Nifty

:

26192.15

Sensex

:

85632.68

139.50 (0.54%)
446.21 (0.52%)

Login

Nifty
Sensex

:
:

26192.15
85632.68

139.50 (0.54%)
446.21 (0.52%)

Exxaro Tiles Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

54/99

BSE: 543327 | NSE: EXXARO

Watchlist

NSE BSE

8.75

19-Nov-2025

Open
High
Low
Previous Close

8.4
8.95
8.32
8.58

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2732023
23657258.14
11.6
5.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

397.30
58.86
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

481.90
N/A
1.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.88
3.58
-1.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.38
-14.17
-7.57

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
42.55

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
19.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 66.92 69.72 -4.02% 63.15 59.83 5.55% 91.09 79.77 14.19% 79.00 65.26 21.05%
Expenses 60.96 63.99 -4.74% 57.42 59.69 -3.80% 82.11 72.23 13.68% 72.57 63.86 13.64%
EBITDA 5.96 5.72 4.20% 5.73 0.15 3,720.00% 8.97 7.54 18.97% 6.42 1.40 358.57%
EBIDTM 8.90% 8.21% 9.08% 0.25% 9.85% 9.46% 8.13% 2.15%
Other Income 0.20 0.39 -48.72% 0.04 0.20 -80.00% 0.33 0.78 -57.69% 0.14 0.48 -70.83%
Interest 2.53 3.16 -19.94% 2.71 2.98 -9.06% 2.86 3.78 -24.34% 2.96 3.46 -14.45%
Depreciation 2.41 2.41 0.00% 2.38 2.35 1.28% 2.35 2.34 0.43% 2.41 -1.99 -
PBT 1.21 0.55 120.00% 0.68 -4.97 - 4.08 2.20 85.45% 1.19 0.41 190.24%
Tax 0.28 0.95 -70.53% 0.19 -0.71 - 1.12 1.00 12.00% 0.29 -0.28 -
PAT 0.94 -0.39 - 0.50 -4.26 - 2.97 1.20 147.50% 0.91 0.69 31.88%
PATM 1.40% -0.56% 0.79% -7.12% 3.26% 1.50% 1.15% 1.05%
EPS 0.02 -0.01 - 0.01 -0.10 - 0.07 0.03 133.33% 0.02 0.02 0.00%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 68.96 69.90 -1.34% 64.92 59.89 8.40% 94.98 79.77 19.07% 79.44 65.26 21.73%
Expenses 62.61 63.98 -2.14% 58.81 59.70 -1.49% 85.27 72.23 18.05% 72.55 63.86 13.61%
EBITDA 6.36 5.92 7.43% 6.11 0.19 3,115.79% 9.71 7.54 28.78% 6.88 1.40 391.43%
EBIDTM 9.22% 8.48% 9.42% 0.32% 10.22% 9.45% 8.67% 2.15%
Other Income 0.20 0.38 -47.37% 0.04 0.20 -80.00% 0.31 0.77 -59.74% 0.12 0.47 -74.47%
Interest 2.59 3.16 -18.04% 2.67 2.98 -10.40% 2.86 3.78 -24.34% 2.96 3.46 -14.45%
Depreciation 2.41 2.41 0.00% 2.38 2.35 1.28% 2.35 2.34 0.43% 2.41 -1.99 -
PBT 1.56 0.24 550.00% 1.10 -4.95 - 4.80 2.19 119.18% 1.64 0.39 320.51%
Tax 0.37 0.87 -57.47% 0.29 -0.71 - 1.30 0.99 31.31% 0.40 -0.28 -
PAT 1.20 -0.63 - 0.81 -4.24 - 3.51 1.20 192.50% 1.24 0.67 85.07%
PATM 1.74% -0.90% 1.25% -7.07% 3.69% 1.50% 1.56% 1.03%
EPS 0.03 -0.01 - 0.02 -0.09 - 0.08 0.03 166.67% 0.03 0.02 50.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 300.16 299.63 301.68 317.09 325.34 255.14 240.74 242.25 219.84 168.16 128.01 Net Sales Growth 9.32% -0.68% -4.86% -2.54% 27.51% 5.98% -0.62% 10.19% 30.73% 31.36% Cost Of Goods Sold 109.72 116.29 109.71 111.05 116.85 84.41 71.30 95.10 141.84 105.68 87.33 Gross Profit 190.44 183.34 191.97 206.05 208.49 170.74 169.44 147.16 77.99 62.48 40.68 GP Margin 63.44% 61.19% 63.63% 64.98% 64.08% 66.92% 70.38% 60.75% 35.48% 37.16% 31.78% Total Expenditure 273.06 278.52 277.15 283.67 278.47 206.73 197.78 204.42 178.15 136.43 106.07 Power & Fuel Cost - 101.36 107.75 111.40 106.75 74.98 68.24 51.26 0.16 0.11 0.09 % Of Sales - 33.83% 35.72% 35.13% 32.81% 29.39% 28.35% 21.16% 0.07% 0.07% 0.07% Employee Cost - 27.81 27.22 27.84 24.07 19.25 26.52 29.11 16.13 12.10 4.73 % Of Sales - 9.28% 9.02% 8.78% 7.40% 7.54% 11.02% 12.02% 7.34% 7.20% 3.70% Manufacturing Exp. - 15.05 16.98 15.85 21.95 13.47 16.20 8.90 0.00 0.00 0.05 % Of Sales - 5.02% 5.63% 5.00% 6.75% 5.28% 6.73% 3.67% 0% 0% 0.04% General & Admin Exp. - 8.03 8.34 8.07 5.17 5.24 7.10 8.20 6.62 6.09 3.83 % Of Sales - 2.68% 2.76% 2.55% 1.59% 2.05% 2.95% 3.38% 3.01% 3.62% 2.99% Selling & Distn. Exp. - 9.59 6.39 9.03 3.21 7.42 7.62 10.62 4.18 1.80 3.29 % Of Sales - 3.20% 2.12% 2.85% 0.99% 2.91% 3.17% 4.38% 1.90% 1.07% 2.57% Miscellaneous Exp. - 0.39 0.76 0.43 0.47 1.95 0.80 1.25 9.22 10.64 3.29 % Of Sales - 0.13% 0.25% 0.14% 0.14% 0.76% 0.33% 0.52% 4.19% 6.33% 5.28% EBITDA 27.08 21.11 24.53 33.42 46.87 48.41 42.96 37.83 41.69 31.73 21.94 EBITDA Margin 9.02% 7.05% 8.13% 10.54% 14.41% 18.97% 17.84% 15.62% 18.96% 18.87% 17.14% Other Income 0.71 1.23 2.28 2.77 2.89 3.64 3.22 1.76 1.71 0.95 0.73 Interest 11.06 11.96 14.21 9.28 9.98 21.26 19.72 17.83 13.24 11.64 6.57 Depreciation 9.55 9.52 9.36 15.77 13.64 13.63 14.30 14.08 11.78 8.10 4.48 PBT 7.16 0.86 3.24 11.14 26.15 17.16 12.17 7.68 18.38 12.95 11.62 Tax 1.88 1.64 0.96 2.86 8.05 1.94 0.91 -1.24 0.58 0.65 0.36 Tax Rate 26.26% 190.70% 29.63% 28.15% 30.78% 11.31% 7.48% -16.15% 3.16% 5.02% 3.10% PAT 5.32 -0.78 2.28 7.30 18.10 15.22 11.26 8.92 17.80 12.31 11.26 PAT before Minority Interest 5.32 -0.78 2.28 7.30 18.10 15.22 11.26 8.92 17.80 12.31 11.26 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 1.77% -0.26% 0.76% 2.30% 5.56% 5.97% 4.68% 3.68% 8.10% 7.32% 8.80% PAT Growth 292.75% - -68.77% -59.67% 18.92% 35.17% 26.23% -49.89% 44.60% 9.33% EPS 0.12 -0.02 0.05 0.16 0.40 0.34 0.25 0.20 0.40 0.28 0.25

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 308.30 304.21 301.68 317.09 325.34 255.14 Net Sales Growth 12.18% 0.84% -4.86% -2.54% 27.51% Cost Of Goods Sold 116.01 119.52 109.71 111.05 116.85 84.41 Gross Profit 192.29 184.69 191.97 206.05 208.49 170.74 GP Margin 62.37% 60.71% 63.63% 64.98% 64.08% 66.92% Total Expenditure 279.24 281.66 277.16 283.67 278.47 206.73 Power & Fuel Cost - 101.36 107.75 111.40 106.75 74.98 % Of Sales - 33.32% 35.72% 35.13% 32.81% 29.39% Employee Cost - 27.81 27.22 27.84 24.07 19.25 % Of Sales - 9.14% 9.02% 8.78% 7.40% 7.54% Manufacturing Exp. - 15.05 16.98 15.85 21.95 13.47 % Of Sales - 4.95% 5.63% 5.00% 6.75% 5.28% General & Admin Exp. - 7.97 8.35 8.08 5.17 6.05 % Of Sales - 2.62% 2.77% 2.55% 1.59% 2.37% Selling & Distn. Exp. - 9.56 6.39 9.03 3.21 7.42 % Of Sales - 3.14% 2.12% 2.85% 0.99% 2.91% Miscellaneous Exp. - 0.39 0.76 0.43 0.47 1.14 % Of Sales - 0.13% 0.25% 0.14% 0.14% 0.45% EBITDA 29.06 22.55 24.52 33.42 46.87 48.41 EBITDA Margin 9.43% 7.41% 8.13% 10.54% 14.41% 18.97% Other Income 0.67 1.16 2.24 2.76 2.89 3.64 Interest 11.08 11.97 14.22 9.30 9.98 21.26 Depreciation 9.55 9.52 9.36 15.77 13.64 13.63 PBT 9.10 2.23 3.19 11.11 26.15 17.16 Tax 2.36 1.85 0.94 2.86 8.05 1.94 Tax Rate 25.93% 106.94% 29.47% 28.23% 30.78% 11.31% PAT 6.76 -0.12 2.25 7.27 18.10 15.22 PAT before Minority Interest 6.76 -0.12 2.25 7.27 18.10 15.22 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.19% -0.04% 0.75% 2.29% 5.56% 5.97% PAT Growth 325.33% - -69.05% -59.83% 18.92% EPS 0.15 0.00 0.05 0.16 0.40 0.34

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 276.18 276.80 274.09 266.80 136.04 120.74 109.46 122.06 97.02 71.18 Share Capital 44.74 44.74 44.74 44.74 33.56 33.55 33.55 36.37 35.71 33.25 Total Reserves 231.44 232.06 229.35 222.06 102.48 87.18 75.90 85.69 61.31 37.93 Non-Current Liabilities 24.02 31.15 38.31 30.05 74.38 92.29 96.40 114.32 135.23 52.65 Secured Loans 13.75 21.42 28.92 22.00 52.34 65.14 55.95 81.39 84.97 23.08 Unsecured Loans 0.00 0.00 0.00 0.00 17.58 21.24 32.10 23.01 32.16 16.49 Long Term Provisions 1.62 1.31 1.39 1.11 1.05 0.90 0.69 0.00 0.00 0.00 Current Liabilities 183.66 178.45 155.19 107.99 158.89 171.52 150.99 145.39 107.74 48.02 Trade Payables 96.26 90.98 76.95 57.67 50.87 69.72 57.59 52.00 52.28 21.00 Other Current Liabilities 17.82 18.26 14.75 12.18 28.29 23.21 33.39 34.78 16.75 6.67 Short Term Borrowings 68.79 68.54 62.12 34.78 73.47 75.72 55.42 50.09 30.58 14.37 Short Term Provisions 0.80 0.68 1.36 3.36 6.26 2.87 4.59 8.53 8.13 5.99 Total Liabilities 483.86 486.40 467.59 404.84 369.31 384.55 356.85 381.77 339.99 171.85 Net Block 191.35 194.04 198.42 150.27 159.41 171.89 184.75 197.32 200.33 76.24 Gross Block 315.21 308.57 303.71 239.80 235.47 234.43 233.00 231.49 222.72 90.53 Accumulated Depreciation 123.87 114.53 105.30 89.53 76.06 62.54 48.25 34.17 22.39 14.29 Non Current Assets 193.46 197.10 211.07 152.75 162.02 174.59 186.13 198.84 202.29 105.20 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.19 Non Current Investment 0.01 1.07 10.01 0.01 1.37 1.37 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.73 1.63 2.27 2.10 0.87 0.96 1.00 0.90 0.94 0.78 Other Non Current Assets 0.37 0.37 0.37 0.37 0.37 0.37 0.37 0.61 1.02 4.98 Current Assets 290.40 289.30 256.51 252.10 207.30 209.96 170.72 182.93 137.71 66.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 164.43 155.10 131.81 114.35 104.34 105.45 79.48 89.45 59.65 20.30 Sundry Debtors 109.80 116.66 110.40 101.46 90.08 96.36 83.36 69.87 60.95 33.96 Cash & Bank 2.70 3.44 2.91 19.11 5.31 3.54 4.49 10.83 6.64 5.26 Other Current Assets 13.47 1.60 0.85 0.74 7.56 4.60 3.39 12.78 10.47 7.13 Short Term Loans & Adv. 10.39 12.50 10.54 16.43 2.67 2.73 1.67 11.45 8.00 4.90 Net Current Assets 106.73 110.85 101.32 144.11 48.40 38.44 19.73 37.54 29.97 18.63 Total Assets 483.86 486.40 467.58 404.85 369.32 384.55 356.85 381.77 340.00 171.85

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 276.77 276.74 274.06 266.79 136.04 Share Capital 44.74 44.74 44.74 44.74 33.56 Total Reserves 232.03 231.99 229.31 222.05 102.48 Non-Current Liabilities 26.15 31.14 38.31 30.05 74.38 Secured Loans 13.75 21.42 28.92 22.00 52.34 Unsecured Loans 2.13 0.00 0.00 0.00 17.58 Long Term Provisions 1.62 1.31 1.39 1.11 1.05 Current Liabilities 187.97 178.46 155.19 108.00 158.89 Trade Payables 100.20 90.98 76.96 57.67 50.87 Other Current Liabilities 17.99 18.26 14.75 12.18 28.29 Short Term Borrowings 68.79 68.54 62.12 34.78 73.47 Short Term Provisions 1.00 0.68 1.37 3.36 6.26 Total Liabilities 490.89 486.34 467.56 404.84 369.31 Net Block 191.57 194.26 198.42 150.27 159.41 Gross Block 315.44 308.80 303.71 239.80 235.47 Accumulated Depreciation 123.87 114.53 105.30 89.53 76.06 Non Current Assets 193.06 196.46 210.44 152.74 162.02 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 1.06 10.00 0.00 1.37 Long Term Loans & Adv. 1.11 0.77 1.65 2.10 0.87 Other Non Current Assets 0.37 0.37 0.37 0.37 0.37 Current Assets 297.84 289.87 257.12 252.11 207.30 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 164.43 155.10 131.81 114.35 104.34 Sundry Debtors 115.16 116.66 110.40 101.46 90.08 Cash & Bank 4.76 4.01 3.44 19.12 5.31 Other Current Assets 13.49 1.60 0.85 0.74 7.56 Short Term Loans & Adv. 10.40 12.51 10.63 16.43 2.67 Net Current Assets 109.86 111.41 101.93 144.11 48.40 Total Assets 490.90 486.33 467.56 404.85 369.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 23.62 5.28 23.22 24.77 37.79 4.93 40.81 17.29 18.64 -19.16 PBT 0.86 3.24 10.16 26.15 17.16 12.17 7.68 11.62 8.46 -5.52 Adjustment 20.89 21.88 24.26 21.91 35.30 33.36 32.26 9.46 8.67 12.56 Changes in Working Capital 3.55 -19.47 -8.14 -16.77 -11.74 -38.58 1.73 -3.78 1.52 -26.20 Cash after chg. in Working capital 25.30 5.64 26.28 31.29 40.72 6.95 41.67 17.29 18.64 -19.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.67 -0.36 -3.06 -6.52 -2.94 -2.01 -0.86 0.00 0.00 0.00 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 -4.99 5.71 -66.74 -9.24 -1.71 -1.68 -4.95 -26.94 -6.42 -8.32 Net Fixed Assets -6.64 -4.86 -63.91 -4.33 -1.04 -1.43 -119.28 -27.39 -6.78 Net Investments 1.06 8.94 -10.00 1.36 0.00 -1.37 0.00 0.00 0.00 Others 0.59 1.63 7.17 -6.27 -0.67 1.12 114.33 0.45 0.36 Cash from Financing Activity -19.38 -10.71 27.82 -1.45 -34.42 -4.22 -38.19 5.12 -4.83 25.06 Net Cash Inflow / Outflow -0.75 0.28 -15.70 14.09 1.65 -0.97 -2.32 -4.53 7.39 -2.43 Opening Cash & Equivalents 0.86 0.57 16.27 2.18 0.53 1.50 3.82 9.79 2.40 4.85 Closing Cash & Equivalent 0.11 0.86 0.57 16.27 2.18 0.53 1.50 5.26 9.79 2.42

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 23.29 5.27 23.21 24.77 37.79 PBT 1.73 3.19 10.14 26.15 17.16 Adjustment 20.95 21.92 24.28 21.91 35.30 Changes in Working Capital 2.28 -19.47 -8.15 -16.77 -11.74 Cash after chg. in Working capital 24.96 5.64 26.27 31.29 40.72 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.67 -0.36 -3.06 -6.52 -2.94 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -4.75 5.73 -66.70 -9.23 -1.71 Net Fixed Assets -6.64 -4.86 -63.91 -4.33 Net Investments 1.06 8.94 -10.00 1.36 Others 0.83 1.65 7.21 -6.26 Cash from Financing Activity -17.25 -10.72 27.80 -1.45 -34.42 Net Cash Inflow / Outflow 1.28 0.29 -15.69 14.10 1.65 Opening Cash & Equivalents 0.88 0.59 16.28 2.18 0.53 Closing Cash & Equivalent 2.16 0.88 0.59 16.28 2.18

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 6.17 6.19 6.13 59.63 40.54 35.98 32.62 35.54 28.64 21.98 ROA -0.16% 0.48% 1.67% 4.68% 4.03% 3.04% 2.41% 4.93% 4.81% 7.24% ROE -0.28% 0.83% 2.70% 8.99% 11.86% 9.78% 7.80% 16.68% 15.02% 19.98% ROCE 3.46% 4.70% 5.62% 11.64% 12.98% 11.33% 9.36% 11.97% 12.91% 14.97% Fixed Asset Turnover 0.96 0.99 1.17 1.37 1.09 1.03 1.04 0.97 1.07 1.61 Receivable days 137.93 137.36 121.93 107.45 133.36 136.24 115.44 108.60 103.01 78.10 Inventory Days 194.62 173.56 141.68 122.67 150.06 140.19 127.26 123.77 86.77 53.92 Payable days 293.83 279.35 221.25 169.53 260.74 99.24 102.34 97.33 91.21 64.07 Cash Conversion Cycle 38.71 31.57 42.36 60.59 22.68 177.19 140.35 135.05 98.57 67.94 Total Debt/Equity 0.33 0.35 0.34 0.21 1.18 1.44 1.45 1.27 1.59 0.82 Interest Cover 1.07 1.23 2.10 3.62 1.81 1.62 1.43 2.39 2.11 2.77

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 6.19 6.19 6.13 59.63 40.54 ROA -0.02% 0.47% 1.67% 4.68% 4.12% ROE -0.04% 0.82% 2.69% 8.99% 11.19% ROCE 3.69% 4.69% 5.62% 11.64% 12.93% Fixed Asset Turnover 0.97 0.99 1.17 1.37 1.08 Receivable days 139.07 137.36 121.93 107.45 128.87 Inventory Days 191.69 173.56 141.68 122.67 149.26 Payable days 291.90 279.36 221.25 169.53 219.99 Cash Conversion Cycle 38.85 31.56 42.36 60.59 58.14 Total Debt/Equity 0.33 0.35 0.34 0.21 1.18 Interest Cover 1.14 1.22 2.09 3.62 1.81

Top Investors:

dixitkumar kacharabhai patel

hitendrakumar kacharabhai patel

jigneshkumar hasmukhbhai patel

nexpact limited

bhavishya ecommerce private limited

hiraben kacharabhai patel

sureshchandra nathalal patel

narsinhbhai pashabhai patel

multitude growth funds limited

hashmukhbhai parshottamdas patel

Annual Reports:

News Update:

Exxaro Tiles - Quarterly Results
9th Nov 2025, 00:00 AM

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