Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Diesel Engines

Rating :
45/99

BSE: 500480 | NSE: CUMMINSIND

298.65
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  311.00
  •  314.95
  •  296.45
  •  308.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1396809
  •  4235.99
  •  801.05
  •  296.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,547.46
  • 12.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,122.00
  • 5.51%
  • 1.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.00%
  • 0.79%
  • 9.13%
  • FII
  • DII
  • Others
  • 6.28%
  • 31.40%
  • 1.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.12
  • 5.13
  • 3.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 3.30
  • 1.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.99
  • -1.67
  • -0.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.31
  • 31.40
  • 29.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 2.95
  • 2.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.82
  • 22.17
  • 20.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,456.35
0.00
0
1,320.92
0.00
0
1,351.72
0.00
0
1,349.25
0.00
0
Expenses
1,239.90
0.00
0
1,167.27
0.00
0
1,200.10
0.00
0
1,174.94
0.00
0
EBITDA
216.45
0.00
0
153.65
0.00
0
151.62
0.00
0
174.31
0.00
0
EBIDTM
14.86%
0.00%
11.63%
0.00%
11.22%
0.00%
12.92%
0.00%
Other Income
62.92
0.00
0
64.51
0.00
0
63.04
0.00
0
59.73
0.00
0
Interest
4.83
0.00
0
5.73
0.00
0
5.38
0.00
0
4.64
0.00
0
Depreciation
30.01
0.00
0
29.75
0.00
0
29.56
0.00
0
28.18
0.00
0
PBT
228.48
0.00
0
182.68
0.00
0
179.72
0.00
0
201.22
0.00
0
Tax
58.17
0.00
0
32.70
0.00
0
57.91
0.00
0
73.95
0.00
0
PAT
170.31
0.00
0
149.98
0.00
0
121.81
0.00
0
127.27
0.00
0
PATM
11.69%
0.00%
11.35%
0.00%
9.01%
0.00%
9.43%
0.00%
EPS
7.21
0.00
0
6.60
0.00
0
5.50
0.00
0
5.64
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
5,478.24
5,697.31
5,111.89
5,106.38
4,720.16
4,916.08
3,558.77
2,691.71
2,156.83
1,806.92
1,490.25
Net Sales Growth
0.00%
11.45%
0.11%
8.18%
-3.99%
38.14%
32.21%
24.80%
19.36%
21.25%
 
Cost Of Goods Sold
3,566.31
3,619.91
3,264.45
3,281.57
2,962.99
3,021.74
2,374.98
1,825.16
1,388.51
1,172.89
990.78
Gross Profit
1,911.93
2,077.40
1,847.44
1,824.81
1,757.17
1,894.34
1,183.79
866.55
768.32
634.04
499.47
GP Margin
34.90%
36.46%
36.14%
35.74%
37.23%
38.53%
33.26%
32.19%
35.62%
35.09%
33.52%
Total Expenditure
4,782.21
4,832.69
4,379.56
4,305.27
3,950.03
4,100.87
3,029.28
2,317.83
1,811.41
1,554.08
1,313.90
Power & Fuel Cost
-
29.56
30.53
29.27
33.13
38.74
25.54
23.76
26.88
20.52
17.78
% Of Sales
-
0.52%
0.60%
0.57%
0.70%
0.79%
0.72%
0.88%
1.25%
1.14%
1.19%
Employee Cost
-
561.91
511.25
445.28
421.08
422.11
229.52
177.50
153.54
139.44
117.19
% Of Sales
-
9.86%
10.00%
8.72%
8.92%
8.59%
6.45%
6.59%
7.12%
7.72%
7.86%
Manufacturing Exp.
-
182.56
170.60
164.31
145.86
166.84
162.56
122.93
98.88
84.94
74.47
% Of Sales
-
3.20%
3.34%
3.22%
3.09%
3.39%
4.57%
4.57%
4.58%
4.70%
5.00%
General & Admin Exp.
-
300.46
272.99
268.34
280.30
361.25
193.03
124.53
100.66
101.08
85.53
% Of Sales
-
5.27%
5.34%
5.25%
5.94%
7.35%
5.42%
4.63%
4.67%
5.59%
5.74%
Selling & Distn. Exp.
-
114.89
104.28
99.17
86.83
82.08
30.23
36.19
34.01
31.86
19.10
% Of Sales
-
2.02%
2.04%
1.94%
1.84%
1.67%
0.85%
1.34%
1.58%
1.76%
1.28%
Miscellaneous Exp.
-
23.40
25.46
17.33
19.84
8.11
13.41
7.76
8.93
3.35
19.10
% Of Sales
-
0.41%
0.50%
0.34%
0.42%
0.16%
0.38%
0.29%
0.41%
0.19%
0.61%
EBITDA
696.03
864.62
732.33
801.11
770.13
815.21
529.49
373.88
345.42
252.84
176.35
EBITDA Margin
12.71%
15.18%
14.33%
15.69%
16.32%
16.58%
14.88%
13.89%
16.02%
13.99%
11.83%
Other Income
250.20
239.50
161.89
144.44
120.40
207.67
121.96
105.54
70.80
49.20
60.22
Interest
20.58
16.77
15.19
17.07
9.80
1.75
3.43
2.54
6.46
4.52
4.13
Depreciation
117.50
111.10
94.38
85.47
81.36
86.46
48.16
38.30
38.10
39.04
40.64
PBT
792.10
976.25
784.65
843.01
799.37
934.67
599.86
438.58
371.66
258.49
191.79
Tax
222.73
326.28
214.73
187.84
171.00
177.24
173.83
139.60
124.06
90.19
65.29
Tax Rate
28.12%
33.42%
25.54%
22.28%
21.39%
18.96%
28.08%
31.83%
33.38%
34.89%
34.04%
PAT
569.37
649.97
626.04
655.17
628.37
757.43
445.24
298.98
247.59
168.30
126.51
PAT before Minority Interest
569.37
649.97
626.04
655.17
628.37
757.43
445.24
298.98
247.59
168.30
126.51
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
10.39%
11.41%
12.25%
12.83%
13.31%
15.41%
12.51%
11.11%
11.48%
9.31%
8.49%
PAT Growth
0.00%
3.82%
-4.45%
4.27%
-17.04%
70.12%
48.92%
20.76%
47.11%
33.03%
 
Unadjusted EPS
24.95
26.79
25.68
26.56
26.02
27.85
23.38
16.41
13.53
9.27
6.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
4,282.98
4,118.60
3,871.10
3,608.90
3,088.82
1,485.23
1,234.05
1,020.67
852.62
763.69
Share Capital
55.44
55.44
55.44
55.44
55.44
39.60
39.60
39.60
39.60
39.60
Total Reserves
4,227.54
4,063.16
3,815.66
3,553.46
3,033.38
1,445.63
1,194.45
981.07
813.02
724.09
Non-Current Liabilities
243.16
140.20
127.32
151.16
2,020.08
4.52
19.35
25.03
44.02
76.34
Secured Loans
0.00
0.00
0.00
0.00
0.00
27.96
34.31
12.47
11.86
38.39
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.09
22.84
32.29
32.47
Long Term Provisions
74.67
44.40
57.10
69.72
1,936.55
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,534.13
1,455.98
1,215.92
902.43
1,298.20
798.50
720.60
504.14
410.24
356.40
Trade Payables
825.41
759.53
608.67
556.36
653.34
558.97
517.31
338.33
285.18
238.52
Other Current Liabilities
225.83
287.16
212.85
230.66
248.13
65.34
51.53
39.81
22.96
21.45
Short Term Borrowings
312.59
256.84
252.14
3.00
2.74
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
170.30
152.45
142.26
112.41
393.99
174.19
151.75
125.99
102.10
96.43
Total Liabilities
6,060.27
5,714.78
5,214.34
4,662.49
6,407.10
2,288.25
1,974.00
1,549.84
1,306.88
1,196.43
Net Block
1,287.10
1,289.82
1,233.80
1,290.97
1,307.28
257.20
243.68
176.14
183.64
209.06
Gross Block
2,177.83
2,125.28
2,004.51
1,995.63
1,973.01
699.52
667.26
565.92
550.50
539.93
Accumulated Depreciation
890.73
835.46
770.71
704.66
665.73
442.32
423.58
389.78
366.86
330.87
Non Current Assets
2,631.70
2,484.69
2,526.18
2,371.76
3,861.66
449.99
482.20
381.29
355.03
373.80
Capital Work in Progress
158.53
38.68
463.25
519.22
171.27
58.04
31.10
34.32
9.35
3.83
Non Current Investment
953.50
933.59
466.79
204.52
104.44
134.75
207.42
170.83
162.04
160.90
Long Term Loans & Adv.
232.57
222.60
362.34
357.05
2,278.67
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,428.57
3,230.09
2,688.16
2,290.73
2,545.44
1,838.26
1,491.80
1,168.55
951.85
822.63
Current Investments
242.72
506.01
663.24
284.09
431.09
306.98
279.32
148.31
110.31
69.20
Inventories
632.85
544.38
569.79
606.64
740.61
497.10
379.92
341.84
278.44
280.64
Sundry Debtors
1,283.59
1,338.18
963.67
945.75
980.45
706.66
581.35
446.31
405.40
336.32
Cash & Bank
738.05
470.89
129.30
89.95
91.24
50.02
24.46
55.25
12.78
10.70
Other Current Assets
531.36
110.05
119.77
82.40
302.05
277.50
226.74
176.84
144.93
125.78
Short Term Loans & Adv.
427.50
260.58
242.39
281.90
291.88
268.07
214.81
164.07
134.84
116.41
Net Current Assets
1,894.44
1,774.11
1,472.24
1,388.30
1,247.24
1,039.76
771.20
664.41
541.61
466.23
Total Assets
6,060.27
5,714.78
5,214.34
4,662.49
6,407.10
2,288.25
1,974.00
1,549.84
1,306.88
1,196.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
549.21
631.90
748.20
695.54
589.49
233.25
278.58
213.98
163.31
-10.25
PBT
1,068.89
926.55
843.01
799.37
934.67
619.06
438.58
371.66
258.49
198.71
Adjustment
-43.37
-71.99
55.29
59.72
-56.41
13.37
13.86
30.19
34.64
26.19
Changes in Working Capital
-238.88
-39.18
37.05
5.58
-78.34
-203.99
-23.60
-75.55
-29.00
-162.71
Cash after chg. in Working capital
786.64
815.38
935.35
864.67
799.92
428.44
428.85
326.29
264.14
62.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-237.43
-183.48
-187.15
-169.13
-210.43
-195.19
-150.26
-112.31
-100.82
-72.44
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
16.24
-133.99
-486.78
-212.40
-145.85
10.66
-208.54
-64.48
-35.42
86.65
Net Fixed Assets
-171.70
304.79
47.87
-457.27
-1,312.24
-93.64
-104.11
-41.83
-16.01
Net Investments
266.48
-304.50
-641.72
131.47
-65.77
32.88
-149.57
-33.68
-32.69
Others
-78.54
-134.28
107.07
113.40
1,232.16
71.42
45.14
11.03
13.28
Cash from Financing Activity
-521.03
-469.56
-226.46
-470.98
-444.29
-223.31
-100.84
-107.03
-125.82
-84.29
Net Cash Inflow / Outflow
44.42
28.35
34.96
12.16
-0.65
20.60
-30.80
42.47
2.08
-7.89
Opening Cash & Equivalents
152.32
123.95
85.37
75.48
87.51
29.43
55.25
12.78
10.70
18.60
Closing Cash & Equivalent
195.46
152.32
123.95
85.37
86.86
50.02
24.46
55.25
12.78
10.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
154.51
148.58
139.65
130.19
111.43
53.58
44.52
36.82
30.76
27.55
ROA
11.04%
11.46%
13.27%
11.35%
17.42%
20.89%
16.97%
17.33%
13.45%
10.97%
ROE
15.47%
15.67%
17.52%
18.76%
33.12%
32.75%
26.52%
26.43%
20.83%
17.01%
ROCE
22.14%
20.14%
22.24%
24.14%
40.67%
44.76%
37.96%
38.73%
30.38%
24.26%
Fixed Asset Turnover
2.65
2.51
2.73
2.57
3.96
5.74
4.92
4.32
3.61
3.00
Receivable days
83.98
80.93
63.85
68.94
58.15
59.90
61.77
64.40
68.70
68.18
Inventory Days
37.71
39.18
39.34
48.22
42.66
40.79
43.38
46.90
51.78
56.44
Payable days
62.13
60.21
52.06
58.72
54.62
59.33
58.87
53.22
52.98
55.00
Cash Conversion Cycle
59.57
59.90
51.13
58.43
46.19
41.36
46.29
58.08
67.50
69.62
Total Debt/Equity
0.07
0.06
0.07
0.00
0.00
0.02
0.03
0.03
0.05
0.09
Interest Cover
59.21
56.35
50.39
82.57
535.10
181.72
173.78
58.56
58.18
47.44

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.