Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

Ratings

Rating :
69/99

BSE: 500092 | NSE: CRISIL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,199.29
  • 39.49
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,877.86
  • 1.58%
  • 12.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.70%
  • 0.31%
  • 12.37%
  • FII
  • DII
  • Others
  • 6.68%
  • 12.51%
  • 1.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 9.63
  • 11.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 9.14
  • 7.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 9.22
  • 16.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.46
  • 38.93
  • 41.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.57
  • 11.47
  • 12.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.86
  • 24.98
  • 27.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
822.26
706.02
16.46%
682.98
570.96
19.62%
668.54
528.51
26.50%
594.94
495.20
20.14%
Expenses
606.08
513.50
18.03%
531.49
424.45
25.22%
499.41
389.20
28.32%
418.67
367.70
13.86%
EBITDA
216.18
192.52
12.29%
151.49
146.51
3.40%
169.13
139.31
21.41%
176.27
127.50
38.25%
EBIDTM
26.29%
27.27%
22.18%
25.66%
25.30%
26.36%
29.63%
25.75%
Other Income
18.38
13.43
36.86%
65.25
32.84
98.69%
35.30
21.97
60.67%
20.11
13.45
49.52%
Interest
1.35
1.85
-27.03%
1.58
1.90
-16.84%
1.63
2.56
-36.33%
1.84
2.62
-29.77%
Depreciation
26.21
24.63
6.41%
26.32
26.22
0.38%
25.55
27.30
-6.41%
25.23
27.83
-9.34%
PBT
207.00
225.29
-8.12%
188.84
151.23
24.87%
177.25
131.42
34.87%
169.31
110.50
53.22%
Tax
48.98
56.66
-13.55%
40.99
38.37
6.83%
40.35
30.62
31.78%
47.69
26.98
76.76%
PAT
158.02
168.63
-6.29%
147.85
112.86
31.00%
136.90
100.80
35.81%
121.62
83.52
45.62%
PATM
19.22%
23.88%
21.65%
19.77%
20.48%
19.07%
20.44%
16.87%
EPS
21.62
23.13
-6.53%
20.25
15.50
30.65%
18.75
13.87
35.18%
16.66
11.49
45.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Net Sales
-
2,768.72
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
Net Sales Growth
-
20.34%
16.09%
14.44%
-0.96%
5.43%
7.17%
12.14%
10.10%
12.85%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
2,768.72
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
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
2,039.08
1,690.18
1,471.19
1,275.88
1,277.26
1,203.18
1,104.18
980.34
864.90
750.08
Power & Fuel Cost
-
5.62
3.95
6.33
10.76
11.70
11.25
10.31
10.48
8.56
8.23
% Of Sales
-
0.20%
0.17%
0.32%
0.62%
0.67%
0.68%
0.67%
0.76%
0.68%
0.74%
Employee Cost
-
1,552.98
1,286.91
1,068.44
877.56
887.36
845.93
787.74
693.93
592.94
515.48
% Of Sales
-
56.09%
55.94%
53.91%
50.68%
50.75%
51.01%
50.90%
50.29%
47.31%
46.41%
Manufacturing Exp.
-
36.14
19.72
26.74
31.41
32.74
24.99
24.40
22.53
21.23
19.91
% Of Sales
-
1.31%
0.86%
1.35%
1.81%
1.87%
1.51%
1.58%
1.63%
1.69%
1.79%
General & Admin Exp.
-
404.35
351.19
341.58
329.73
285.78
274.93
253.34
230.26
219.12
186.75
% Of Sales
-
14.60%
15.26%
17.24%
19.04%
16.34%
16.58%
16.37%
16.69%
17.48%
16.81%
Selling & Distn. Exp.
-
8.06
8.43
5.81
9.82
2.80
3.29
3.24
2.54
3.93
2.54
% Of Sales
-
0.29%
0.37%
0.29%
0.57%
0.16%
0.20%
0.21%
0.18%
0.31%
0.23%
Miscellaneous Exp.
-
31.93
19.98
22.29
16.60
56.88
42.79
25.15
20.60
19.11
2.54
% Of Sales
-
1.15%
0.87%
1.12%
0.96%
3.25%
2.58%
1.63%
1.49%
1.52%
1.55%
EBITDA
-
729.64
610.51
510.64
455.84
471.23
455.28
443.33
399.60
388.48
360.56
EBITDA Margin
-
26.35%
26.54%
25.77%
26.32%
26.95%
27.45%
28.65%
28.96%
30.99%
32.46%
Other Income
-
122.47
77.02
83.15
72.84
73.41
25.38
49.67
43.22
23.69
36.64
Interest
-
6.40
8.93
14.39
0.23
2.23
0.41
0.00
0.00
0.00
0.00
Depreciation
-
103.31
105.98
121.11
36.86
42.82
46.64
54.52
37.12
36.12
37.92
PBT
-
742.40
572.62
458.29
491.59
499.59
433.61
438.48
405.70
376.05
359.28
Tax
-
178.01
152.63
103.56
147.64
136.49
129.18
144.15
120.55
107.62
127.33
Tax Rate
-
23.98%
24.68%
22.60%
30.03%
27.32%
29.79%
32.87%
29.71%
28.62%
29.95%
PAT
-
564.39
465.81
354.73
343.95
363.10
304.43
294.33
285.15
268.43
297.84
PAT before Minority Interest
-
564.39
465.81
354.73
343.95
363.10
304.43
294.33
285.15
268.43
297.84
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
20.38%
20.25%
17.90%
19.86%
20.77%
18.36%
19.02%
20.66%
21.42%
26.82%
PAT Growth
-
21.16%
31.31%
3.13%
-5.27%
19.27%
3.43%
3.22%
6.23%
-9.87%
 
EPS
-
77.21
63.72
48.53
47.05
49.67
41.65
40.26
39.01
36.72
40.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Shareholder's Funds
1,791.98
1,578.42
1,311.81
1,171.92
1,136.25
1,048.57
985.37
855.76
848.35
674.50
Share Capital
7.31
7.29
7.26
7.23
7.21
7.17
7.13
7.12
7.14
7.07
Total Reserves
1,751.80
1,525.78
1,249.72
1,098.01
1,061.51
974.18
978.24
848.64
841.21
667.43
Non-Current Liabilities
15.83
1,622.10
1,403.76
1,187.81
1,069.17
-17.27
-2.52
-7.83
5.20
1.29
Secured Loans
0.00
0.00
0.00
0.04
0.08
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
28.88
1,578.76
1,283.21
1,222.54
1,118.11
12.88
13.35
9.25
9.97
7.84
Current Liabilities
943.80
819.78
827.99
560.06
519.62
428.67
385.21
446.69
381.15
446.24
Trade Payables
143.92
133.70
105.36
75.46
64.77
56.72
42.86
35.43
38.60
110.87
Other Current Liabilities
700.84
581.25
483.40
334.34
333.59
299.74
279.65
271.95
210.38
205.14
Short Term Borrowings
0.00
0.00
0.00
2.58
2.46
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
99.04
104.83
239.23
147.68
118.80
72.21
62.70
139.31
132.17
130.24
Total Liabilities
2,751.61
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
Net Block
618.98
660.82
762.52
348.88
349.93
293.46
308.74
412.57
431.91
449.25
Gross Block
1,198.11
1,149.61
1,172.12
526.96
497.17
393.15
361.43
608.42
615.83
613.75
Accumulated Depreciation
579.13
488.79
409.60
178.08
147.24
99.69
52.69
195.86
183.92
164.49
Non Current Assets
990.41
2,568.61
2,320.05
1,888.58
1,856.42
753.22
407.45
466.69
488.15
510.22
Capital Work in Progress
13.59
5.49
13.57
11.80
7.44
13.21
4.32
2.61
0.00
0.00
Non Current Investment
190.77
195.38
170.28
200.80
293.59
386.11
35.57
5.63
5.63
5.63
Long Term Loans & Adv.
164.40
1,703.48
1,368.82
1,316.12
1,198.82
55.79
52.66
42.25
48.80
47.28
Other Non Current Assets
2.67
3.44
4.86
10.98
6.64
4.65
6.16
3.64
1.81
8.06
Current Assets
1,761.20
1,451.69
1,223.51
1,031.21
868.62
706.75
960.61
827.93
746.55
611.81
Current Investments
492.65
449.46
305.74
252.25
183.03
139.33
429.52
377.73
368.89
238.72
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
758.83
398.54
307.36
199.37
284.83
260.42
207.30
195.58
140.86
119.49
Cash & Bank
321.43
294.35
278.68
345.58
207.10
131.78
177.49
151.78
154.66
189.95
Other Current Assets
188.29
77.87
143.40
125.53
193.66
175.22
146.30
102.84
82.14
63.65
Short Term Loans & Adv.
133.43
231.47
188.33
108.48
79.36
60.12
16.02
25.03
17.83
11.31
Net Current Assets
817.40
631.91
395.52
471.15
349.00
278.08
575.40
381.24
365.40
165.57
Total Assets
2,751.61
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Cash From Operating Activity
456.34
403.12
500.47
445.86
378.52
290.71
279.01
270.39
264.65
253.82
PBT
742.40
618.44
458.29
491.59
499.59
433.61
438.48
405.70
376.05
425.16
Adjustment
46.73
35.18
110.24
16.28
71.14
57.01
35.25
15.06
27.05
-45.89
Changes in Working Capital
-112.31
-53.53
56.96
83.51
-23.40
-32.28
-40.45
-20.24
-13.75
-6.74
Cash after chg. in Working capital
676.82
600.09
625.49
591.38
547.33
458.34
433.28
400.52
389.35
372.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-220.48
-196.97
-125.02
-145.52
-168.81
-167.63
-154.27
-130.13
-124.70
-118.72
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
-61.64
-88.25
-322.86
-70.97
-71.81
-176.66
-24.68
0.85
-185.15
-148.39
Net Fixed Assets
-88.91
-40.75
-160.02
-19.29
-19.00
-26.99
101.20
8.23
3.26
-2.66
Net Investments
41.37
-35.10
-36.21
23.47
-15.19
-58.72
-76.59
-2.04
-134.77
-140.46
Others
-14.10
-12.40
-126.63
-75.15
-37.62
-90.95
-49.29
-5.34
-53.64
-5.27
Cash from Financing Activity
-368.32
-291.03
-265.10
-228.94
-203.24
-186.58
-226.93
-261.69
-111.56
-82.34
Net Cash Inflow / Outflow
26.38
23.84
-87.49
145.95
103.47
-72.53
27.40
9.55
-32.07
23.09
Opening Cash & Equivalents
289.92
274.88
339.11
199.49
88.69
163.91
130.89
120.51
153.04
138.10
Closing Cash & Equivalent
319.25
289.92
274.88
339.11
199.49
88.69
163.91
130.92
121.59
153.04

Financial Ratios

Consolidated /

Standalone
Description
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Book Value (Rs.)
240.64
210.30
173.14
152.87
148.23
136.87
138.20
120.18
118.89
95.47
ROA
21.72%
12.32%
10.98%
12.19%
17.35%
21.53%
22.11%
22.55%
22.78%
28.53%
ROE
34.29%
33.39%
30.03%
31.64%
35.42%
30.96%
31.97%
33.47%
35.25%
49.50%
ROCE
44.43%
43.41%
38.02%
42.52%
45.88%
42.68%
47.63%
47.61%
49.39%
70.66%
Fixed Asset Turnover
2.36
1.98
2.33
3.38
3.93
4.40
3.19
2.25
2.04
1.83
Receivable days
85.68
55.99
46.66
51.03
56.91
51.47
47.51
44.50
37.91
38.90
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
0.00
26.79
26.42
22.63
19.45
16.20
17.58
41.08
69.91
Cash Conversion Cycle
85.68
55.99
19.88
24.61
34.28
32.02
31.32
26.91
-3.17
-31.02
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
117.00
70.25
32.85
2138.35
225.03
1058.59
0.00
0.00
0.00
0.00

News Update:


  • CRISIL completes acquisition of Peter Lee Associates
    17th Mar 2023, 15:50 PM

    Final consideration for completion of acquisition after closing adjustments amounts to AUD 6.18 million subject to customary adjustments

    Read More
  • CRISIL gets nod to acquire 100% stake in Peter Lee
    18th Feb 2023, 16:24 PM

    The acquisition is expected to be completed in three months

    Read More
  • CRISIL - Quarterly Results
    17th Feb 2023, 18:01 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.