71% 1.54% 1.56% 1.64% 1.13% EBITDA 219.14 187.00 271.99 321.55 327.06 352.56 304.79 299.27 269.67 271.56 226.14 EBITDA Margin 22.78% 21.04% 23.08% 27.20% 27.78% 31.21% 31.88% 33.13% 34.17% 36.87% 35.38% Other Income 274.61 114.51 132.11 89.91 47.92 44.29 44.60 32.04 42.90 22.65 43.01 Interest 7.11 8.45 0.00 1.18 0.41 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 60.43 74.73 26.26 29.71 28.52 28.51 24.03 23.92 23.22 23.92 21.68 PBT 426.21 218.33 377.84 380.57 346.05 368.34 325.35 307.39 289.34 270.28 247.47 Tax 60.88 51.61 111.55 103.04 108.79 128.05 103.35 91.88 107.52 77.42 60.96 Tax Rate 14.28% 23.64% 29.52% 27.08% 31.44% 34.76% 31.77% 29.89% 27.66% 28.64% 24.63% PAT 365.33 166.72 266.29 277.53 237.26 240.29 222.01 215.51 281.18 192.86 186.51 PAT before Minority Interest 365.33 166.72 266.29 277.53 237.26 240.29 222.01 215.51 281.18 192.86 186.51 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 37.98% 18.76% 22.59% 23.48% 20.15% 21.27% 23.22% 23.86% 35.62% 26.18% 29.18% PAT Growth 124.82% -37.39% -4.05% 16.97% -1.26% 8.23% 3.02% -23.36% 45.79% 3.40% EPS 50.25 22.93 36.63 38.17 32.64 33.05 30.54 29.64 38.68 26.53 25.65

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

Right to Left

Description Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Shareholder's Funds 695.32 758.75 808.93 811.70 823.43 675.14 727.39 608.84 454.47 365.21 Share Capital 7.26 7.23 7.21 7.17 7.13 7.12 7.14 7.07 7.02 7.01 Total Reserves 633.23 684.84 734.19 737.31 816.30 668.02 720.25 601.77 447.44 358.21 Non-Current Liabilities 1,272.01 1,131.81 1,023.95 -10.69 -0.59 -9.86 0.87 5.26 2.35 5.07 Secured Loans 0.00 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 1,217.38 1,154.80 1,061.61 12.88 13.53 8.89 10.27 7.50 0.00 0.00 Current Liabilities 548.13 334.18 301.56 288.14 251.60 299.88 282.25 269.91 208.84 223.86 Trade Payables 54.95 67.58 52.07 46.82 33.95 22.34 30.10 62.31 67.17 77.35 Other Current Liabilities 437.61 209.73 194.68 187.93 170.16 153.73 136.04 92.57 77.05 98.70 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 55.57 56.87 54.81 53.39 47.49 123.81 116.11 115.03 64.62 47.81 Total Liabilities 2,515.46 2,224.74 2,134.44 1,089.15 1,074.44 965.16 1,010.51 884.01 665.66 594.14 Net Block 145.93 39.16 48.72 50.53 60.82 59.15 70.83 83.64 96.66 101.10 Gross Block 307.34 145.31 133.25 107.22 89.91 192.90 201.26 204.52 201.86 193.16 Accumulated Depreciation 161.41 106.15 84.53 56.69 29.09 133.74 130.43 120.88 105.20 92.05 Non Current Assets 1,804.38 1,667.38 1,658.77 617.07 338.85 356.73 407.77 415.57 394.26 277.54 Capital Work in Progress 9.79 11.80 4.57 11.60 1.92 0.13 0.00 0.00 0.00 0.44 Non Current Investment 379.21 383.73 476.42 512.94 162.40 151.39 151.39 150.58 150.72 108.41 Long Term Loans & Adv. 1,265.66 1,222.42 1,122.85 37.87 107.68 143.56 184.22 180.32 146.49 67.17 Other Non Current Assets 3.79 10.27 6.21 4.13 6.03 2.50 1.32 1.04 0.39 0.42 Current Assets 711.08 557.36 475.67 472.08 735.59 608.43 602.74 468.42 271.40 316.61 Current Investments 292.98 252.25 183.03 131.32 423.14 357.56 355.52 221.56 80.96 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 117.23 153.43 164.82 161.44 187.05 135.13 126.59 153.01 108.36 84.99 Cash & Bank 99.43 72.94 51.00 43.26 25.83 43.48 58.63 41.89 37.45 200.46 Other Current Assets 201.44 49.87 37.33 45.23 99.57 72.26 62.00 51.96 44.63 31.15 Short Term Loans & Adv. 92.44 28.87 39.49 90.83 35.55 43.64 36.53 28.00 28.21 14.25 Net Current Assets 162.95 223.18 174.11 183.94 483.99 308.55 320.49 198.52 62.56 92.74 Total Assets 2,515.46 2,224.74 2,134.44 1,089.15 1,074.44 965.16 1,010.51 883.99 665.66 594.15

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

Right to Left

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 386.90 265.34 279.42 273.66 202.02 207.89 260.03 146.37 148.61 238.50 PBT 218.33 377.84 380.57 346.05 368.34 325.35 307.39 388.71 270.28 247.47 Adjustment 46.52 -46.09 35.43 18.72 13.76 0.46 8.02 -79.98 21.56 3.96 Changes in Working Capital 174.63 38.15 -8.76 49.74 -46.34 -10.61 49.75 -59.95 -59.99 46.17 Cash after chg. in Working capital 439.48 369.90 407.24 414.51 335.76 315.20 365.15 248.78 231.85 297.59 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -52.58 -104.56 -127.82 -140.85 -133.74 -107.31 -105.12 -102.41 -83.24 -59.09 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 -118.51 -17.63 -79.27 -76.38 0.83 49.31 -134.34 -73.89 -65.91 -41.86 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 77.72 -21.81 -45.08 9.33 -23.78 43.12 -2.83 69.23 65.62 -34.83 Cash from Financing Activity -241.92 -224.09 -194.93 -175.88 -226.93 -261.69 -111.56 -82.21 -110.62 -167.34 Net Cash Inflow / Outflow 26.47 23.62 5.22 21.40 -24.08 -4.50 14.12 -9.74 -27.91 29.31 Opening Cash & Equivalents 71.27 47.74 42.21 20.80 35.07 39.51 26.24 35.95 63.60 34.40 Closing Cash & Equivalent 97.75 71.27 47.74 42.21 20.80 35.07 40.58 26.24 35.95 63.60

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

Right to Left

Description Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11
Book Value (Rs.) 88.22 95.72 102.83 103.83 115.49 94.81 101.94 86.17 64.71 52.13 ROA 7.03% 12.22% 17.22% 21.93% 23.56% 22.47% 22.75% 36.29% 30.62% 33.43% ROE 25.02% 37.15% 37.36% 30.26% 32.07% 31.66% 32.26% 52.89% 47.06% 51.26% ROCE 31.19% 48.20% 47.11% 42.38% 49.16% 46.40% 46.01% 73.11% 65.95% 68.01% Fixed Asset Turnover 3.93 8.46 9.83 11.95 7.99 4.85 4.45 3.88 3.73 3.45 Receivable days 55.58 49.28 50.37 54.02 52.05 49.96 56.49 60.43 47.91 51.80 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 41.39 44.63 31.42 26.28 19.87 23.03 44.67 69.14 82.57 86.83 Cash Conversion Cycle 14.19 4.65 18.96 27.74 32.18 26.93 11.81 -8.71 -34.67 -35.04 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 26.84 0.00 323.52 845.02 0.00 0.00 0.00 0.00 0.00 0.00

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

Top Investors:

life insurance corporation of india

general insurance corporation of india

jhunjhunwala rakesh radheshyam

jhunjhunwala rekha rakesh

the brown capital management international small company fund

qualified institutional buyer

Annual Reports:

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.

Feedback