Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Finance - NBFC

Rating :
38/99

BSE: 532922 | NSE: EDELWEISS

51.45
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  52.45
  •  52.45
  •  50.00
  •  51.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2753394
  •  1414.07
  •  100.90
  •  50.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,847.52
  • 6.26
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,523.37
  • 2.82%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.62%
  • 2.47%
  • 20.10%
  • FII
  • DII
  • Others
  • 30.98%
  • 2.61%
  • 11.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.31
  • -7.15
  • -5.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.91
  • -6.54
  • -16.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.61
  • -14.86
  • -35.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.97
  • 14.21
  • 9.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 2.02
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 12.42
  • 13.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1,603.10
2,178.54
-26.41%
1,821.14
2,222.82
-18.07%
1,633.21
1,898.12
-13.96%
3,057.88
1,935.40
58.00%
Expenses
1,025.18
1,346.13
-23.84%
1,065.02
1,282.00
-16.93%
858.17
1,103.28
-22.22%
2,877.28
3,543.99
-18.81%
EBITDA
577.92
832.41
-30.57%
756.12
940.82
-19.63%
775.04
794.84
-2.49%
180.60
-1,608.59
-
EBIDTM
36.05%
38.21%
41.52%
42.33%
47.45%
41.88%
5.91%
-83.11%
Other Income
284.19
12.80
2,120.23%
32.17
34.06
-5.55%
16.04
21.56
-25.60%
1,423.07
30.47
4,570.40%
Interest
704.05
924.99
-23.89%
748.40
949.07
-21.14%
802.32
1,001.98
-19.93%
957.99
1,155.12
-17.07%
Depreciation
53.49
55.39
-3.43%
35.53
57.03
-37.70%
35.86
57.04
-37.13%
90.42
85.71
5.50%
PBT
104.57
-135.17
-
4.36
-31.22
-
-47.10
-242.62
-
555.26
-2,818.95
-
Tax
51.18
-72.17
-
-24.88
24.90
-
-51.20
21.05
-
-82.08
-537.40
-
PAT
53.39
-63.00
-
29.24
-56.12
-
4.10
-263.67
-
637.34
-2,281.55
-
PATM
3.33%
-2.89%
1.61%
-2.52%
0.25%
-13.89%
20.84%
-117.89%
EPS
0.75
-0.75
-
0.64
-0.54
-
0.19
-2.62
-
7.06
-25.24
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
8,115.33
9,357.36
9,859.75
11,077.52
8,873.72
13,560.96
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
Net Sales Growth
-1.45%
-5.10%
-10.99%
24.84%
-34.56%
153.48%
37.89%
43.16%
21.83%
27.79%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
6,929.11
0.00
0.00
0.00
0.00
0.00
Gross Profit
8,115.33
9,357.36
9,859.75
11,077.52
8,873.72
6,631.85
5,349.96
3,879.80
2,710.17
2,224.57
1,740.85
GP Margin
100.00%
100%
100%
100%
100%
48.90%
100%
100%
100%
100%
100%
Total Expenditure
5,825.65
6,624.06
7,380.46
4,518.29
3,590.79
9,728.37
2,082.62
1,481.29
1,117.32
807.24
678.49
Power & Fuel Cost
-
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%
Employee Cost
-
1,615.91
1,407.30
1,649.99
1,374.23
1,102.15
882.13
708.63
458.02
363.91
271.21
% Of Sales
-
17.27%
14.27%
14.89%
15.49%
8.13%
16.49%
18.26%
16.90%
16.36%
15.58%
Manufacturing Exp.
-
2,152.61
1,333.53
1,362.26
1,015.38
719.72
248.32
199.33
141.53
128.93
108.24
% Of Sales
-
23.00%
13.52%
12.30%
11.44%
5.31%
4.64%
5.14%
5.22%
5.80%
6.22%
General & Admin Exp.
-
646.27
648.20
714.21
546.42
479.20
369.18
251.82
169.11
178.43
177.94
% Of Sales
-
6.91%
6.57%
6.45%
6.16%
3.53%
6.90%
6.49%
6.24%
8.02%
10.22%
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.
-
2,209.27
3,991.43
791.83
654.76
498.17
583.00
321.51
348.65
135.97
0.00
% Of Sales
-
23.61%
40.48%
7.15%
7.38%
3.67%
10.90%
8.29%
12.86%
6.11%
6.96%
EBITDA
2,289.68
2,733.30
2,479.29
6,559.23
5,282.93
3,832.59
3,267.34
2,398.51
1,592.85
1,417.33
1,062.36
EBITDA Margin
28.21%
29.21%
25.15%
59.21%
59.53%
28.26%
61.07%
61.82%
58.77%
63.71%
61.03%
Other Income
1,755.47
1,506.87
89.31
95.14
47.12
26.75
14.15
14.58
9.32
6.75
8.19
Interest
3,212.76
3,834.03
4,793.04
4,783.23
3,876.34
2,809.70
2,620.09
1,831.55
1,210.67
1,113.33
829.65
Depreciation
215.30
259.88
232.22
131.63
103.59
106.44
90.23
71.64
52.41
51.43
42.19
PBT
617.09
146.26
-2,456.65
1,739.51
1,350.12
943.21
571.16
509.90
339.09
259.32
198.70
Tax
-106.98
-108.30
-412.88
699.34
511.86
394.73
235.38
201.70
134.61
88.15
68.09
Tax Rate
-17.34%
-74.05%
16.81%
40.20%
37.91%
41.85%
41.21%
39.56%
39.70%
33.99%
34.27%
PAT
724.07
265.98
-2,045.24
990.97
864.39
594.55
366.73
310.57
207.84
178.46
127.74
PAT before Minority Interest
695.64
254.56
-2,043.77
1,040.17
838.26
548.48
335.79
308.20
204.49
171.17
130.61
Minority Interest
-28.43
11.42
-1.47
-49.20
26.13
46.07
30.94
2.37
3.35
7.29
-2.87
PAT Margin
8.92%
2.84%
-20.74%
8.95%
9.74%
4.38%
6.85%
8.00%
7.67%
8.02%
7.34%
PAT Growth
127.18%
-
-
14.64%
45.39%
62.12%
18.08%
49.43%
16.46%
39.71%
 
EPS
7.68
2.82
-21.69
10.51
9.17
6.30
3.89
3.29
2.20
1.89
1.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
6,577.16
6,128.71
7,676.98
6,883.33
4,329.45
3,674.86
3,160.56
2,890.15
2,457.58
2,636.00
Share Capital
89.09
88.95
88.78
87.06
83.26
81.40
79.17
76.91
71.89
75.68
Total Reserves
6,375.07
5,957.92
7,541.53
6,746.55
4,242.10
3,591.40
3,077.14
2,812.73
2,382.12
2,557.82
Non-Current Liabilities
25,260.71
32,017.13
38,630.89
33,625.24
18,124.39
10,677.06
8,341.21
3,669.26
2,029.88
1,097.47
Secured Loans
24,494.67
30,348.35
36,500.55
31,759.08
15,684.56
9,184.64
7,234.66
3,240.35
1,600.08
707.46
Unsecured Loans
1,508.78
2,360.88
2,367.66
2,294.80
1,302.85
919.00
863.14
310.00
380.00
370.00
Long Term Provisions
0.00
0.00
0.00
0.00
1,041.75
531.23
298.62
140.19
72.22
34.42
Current Liabilities
12,078.81
14,099.64
16,317.08
21,440.68
21,200.19
21,756.19
18,510.88
11,213.50
11,472.42
10,546.80
Trade Payables
489.48
1,283.36
1,975.28
1,591.46
2,085.36
1,650.73
1,314.79
872.28
1,023.03
783.33
Other Current Liabilities
9,019.57
8,742.43
6,885.98
4,642.70
6,816.71
5,832.54
3,310.05
1,479.17
1,418.63
633.44
Short Term Borrowings
2,432.60
3,948.10
7,279.53
14,910.22
11,839.41
13,861.22
13,583.00
8,725.68
8,973.75
9,047.21
Short Term Provisions
137.16
125.74
176.28
296.30
458.70
411.71
303.04
136.37
57.02
82.82
Total Liabilities
45,016.52
53,323.85
63,662.96
62,892.19
44,612.49
36,804.98
30,383.53
18,138.61
16,193.19
14,519.05
Net Block
1,441.24
1,899.18
950.32
878.03
636.79
664.16
559.40
481.27
496.06
559.95
Gross Block
1,785.56
2,219.59
1,165.39
979.70
1,037.29
991.76
803.87
652.97
642.93
662.87
Accumulated Depreciation
344.33
320.42
215.08
101.67
400.50
327.60
244.47
171.69
146.87
102.92
Non Current Assets
26,220.31
31,332.80
40,149.43
1,607.45
18,228.47
11,729.20
10,026.08
5,880.48
4,328.40
3,455.27
Capital Work in Progress
13.21
43.23
43.68
42.16
100.96
30.28
106.44
53.12
2.15
101.89
Non Current Investment
2,133.51
445.73
314.45
177.28
6,041.39
2,000.91
1,602.65
872.41
808.66
731.61
Long Term Loans & Adv.
721.81
583.98
432.66
509.98
671.96
1,258.78
1,197.77
430.61
275.53
380.81
Other Non Current Assets
0.00
0.00
0.00
0.00
837.84
1,315.39
1,023.39
356.01
305.30
135.06
Current Assets
18,796.20
21,991.05
23,513.53
61,284.74
26,384.02
25,075.78
20,357.45
12,258.12
11,864.79
11,063.77
Current Investments
9,682.26
8,266.60
8,799.05
7,887.14
836.29
695.52
1,189.62
1,253.90
402.60
669.46
Inventories
1,574.68
1,789.42
4,082.80
4,941.03
10,652.40
11,511.91
8,708.74
3,790.99
3,152.08
3,383.03
Sundry Debtors
506.05
1,305.24
2,754.01
3,009.34
1,098.24
518.60
434.72
420.30
158.32
188.86
Cash & Bank
4,760.21
8,609.61
6,455.43
4,561.78
2,618.19
1,934.01
2,365.26
1,963.71
3,708.98
3,274.76
Other Current Assets
2,273.01
1,843.39
1,250.97
2,239.04
11,178.89
10,415.75
7,659.11
4,829.23
4,442.81
3,547.65
Short Term Loans & Adv.
62.27
176.80
171.29
38,646.41
9,394.32
8,961.56
6,681.77
4,276.19
3,924.05
2,745.76
Net Current Assets
6,717.39
7,891.41
7,196.45
39,844.06
5,183.83
3,319.59
1,846.57
1,044.62
392.37
516.97
Total Assets
45,016.51
53,323.85
63,662.96
62,892.19
44,612.49
36,804.98
30,383.53
18,138.60
16,193.19
14,519.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
3,458.03
12,098.41
5,685.30
-12,968.73
-497.15
-3,762.08
-9,183.20
-150.81
274.00
-886.92
PBT
145.62
-2,456.65
1,743.71
1,348.91
957.97
571.16
528.04
351.50
259.32
198.70
Adjustment
32.86
3,684.82
1,346.10
1,257.70
1,849.63
1,599.92
1,074.18
691.63
1,227.04
901.15
Changes in Working Capital
3,518.18
11,332.24
3,208.75
-15,031.51
-2,820.67
-5,565.06
-10,557.21
-1,033.38
-1,065.04
-1,865.31
Cash after chg. in Working capital
3,696.67
12,560.40
6,298.55
-12,424.90
-13.07
-3,393.97
-8,954.99
9.75
421.32
-765.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-238.64
-461.99
-613.26
-543.83
-484.07
-368.11
-228.21
-160.55
-147.32
-121.46
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
4,084.91
199.25
-1,312.45
-530.20
-4,335.97
-48.11
-862.55
-1,020.49
154.87
-1,099.56
Net Fixed Assets
3.73
-0.49
-1.49
11.09
-4.73
-3.35
-2.02
-0.37
-2.38
1.62
Net Investments
-914.44
-128.04
-603.73
-1,072.18
-106.67
-83.44
-109.28
65.85
34.68
-264.95
Others
4,995.62
327.78
-707.23
530.89
-4,224.57
38.68
-751.25
-1,085.97
122.57
-836.23
Cash from Financing Activity
-8,586.94
-10,470.96
-3,665.13
14,868.01
5,112.36
3,802.11
10,019.14
1,262.96
-1.35
1,791.60
Net Cash Inflow / Outflow
-1,044.00
1,826.70
707.73
1,369.08
279.24
-8.08
-26.60
91.66
427.52
-194.88
Opening Cash & Equivalents
4,942.52
3,115.82
2,408.10
1,039.02
757.94
780.20
811.65
725.09
299.30
475.61
Closing Cash & Equivalent
3,898.51
4,942.52
3,115.82
2,408.10
1,050.36
757.94
780.20
811.65
725.09
299.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
72.56
67.98
85.95
78.49
51.95
45.12
39.87
37.57
32.19
34.80
ROA
0.52%
-3.49%
1.64%
1.56%
1.35%
1.00%
1.27%
1.19%
1.11%
0.88%
ROE
4.07%
-29.89%
14.38%
15.02%
13.72%
9.83%
10.20%
7.65%
6.72%
5.15%
ROCE
10.23%
4.84%
11.89%
11.17%
10.85%
10.98%
11.01%
10.39%
10.15%
8.81%
Fixed Asset Turnover
4.67
5.83
10.33
8.80
13.37
5.96
5.33
4.18
3.41
3.58
Receivable days
35.33
75.13
94.95
84.48
21.76
32.52
40.22
38.96
28.48
406.98
Inventory Days
65.61
108.69
148.67
320.70
298.28
689.78
587.97
467.54
536.13
503.23
Payable days
0.00
199.40
206.49
268.26
91.37
440.37
402.21
523.04
597.26
2027.54
Cash Conversion Cycle
100.94
-15.58
37.13
136.92
228.67
281.92
225.98
-16.54
-32.65
-1117.33
Total Debt/Equity
4.40
6.06
6.05
7.17
7.72
7.56
7.46
4.48
4.70
3.95
Interest Cover
1.04
0.49
1.36
1.35
1.34
1.22
1.28
1.28
1.23
1.24

News Update:


  • Edelweiss Financial Services’ arm raises Rs 276 crore through public issue of bonds
    5th May 2022, 11:40 AM

    The issue met a significant demand from the retail segment

    Read More
  • Edelweiss Financial Services’ arm inks pact with SBI
    25th Mar 2022, 14:23 PM

    Both the companies will share risks and rewards involved in the lending business

    Read More
  • Edelweiss Financial Services transfers remaining 9% stake in Gallagher Insurance Brokers
    14th Mar 2022, 16:17 PM

    Consequently, the Company has transferred its entire shareholding in GIBPL to AJG

    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.