Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Finance - NBFC

Rating :
60/99

BSE: 532922 | NSE: EDELWEISS

103.05
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  103.85
  •  110.50
  •  101.70
  •  103.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8796780
  •  9360.90
  •  270.45
  •  94.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,661.12
  • 11.19
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49,734.00
  • 1.35%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.93%
  • 2.85%
  • 19.11%
  • FII
  • DII
  • Others
  • 1.26%
  • 3.16%
  • 40.69%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.45
  • 22.71
  • -7.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.46
  • 22.04
  • 11.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.77
  • 26.12
  • 18.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.98
  • 16.49
  • 22.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.46
  • 3.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 10.11
  • 10.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
2,512.69
2,435.47
3.17%
2,936.48
2,581.18
13.77%
2,775.68
2,205.46
25.85%
2,650.03
2,017.24
31.37%
Expenses
1,107.39
921.76
20.14%
1,274.79
1,238.86
2.90%
1,087.24
860.53
26.35%
1,004.32
742.05
35.34%
EBITDA
1,405.30
1,513.71
-7.16%
1,661.69
1,342.32
23.79%
1,688.44
1,344.93
25.54%
1,645.71
1,275.19
29.06%
EBIDTM
55.93%
62.15%
56.59%
52.00%
60.83%
60.98%
62.10%
63.21%
Other Income
33.24
40.67
-18.27%
5.58
4.99
11.82%
15.01
18.77
-20.03%
22.56
12.99
73.67%
Interest
1,188.09
1,109.84
7.05%
1,221.04
1,014.34
20.38%
1,212.81
992.00
22.26%
1,178.54
950.04
24.05%
Depreciation
47.32
26.88
76.04%
40.60
35.28
15.08%
32.83
23.00
42.74%
31.32
23.07
35.76%
PBT
203.13
417.66
-51.36%
405.63
297.69
36.26%
457.81
348.70
31.29%
458.41
315.07
45.49%
Tax
68.64
158.84
-56.79%
159.31
84.54
88.44%
199.65
130.06
53.51%
181.54
134.19
35.29%
PAT
134.49
258.82
-48.04%
246.32
213.15
15.56%
258.16
218.64
18.08%
276.87
180.88
53.07%
PATM
5.35%
10.63%
8.39%
8.26%
9.30%
9.91%
10.45%
8.97%
EPS
1.41
2.84
-50.35%
2.62
2.76
-5.07%
2.42
2.58
-6.20%
2.92
2.17
34.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
10,874.88
10,793.84
10,586.46
13,560.96
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
1,441.49
1,118.11
Net Sales Growth
17.70%
1.96%
-21.93%
153.48%
37.89%
43.16%
21.83%
27.79%
20.77%
28.92%
 
Cost Of Goods Sold
0.00
0.00
1,938.08
6,929.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
10,874.88
10,793.84
8,648.38
6,631.85
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
1,441.49
1,118.11
GP Margin
100.00%
100%
81.69%
48.90%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,473.74
4,299.45
5,564.65
9,728.37
2,082.62
1,481.29
1,117.32
807.24
678.49
544.62
587.53
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.04
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.49%
0%
Employee Cost
-
1,649.99
1,354.91
1,102.15
882.13
708.63
458.02
363.91
271.21
235.42
158.16
% Of Sales
-
15.29%
12.80%
8.13%
16.49%
18.26%
16.90%
16.36%
15.58%
16.33%
14.15%
Manufacturing Exp.
-
1,362.26
889.43
719.72
248.32
199.33
141.53
128.93
108.24
117.83
150.06
% Of Sales
-
12.62%
8.40%
5.31%
4.64%
5.14%
5.22%
5.80%
6.22%
8.17%
13.42%
General & Admin Exp.
-
714.21
586.55
479.20
369.18
251.82
169.11
178.43
177.94
141.96
92.83
% Of Sales
-
6.62%
5.54%
3.53%
6.90%
6.49%
6.24%
8.02%
10.22%
9.85%
8.30%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
572.99
795.68
498.17
583.00
321.51
348.65
135.97
121.11
49.40
0.00
% Of Sales
-
5.31%
7.52%
3.67%
10.90%
8.29%
12.86%
6.11%
6.96%
3.43%
16.68%
EBITDA
6,401.14
6,494.39
5,021.81
3,832.59
3,267.34
2,398.51
1,592.85
1,417.33
1,062.36
896.87
530.58
EBITDA Margin
58.86%
60.17%
47.44%
28.26%
61.07%
61.82%
58.77%
63.71%
61.03%
62.22%
47.45%
Other Income
76.39
95.14
37.62
26.75
14.15
14.58
9.32
6.75
8.19
6.39
8.75
Interest
4,800.48
4,718.39
3,529.52
2,809.70
2,620.09
1,831.55
1,210.67
1,113.33
829.65
532.85
194.28
Depreciation
152.07
131.63
111.69
106.44
90.23
71.64
52.41
51.43
42.19
20.40
12.25
PBT
1,524.98
1,739.51
1,418.23
943.21
571.16
509.90
339.09
259.32
198.70
350.01
332.80
Tax
609.14
699.34
559.85
394.73
235.38
201.70
134.61
88.15
68.09
103.10
87.92
Tax Rate
39.94%
40.20%
39.48%
41.85%
41.21%
39.56%
39.70%
33.99%
34.27%
29.46%
26.42%
PAT
915.84
990.97
886.20
594.55
366.73
310.57
207.84
178.46
127.74
233.01
229.16
PAT before Minority Interest
863.09
1,040.17
858.38
548.48
335.79
308.20
204.49
171.17
130.61
246.91
244.88
Minority Interest
-52.75
-49.20
27.82
46.07
30.94
2.37
3.35
7.29
-2.87
-13.90
-15.72
PAT Margin
8.42%
9.18%
8.37%
4.38%
6.85%
8.00%
7.67%
8.02%
7.34%
16.16%
20.50%
PAT Growth
5.09%
11.82%
49.05%
62.12%
18.08%
49.43%
16.46%
39.71%
-45.18%
1.68%
 
Unadjusted EPS
9.37
11.28
10.11
7.26
5.01
4.09
2.86
2.35
1.69
3.10
30.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
7,676.98
6,673.15
4,329.45
3,674.86
3,160.56
2,890.15
2,457.58
2,636.00
2,439.96
2,257.37
Share Capital
88.78
91.55
83.26
81.40
79.17
76.91
71.89
75.68
75.20
37.54
Total Reserves
7,541.53
6,579.10
4,242.10
3,591.40
3,077.14
2,812.73
2,382.12
2,557.82
2,362.62
2,217.94
Non-Current Liabilities
38,630.89
29,528.13
18,124.39
10,677.06
8,341.21
3,669.26
2,029.88
1,097.47
446.12
2,653.54
Secured Loans
36,500.55
25,213.40
15,684.56
9,184.64
7,234.66
3,240.35
1,600.08
707.46
461.69
725.95
Unsecured Loans
2,367.66
2,092.65
1,302.85
919.00
863.14
310.00
380.00
370.00
0.00
1,987.87
Long Term Provisions
0.00
1,576.09
1,041.75
531.23
298.62
140.19
72.22
34.42
29.01
0.00
Current Liabilities
16,707.08
26,048.94
21,200.19
21,756.19
18,510.88
11,213.50
11,472.42
10,546.80
12,071.62
1,142.93
Trade Payables
1,975.28
2,187.98
2,085.36
1,650.73
1,314.79
872.28
1,023.03
783.33
4,078.13
412.18
Other Current Liabilities
6,886.07
8,357.49
6,816.71
5,832.54
3,310.05
1,479.17
1,418.63
633.44
684.88
159.66
Short Term Borrowings
7,669.44
14,924.86
11,839.41
13,861.22
13,583.00
8,725.68
8,973.75
9,047.21
7,223.45
0.00
Short Term Provisions
176.28
578.60
458.70
411.71
303.04
136.37
57.02
82.82
85.16
571.09
Total Liabilities
64,052.96
63,339.50
44,612.49
36,804.98
30,383.53
18,138.61
16,193.19
14,519.05
15,073.20
6,267.04
Net Block
950.32
711.64
636.79
664.16
559.40
481.27
496.06
559.95
227.34
35.43
Gross Block
1,165.39
1,183.58
1,037.29
991.76
803.87
652.97
642.93
662.87
309.58
73.72
Accumulated Depreciation
215.08
471.94
400.50
327.60
244.47
171.69
146.87
102.92
82.24
38.30
Non Current Assets
1,741.12
24,739.63
18,228.47
11,729.20
10,026.08
5,880.48
4,328.40
3,455.27
3,116.05
133.94
Capital Work in Progress
43.68
42.16
100.96
30.28
106.44
53.12
2.15
101.89
390.18
23.45
Non Current Investment
314.45
6,699.12
6,041.39
2,000.91
1,602.65
872.41
808.66
731.61
235.38
75.06
Long Term Loans & Adv.
432.66
647.79
671.96
1,258.78
1,197.77
430.61
275.53
380.81
286.17
0.00
Other Non Current Assets
0.00
793.80
837.84
1,315.39
1,023.39
356.01
305.30
135.06
1,274.08
0.00
Current Assets
62,311.84
38,599.87
26,384.02
25,075.78
20,357.45
12,258.12
11,864.79
11,063.77
11,957.15
6,133.10
Current Investments
8,799.05
2,376.31
836.29
695.52
1,189.62
1,253.90
402.60
669.46
153.34
80.97
Inventories
4,082.80
16,191.97
10,652.40
11,511.91
8,708.74
3,790.99
3,152.08
3,383.03
1,417.17
1,150.58
Sundry Debtors
2,754.01
2,625.24
1,098.24
518.60
434.72
420.30
158.32
188.86
3,693.31
84.83
Cash & Bank
6,455.43
3,925.88
2,618.19
1,934.01
2,365.26
1,963.71
3,708.98
3,274.76
2,410.96
1,699.89
Other Current Assets
40,220.57
2,807.90
1,784.57
1,454.19
7,659.11
4,829.23
4,442.81
3,547.65
4,282.36
3,116.83
Short Term Loans & Adv.
38,579.60
10,672.58
9,394.32
8,961.56
6,681.77
4,276.19
3,924.05
2,745.76
3,950.71
3,068.49
Net Current Assets
45,604.76
12,550.93
5,183.83
3,319.59
1,846.57
1,044.62
392.37
516.97
-114.47
4,990.17
Total Assets
64,052.96
63,339.50
44,612.49
36,804.98
30,383.53
18,138.60
16,193.19
14,519.04
15,073.20
6,267.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
5,188.10
-11,137.49
-497.15
-3,762.08
-9,183.20
-150.81
274.00
-886.92
-5,332.45
-1,871.75
PBT
1,743.71
1,422.16
957.97
571.16
528.04
351.50
259.32
198.70
350.01
332.80
Adjustment
1,031.75
2,417.22
1,849.63
1,599.92
1,074.18
691.63
1,227.04
901.15
565.56
38.96
Changes in Working Capital
3,025.89
-14,508.00
-2,820.67
-5,565.06
-10,557.21
-1,033.38
-1,065.04
-1,865.31
-6,067.57
-2,113.28
Cash after chg. in Working capital
5,801.35
-10,668.61
-13.07
-3,393.97
-8,954.99
9.75
421.32
-765.46
-5,151.99
-1,741.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-613.26
-468.87
-484.07
-368.11
-228.21
-160.55
-147.32
-121.46
-180.46
-130.24
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
-1,270.08
-2,328.35
-4,335.97
-48.11
-862.55
-1,020.49
154.87
-1,099.56
-462.43
128.02
Net Fixed Assets
9.18
0.42
-4.73
-3.35
-2.02
-0.37
-2.38
1.62
-1.98
2.30
Net Investments
-673.98
-1,001.93
-106.67
-83.44
-109.28
65.85
34.68
-264.95
-45.93
96.13
Others
-605.28
-1,326.84
-4,224.57
38.68
-751.25
-1,085.97
122.57
-836.23
-414.52
29.59
Cash from Financing Activity
-3,210.29
14,834.63
5,112.36
3,802.11
10,019.14
1,262.96
-1.35
1,791.60
4,571.76
1,753.63
Net Cash Inflow / Outflow
707.73
1,368.79
279.24
-8.08
-26.60
91.66
427.52
-194.88
-1,223.13
9.89
Opening Cash & Equivalents
2,408.10
1,050.36
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89
1,694.54
Closing Cash & Equivalent
3,115.82
2,401.21
1,050.36
757.94
780.20
811.65
725.09
299.30
475.61
1,699.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
85.95
72.86
51.95
45.12
39.87
37.57
32.19
34.80
32.42
30.04
ROA
1.64%
1.59%
1.35%
1.00%
1.27%
1.19%
1.11%
0.88%
2.31%
4.83%
ROE
14.38%
15.61%
13.72%
9.83%
10.20%
7.65%
6.72%
5.15%
10.52%
11.21%
ROCE
11.74%
10.79%
10.85%
10.98%
11.01%
10.39%
10.15%
8.81%
11.56%
13.43%
Fixed Asset Turnover
10.06
9.53
13.37
5.96
5.33
4.18
3.41
3.58
7.52
16.04
Receivable days
97.45
64.19
21.76
32.52
40.22
38.96
28.48
406.98
478.33
20.95
Inventory Days
152.57
462.77
298.28
689.78
587.97
467.54
536.13
503.23
325.09
263.56
Payable days
206.49
186.73
91.37
440.37
402.21
523.04
597.26
2027.54
2131.20
360.32
Cash Conversion Cycle
43.53
340.23
228.67
281.92
225.98
-16.54
-32.65
-1117.33
-1327.78
-75.81
Total Debt/Equity
6.10
7.09
7.72
7.56
7.46
4.48
4.70
3.95
3.22
1.20
Interest Cover
1.37
1.40
1.34
1.22
1.28
1.28
1.23
1.24
1.66
2.71

News Update:


  • Edelweiss Financial Services’ arm, SBI sign Co-Origination agreement
    5th Sep 2019, 14:50 PM

    ECL Finance and SBI to increase access to credit for MSMEs

    Read More
  • Edelweiss Financial Services’ arm, Central Bank of India partner to Co-lend to MSMEs
    3rd Sep 2019, 09:15 AM

    The partnership comes after the Reserve Bank of India announced the progressive Co-Origination Policy in September 2018

    Read More
  • Kora Management to invest $125 million in Edelweiss
    14th Aug 2019, 12:51 PM

    The company plans to make a further investment of $50 million in the company

    Read More
  • Edelweiss Financial Services reports 49% fall in Q1 consolidated net profit
    14th Aug 2019, 12:31 PM

    Total income of the company increased by 2.82% at Rs 2,545.93 crore for Q1FY20

    Read More
  • Edelweiss Financial - Quarterly Results
    14th Aug 2019, 12:18 PM

    Read More
  • Edelweiss Financial Services’ JV joins hand with Mobikwik
    2nd Aug 2019, 09:44 AM

    Edelweiss Tokio Life will offer Group insurance in the variants of Rs 1 lakh, Rs 3 lakh, and Rs 5 lakh

    Read More
  • Edelweiss Financial Services in talks with strategic investors to offload stake in wealth biz
    18th Jul 2019, 11:34 AM

    The company, however, did not share any details about the said investors or the quantum of stake it intends to divest

    Read More
  • CARE reaffirms rating of Edelweiss Financial Services’ short term borrowing programmes
    6th Jul 2019, 15:09 PM

    The rating agency has revised the credit rating of long term borrowing programmes of the Company

    Read More
  • Edelweiss Financial Services’ arm, Bank of Baroda sign agreement to form strategic partnership
    13th Jun 2019, 09:44 AM

    ECL Finance and Bank of Baroda will jointly offer loans and expertise for the growing needs of MSME

    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.