Nifty

:

20133.15

Sensex

:

66988.44

36.55 (0.18%)
86.53 (0.13%)

Login

Nifty
Sensex

:
:

20133.15
66988.44

36.55 (0.18%)
86.53 (0.13%)

FDC Ltd.

Pharmaceuticals & Drugs - Domestic

Rating :

59/99

BSE: 531599 | NSE: FDC

Watchlist

NSE BSE

393.15

29-Nov-2023

Open
High
Low
Previous Close

397.60
398.50
391.00
395.55

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

141685
558.80
428.95
245.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,402.51
25.49
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,379.66
N/A
3.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.75
10.34
10.19

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.02
1.56
-5.66

PAT CAGR (%)

10 Years
5 Years
3 Years

3.67
2.46
-13.65

P:E (Median)

8 Years
5 Years
3 Years

20.46
19.19
19.98

P:BV (Average)

8 Years
5 Years
3 Years

2.91
2.66
2.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.53
13.38
14.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 479.70 446.22 7.50% 530.04 493.01 7.51% 431.20 336.61 28.10% 406.61 341.11 19.20%
Expenses 400.99 395.09 1.49% 410.03 412.99 -0.72% 377.32 319.40 18.13% 360.09 297.66 20.97%
EBITDA 78.71 51.13 53.94% 120.01 80.02 49.98% 53.88 17.21 213.07% 46.52 43.45 7.07%
EBIDTM 16.41% 11.46% 22.64% 16.23% 12.49% 5.11% 11.44% 12.74%
Other Income 27.39 28.63 -4.33% 29.78 19.40 53.51% 10.15 11.60 -12.50% 18.76 13.12 42.99%
Interest 1.05 1.01 3.96% 1.04 0.70 48.57% 1.15 0.69 66.67% 1.18 0.84 40.48%
Depreciation 9.81 9.94 -1.31% 9.59 9.32 2.90% 9.69 9.16 5.79% 9.81 8.99 9.12%
PBT 95.23 68.81 38.40% 139.16 89.41 55.64% 53.19 18.96 180.54% 54.29 46.74 16.15%
Tax 23.19 17.54 32.21% 30.61 16.39 86.76% 15.95 4.58 248.25% 14.86 15.15 -1.91%
PAT 72.04 51.28 40.48% 108.55 73.02 48.66% 37.24 14.38 158.97% 39.43 31.59 24.82%
PATM 15.02% 11.49% 20.48% 14.81% 8.64% 4.27% 9.70% 9.26%
EPS 4.43 3.15 40.63% 6.67 4.49 48.55% 2.29 0.88 160.23% 2.42 1.94 24.74%

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 486.37 444.99 9.30% 536.38 494.66 8.43% 434.80 341.05 27.49% 409.30 341.78 19.76%
Expenses 409.94 377.66 8.55% 414.37 416.66 -0.55% 385.85 321.84 19.89% 360.06 293.98 22.48%
EBITDA 76.42 67.32 13.52% 122.00 78.00 56.41% 48.95 19.21 154.82% 49.23 47.81 2.97%
EBIDTM 15.71% 15.13% 22.75% 15.77% 11.26% 5.63% 12.03% 13.99%
Other Income 27.24 12.73 113.98% 29.42 19.12 53.87% 7.05 9.67 -27.09% 18.41 12.84 43.38%
Interest 1.06 1.02 3.92% 1.05 0.72 45.83% 1.16 0.70 65.71% 1.20 0.85 41.18%
Depreciation 9.87 9.98 -1.10% 9.63 9.36 2.88% 9.74 9.21 5.75% 9.86 9.04 9.07%
PBT 92.73 69.06 34.27% 140.74 87.05 61.68% 45.11 18.97 137.80% 56.59 50.75 11.51%
Tax 22.94 17.26 32.91% 30.93 16.39 88.71% 14.45 8.58 68.41% 15.88 15.14 4.89%
PAT 69.79 51.79 34.76% 109.81 70.66 55.41% 30.66 10.39 195.09% 40.71 35.61 14.32%
PATM 14.35% 11.64% 20.47% 14.28% 7.05% 3.05% 9.95% 10.42%
EPS 4.29 3.12 37.50% 6.62 4.26 55.40% 1.85 0.62 198.39% 2.46 2.11 16.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,847.55 1,777.03 1,518.97 1,325.45 1,331.09 1,075.87 1,062.20 1,008.91 986.81 877.65 837.02 Net Sales Growth 14.26% 16.99% 14.60% -0.42% 23.72% 1.29% 5.28% 2.24% 12.44% 4.85% Cost Of Goods Sold 650.25 654.26 527.84 412.05 424.53 344.49 349.98 338.09 355.07 266.17 261.14 Gross Profit 1,197.30 1,122.77 991.12 913.40 906.56 731.39 712.22 670.81 631.74 611.48 575.88 GP Margin 64.80% 63.18% 65.25% 68.91% 68.11% 67.98% 67.05% 66.49% 64.02% 69.67% 68.80% Total Expenditure 1,548.43 1,523.84 1,272.12 1,001.12 1,047.51 855.83 843.10 766.96 759.85 680.92 633.28 Power & Fuel Cost - 34.08 28.89 27.06 27.38 24.60 21.98 21.52 23.12 20.15 18.42 % Of Sales - 1.92% 1.90% 2.04% 2.06% 2.29% 2.07% 2.13% 2.34% 2.30% 2.20% Employee Cost - 386.99 339.97 294.31 276.18 226.19 215.47 189.93 174.53 136.24 120.74 % Of Sales - 21.78% 22.38% 22.20% 20.75% 21.02% 20.29% 18.83% 17.69% 15.52% 14.42% Manufacturing Exp. - 154.77 128.20 77.94 68.76 62.19 58.70 49.34 36.39 97.19 88.58 % Of Sales - 8.71% 8.44% 5.88% 5.17% 5.78% 5.53% 4.89% 3.69% 11.07% 10.58% General & Admin Exp. - 97.15 69.39 54.95 57.18 58.56 60.53 52.70 49.55 41.11 35.66 % Of Sales - 5.47% 4.57% 4.15% 4.30% 5.44% 5.70% 5.22% 5.02% 4.68% 4.26% Selling & Distn. Exp. - 171.04 147.47 87.68 94.70 78.94 75.96 64.36 57.73 64.96 58.43 % Of Sales - 9.63% 9.71% 6.62% 7.11% 7.34% 7.15% 6.38% 5.85% 7.40% 6.98% Miscellaneous Exp. - 25.56 30.36 47.13 98.78 60.87 60.47 50.99 63.47 55.10 58.43 % Of Sales - 1.44% 2.00% 3.56% 7.42% 5.66% 5.69% 5.05% 6.43% 6.28% 6.01% EBITDA 299.12 253.19 246.85 324.33 283.58 220.04 219.10 241.95 226.96 196.73 203.74 EBITDA Margin 16.19% 14.25% 16.25% 24.47% 21.30% 20.45% 20.63% 23.98% 23.00% 22.42% 24.34% Other Income 86.08 55.29 78.73 97.15 82.66 54.80 51.25 49.65 39.98 44.38 40.81 Interest 4.42 4.04 3.05 3.40 3.41 1.43 1.40 1.41 1.40 1.75 3.01 Depreciation 38.90 38.76 37.08 37.62 37.36 33.14 35.04 34.52 33.61 38.50 24.54 PBT 341.87 265.69 285.45 380.45 325.46 240.27 233.91 255.67 231.94 200.85 216.99 Tax 84.61 64.72 65.82 85.96 78.68 64.76 65.59 62.72 63.03 54.94 82.57 Tax Rate 24.75% 24.36% 23.06% 22.59% 24.18% 27.41% 28.04% 25.11% 27.18% 27.35% 38.05% PAT 257.26 200.97 219.64 294.49 246.78 171.54 168.31 187.07 168.90 145.91 134.42 PAT before Minority Interest 257.26 200.97 219.64 294.49 246.78 171.54 168.31 187.07 168.90 145.91 134.42 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 13.92% 11.31% 14.46% 22.22% 18.54% 15.94% 15.85% 18.54% 17.12% 16.63% 16.06% PAT Growth 51.09% -8.50% -25.42% 19.33% 43.86% 1.92% -10.03% 10.76% 15.76% 8.55% EPS 15.80 12.34 13.49 18.09 15.16 10.54 10.34 11.49 10.37 8.96 8.26

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,866.85 1,783.75 1,527.92 1,333.20 1,344.19 1,090.70 1,075.07 1,013.87 994.32 889.31 845.85 Net Sales Growth 15.06% 16.74% 14.61% -0.82% 23.24% 1.45% 6.04% 1.97% 11.81% 5.14% Cost Of Goods Sold 659.10 655.79 530.21 414.07 425.72 345.14 352.08 339.05 357.93 272.91 266.16 Gross Profit 1,207.75 1,127.96 997.71 919.14 918.46 745.56 722.99 674.81 636.38 616.40 579.69 GP Margin 64.69% 63.24% 65.30% 68.94% 68.33% 68.36% 67.25% 66.56% 64.00% 69.31% 68.53% Total Expenditure 1,570.22 1,534.16 1,274.23 999.15 1,051.25 859.68 848.38 770.40 765.58 690.76 641.47 Power & Fuel Cost - 34.12 28.91 27.08 27.40 24.61 22.00 21.55 23.14 20.18 18.45 % Of Sales - 1.91% 1.89% 2.03% 2.04% 2.26% 2.05% 2.13% 2.33% 2.27% 2.18% Employee Cost - 390.90 343.33 296.29 277.48 225.57 216.67 191.08 175.76 137.58 122.05 % Of Sales - 21.91% 22.47% 22.22% 20.64% 20.68% 20.15% 18.85% 17.68% 15.47% 14.43% Manufacturing Exp. - 154.81 128.24 77.97 68.80 62.25 58.77 49.40 36.44 97.27 88.65 % Of Sales - 8.68% 8.39% 5.85% 5.12% 5.71% 5.47% 4.87% 3.66% 10.94% 10.48% General & Admin Exp. - 98.56 70.29 55.64 58.06 59.45 61.55 53.35 49.97 41.43 35.99 % Of Sales - 5.53% 4.60% 4.17% 4.32% 5.45% 5.73% 5.26% 5.03% 4.66% 4.25% Selling & Distn. Exp. - 173.47 147.96 87.74 94.70 78.92 75.96 64.36 57.73 64.96 58.43 % Of Sales - 9.73% 9.68% 6.58% 7.05% 7.24% 7.07% 6.35% 5.81% 7.30% 6.91% Miscellaneous Exp. - 26.53 25.28 40.37 99.07 63.73 61.35 51.61 64.61 56.43 58.43 % Of Sales - 1.49% 1.65% 3.03% 7.37% 5.84% 5.71% 5.09% 6.50% 6.35% 6.12% EBITDA 296.60 249.59 253.69 334.05 292.94 231.02 226.69 243.47 228.74 198.55 204.38 EBITDA Margin 15.89% 13.99% 16.60% 25.06% 21.79% 21.18% 21.09% 24.01% 23.00% 22.33% 24.16% Other Income 82.12 51.24 76.09 97.03 68.90 43.47 50.96 50.22 39.00 45.72 42.00 Interest 4.47 4.09 3.09 3.43 3.42 1.44 1.40 1.41 1.40 1.81 3.10 Depreciation 39.10 38.94 37.30 37.81 37.46 33.24 35.14 34.62 33.73 38.81 24.91 PBT 335.17 257.80 289.39 389.83 320.97 239.80 241.11 257.65 232.62 203.65 218.36 Tax 84.20 63.98 73.23 86.53 80.08 66.85 67.12 63.30 63.48 55.51 83.04 Tax Rate 25.12% 24.82% 25.30% 22.32% 24.95% 28.01% 27.84% 25.14% 27.29% 27.26% 38.03% PAT 250.97 194.04 216.40 301.33 240.89 171.85 173.99 188.47 169.14 148.15 135.32 PAT before Minority Interest 251.17 193.83 216.16 301.18 240.89 171.85 173.99 188.47 169.14 148.15 135.32 Minority Interest 0.20 0.21 0.24 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 13.44% 10.88% 14.16% 22.60% 17.92% 15.76% 16.18% 18.59% 17.01% 16.66% 16.00% PAT Growth 48.99% -10.33% -28.19% 25.09% 40.17% -1.23% -7.68% 11.43% 14.17% 9.48% EPS 15.42 11.92 13.29 18.51 14.80 10.56 10.69 11.58 10.39 9.10 8.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 1,980.74 1,948.69 1,722.17 1,541.82 1,433.04 1,262.40 1,263.72 1,076.53 929.59 840.49 Share Capital 16.59 16.88 16.88 17.10 17.52 17.52 17.86 17.86 17.86 17.86 Total Reserves 1,964.15 1,931.80 1,705.28 1,524.72 1,415.52 1,244.88 1,245.86 1,058.67 911.72 822.63 Non-Current Liabilities 462.65 384.43 299.56 314.62 229.17 211.41 216.67 19.93 24.24 31.17 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.03 0.11 0.21 0.34 0.49 0.60 0.69 0.79 0.90 1.07 Long Term Provisions 436.75 349.81 281.24 295.78 213.96 194.12 198.60 0.50 0.56 0.00 Current Liabilities 728.67 688.60 620.07 562.37 494.21 476.08 387.41 162.11 185.73 192.61 Trade Payables 178.48 136.26 76.66 117.54 77.20 96.95 74.66 82.30 86.26 79.38 Other Current Liabilities 95.93 85.87 76.83 79.53 60.88 66.76 63.10 49.58 36.28 42.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 454.27 466.47 466.59 365.29 356.13 312.37 249.65 30.24 63.19 71.23 Total Liabilities 3,172.06 3,021.72 2,641.80 2,418.81 2,156.42 1,949.89 1,867.80 1,258.57 1,139.56 1,064.27 Net Block 694.93 700.97 685.02 669.77 678.47 669.75 674.50 670.89 381.37 272.13 Gross Block 971.79 942.26 890.57 840.73 813.68 772.29 742.10 704.26 613.76 454.57 Accumulated Depreciation 276.86 241.29 205.56 170.96 135.21 102.53 67.61 33.36 232.39 182.43 Non Current Assets 1,730.32 1,615.15 1,299.40 1,177.74 1,109.97 973.09 954.70 738.52 640.95 613.60 Capital Work in Progress 197.84 104.36 19.21 23.85 12.38 12.84 6.32 19.92 28.80 18.10 Non Current Investment 348.71 384.95 265.58 162.53 179.33 74.40 54.82 39.76 223.12 193.32 Long Term Loans & Adv. 487.39 424.04 326.63 320.83 239.08 215.28 218.46 7.70 6.76 128.71 Other Non Current Assets 1.45 0.84 2.96 0.75 0.71 0.81 0.60 0.25 0.90 1.33 Current Assets 1,439.89 1,406.56 1,342.39 1,241.06 1,046.45 976.80 913.10 520.05 498.17 450.20 Current Investments 457.29 500.77 524.84 502.24 405.93 397.16 436.53 285.41 272.49 229.90 Inventories 323.34 303.63 213.27 209.49 172.73 159.65 136.22 130.24 121.53 100.59 Sundry Debtors 121.25 79.71 107.80 124.19 83.52 76.71 77.46 64.03 60.70 60.82 Cash & Bank 20.80 32.06 26.86 28.96 15.70 21.12 23.02 13.50 11.66 21.25 Other Current Assets 517.20 11.46 19.54 26.36 368.57 322.16 239.86 26.88 31.79 37.63 Short Term Loans & Adv. 504.94 478.94 450.07 349.81 357.56 311.65 230.44 20.30 16.15 29.55 Net Current Assets 711.22 717.96 722.33 678.69 552.24 500.72 525.69 357.93 312.44 257.59 Total Assets 3,170.21 3,021.71 2,641.79 2,418.80 2,156.42 1,949.89 1,867.80 1,258.57 1,139.55 1,064.27

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 1,982.05 1,956.79 1,734.13 1,547.43 1,445.24 1,276.11 1,270.20 1,082.47 936.38 845.30 Share Capital 16.59 16.88 16.88 17.10 17.52 17.52 17.86 17.86 17.86 17.86 Total Reserves 1,965.46 1,939.91 1,717.25 1,530.33 1,427.72 1,258.59 1,252.34 1,064.61 918.52 827.43 Non-Current Liabilities 468.64 391.17 299.63 314.62 229.17 211.41 216.67 19.93 24.06 30.97 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.56 0.65 0.72 0.34 0.49 0.60 0.69 0.79 0.90 1.07 Long Term Provisions 436.75 349.81 281.24 295.78 213.96 194.12 198.60 0.50 0.56 0.00 Current Liabilities 729.56 690.40 621.79 564.62 497.43 480.07 389.40 163.42 187.97 195.69 Trade Payables 178.49 136.94 77.28 117.86 77.61 97.32 75.10 82.59 87.17 80.05 Other Current Liabilities 96.59 86.44 77.36 80.06 61.67 68.78 64.11 50.16 36.61 42.87 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 1.11 Short Term Provisions 454.48 467.01 467.15 366.69 358.15 313.97 250.19 30.67 63.19 71.66 Total Liabilities 3,179.61 3,037.93 2,655.38 2,426.67 2,171.84 1,967.59 1,876.27 1,265.82 1,148.41 1,071.96 Net Block 698.92 705.06 689.15 673.50 682.19 673.64 678.05 675.16 393.04 284.40 Gross Block 979.04 949.42 897.55 844.97 817.80 776.49 745.84 708.81 629.67 470.42 Accumulated Depreciation 280.12 244.36 208.40 171.47 135.61 102.84 67.79 33.65 236.62 186.02 Non Current Assets 1,734.70 1,619.50 1,303.33 1,181.25 1,113.46 976.64 957.93 742.46 646.27 619.47 Capital Work in Progress 198.44 104.82 19.21 23.85 12.38 12.84 6.32 19.92 28.80 18.10 Non Current Investment 348.49 384.73 265.36 162.31 179.11 74.07 54.49 39.43 216.72 186.92 Long Term Loans & Adv. 487.41 424.05 326.65 320.83 239.08 215.28 218.46 7.70 6.37 128.71 Other Non Current Assets 1.45 0.84 2.96 0.75 0.71 0.81 0.60 0.25 1.33 1.33 Current Assets 1,443.06 1,418.43 1,352.05 1,245.41 1,058.38 990.94 918.34 523.36 502.13 452.03 Current Investments 457.29 500.77 524.84 502.24 405.93 397.16 436.53 285.41 272.49 229.90 Inventories 328.54 304.70 214.92 209.96 173.79 160.49 137.16 130.91 123.22 103.00 Sundry Debtors 122.65 82.17 110.54 123.74 87.53 81.66 76.06 61.94 61.04 59.36 Cash & Bank 24.94 38.66 31.58 32.32 21.26 29.30 28.47 18.02 14.95 23.43 Other Current Assets 509.63 11.70 19.76 26.81 369.88 322.33 240.12 27.10 30.44 36.33 Short Term Loans & Adv. 499.69 480.43 450.41 350.34 358.56 311.65 230.44 20.36 14.77 28.18 Net Current Assets 713.50 728.03 730.26 680.79 560.94 510.87 528.94 359.94 314.16 256.33 Total Assets 3,177.76 3,037.93 2,655.38 2,426.66 2,171.84 1,967.58 1,876.27 1,265.82 1,148.40 1,071.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 164.72 162.38 209.84 239.04 103.79 147.76 153.09 171.09 126.56 148.82 PBT 265.69 285.45 380.45 325.46 240.27 233.91 255.67 231.94 200.85 216.99 Adjustment 1.00 -23.59 -40.75 8.36 -13.54 -1.86 -11.07 0.24 -1.54 -7.41 Changes in Working Capital -25.11 -21.17 -36.05 -11.00 -51.34 -16.54 -18.76 -5.75 -10.77 7.39 Cash after chg. in Working capital 241.58 240.69 303.65 322.82 175.38 215.50 225.84 226.42 188.54 216.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -76.86 -78.31 -93.81 -83.78 -71.60 -67.75 -69.78 -55.33 -61.98 -68.16 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 -2.97 0.00 0.00 0.00 Cash From Investing Activity 3.62 -147.42 -84.18 -84.80 -109.30 20.15 -143.55 -72.76 -88.89 -55.38 Net Fixed Assets -123.01 -136.84 -45.20 -38.52 -40.93 -36.71 -24.24 -81.62 -169.89 -28.28 Net Investments 79.72 -95.30 -125.65 -79.51 -113.70 19.79 -166.18 170.44 -72.39 -0.76 Others 46.91 84.72 86.67 33.23 45.33 37.07 46.87 -161.58 153.39 -26.34 Cash from Financing Activity -179.83 -9.70 -126.49 -142.00 -0.07 -169.43 0.35 -96.98 -47.47 -74.93 Net Cash Inflow / Outflow -11.48 5.26 -0.83 12.24 -5.58 -1.53 9.90 1.36 -9.80 18.51 Opening Cash & Equivalents 31.13 25.72 26.52 14.36 19.94 21.66 11.74 10.58 21.08 2.57 Closing Cash & Equivalent 19.75 31.13 25.72 26.52 14.36 19.94 21.66 11.74 11.28 21.08

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 154.91 161.65 207.08 250.38 112.43 149.84 154.49 174.30 127.64 149.72 PBT 257.80 289.39 389.85 319.95 237.75 240.63 257.71 232.15 203.65 218.36 Adjustment 4.32 -26.48 -48.34 22.58 -0.21 0.39 -10.88 2.41 -1.40 -7.67 Changes in Working Capital -29.91 -21.72 -39.42 -7.77 -51.05 -23.24 -19.23 -4.54 -11.78 7.09 Cash after chg. in Working capital 232.21 241.19 302.09 334.77 186.49 217.78 227.60 230.02 190.48 217.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -77.30 -79.54 -95.01 -84.39 -74.06 -67.94 -70.14 -55.73 -62.84 -68.07 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 -2.97 0.00 0.00 0.00 Cash From Investing Activity 11.13 -144.57 -77.15 -98.35 -120.33 20.11 -143.55 -73.05 -88.57 -55.38 Net Fixed Assets -123.01 -136.84 -45.20 -38.52 -40.93 -36.71 -24.24 -81.62 -169.89 -28.28 Net Investments 79.72 -95.30 -125.65 -79.51 -113.70 19.79 -166.18 170.44 -72.39 -0.76 Others 54.42 87.57 93.70 19.68 34.30 37.03 46.87 -161.87 153.71 -26.34 Cash from Financing Activity -179.95 -9.84 -129.35 -142.00 -0.07 -169.43 0.35 -96.98 -47.76 -75.25 Net Cash Inflow / Outflow -13.90 7.25 0.58 10.03 -7.96 0.52 11.29 4.27 -8.69 19.09 Opening Cash & Equivalents 37.73 30.43 29.88 19.92 28.13 27.10 16.25 12.17 23.26 4.17 Closing Cash & Equivalent 23.89 37.73 30.43 29.88 19.92 28.13 27.10 16.25 14.56 23.26

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 119.39 115.44 102.02 90.18 82.16 72.38 71.06 60.53 52.22 47.20 ROA 6.49% 7.76% 11.64% 10.79% 8.35% 8.82% 11.97% 14.09% 13.24% 13.27% ROE 10.23% 11.97% 18.04% 16.59% 12.73% 13.33% 15.99% 16.85% 16.50% 16.62% ROCE 13.68% 15.66% 23.43% 22.06% 17.63% 18.62% 21.45% 23.25% 22.89% 27.15% Fixed Asset Turnover 1.91 1.71 1.57 1.65 1.39 1.41 1.45 1.53 1.68 1.91 Receivable days 20.01 21.87 31.18 27.76 26.53 26.29 24.69 22.54 24.73 22.57 Inventory Days 62.44 60.30 56.83 51.08 55.04 50.45 46.49 45.50 45.20 42.33 Payable days 87.79 73.61 86.01 38.13 40.20 41.31 40.79 44.71 48.03 44.04 Cash Conversion Cycle -5.34 8.56 2.00 40.71 41.37 35.43 30.39 23.32 21.90 20.86 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 66.79 94.65 112.82 96.31 166.02 167.77 178.52 167.05 115.57 73.00

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 119.47 115.92 102.73 90.51 82.86 73.17 71.42 60.87 52.62 47.47 ROA 6.23% 7.59% 11.85% 10.48% 8.30% 9.05% 12.00% 14.01% 13.34% 13.26% ROE 9.84% 11.71% 18.36% 16.10% 12.63% 13.67% 16.02% 16.76% 16.64% 16.63% ROCE 13.25% 15.78% 23.74% 21.63% 17.64% 19.04% 21.51% 23.15% 23.02% 27.12% Fixed Asset Turnover 1.91 1.70 1.57 1.66 1.41 1.42 1.44 1.52 1.65 1.87 Receivable days 20.32 22.35 31.31 27.96 27.55 26.58 23.96 22.06 24.19 21.70 Inventory Days 62.83 60.27 56.79 50.80 54.43 50.15 46.55 45.58 45.45 42.89 Payable days 87.78 73.73 86.01 38.19 40.35 41.32 40.83 44.81 47.89 44.12 Cash Conversion Cycle -4.62 8.89 2.09 40.57 41.62 35.41 29.68 22.84 21.74 20.47 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 64.07 94.67 113.90 94.95 166.95 172.62 179.60 167.11 113.30 71.41

Top Investors:

icici prudential smallcap index fund

nippon life india trustee ltd-a/c nippon india small cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

FDC - Quarterly Results
8th Nov 2023, 18:27 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.

Feedback