Nifty

:

11274.20

Sensex

:

38014.62

569.40 (5.32%)
1921.15 (5.32%)

Login

Nifty
Sensex

:
:

11274.20
38014.62

569.40 (5.32%)
1921.15 (5.32%)

Foseco India Ltd.

Chemicals

Rating :

71/99

BSE: 500150 | NSE: FOSECOIND

Watchlist

NSE BSE

1300.55

20-Sep-2019

Open
High
Low
Previous Close

1294.40
1315.00
1283.50
1292.10

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

1236
16.07
1760.00
1139.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

827.05
24.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

733.89
1.93%
4.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.19
6.58
2.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.80
4.73
-2.02

PAT CAGR (%)

10 Years
5 Years
3 Years

9.86
5.44
-1.06

P:E (Median)

8 Years
5 Years
3 Years

25.93
27.37
27.41

P:BV (Average)

8 Years
5 Years
3 Years

5.61
6.61
6.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.40
15.84
15.57

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 86.32 88.29 -2.23% 84.16 93.61 -10.10% 89.16 91.89 -2.97% 91.09 90.34 0.83%
Expenses 72.86 75.03 -2.89% 71.21 80.96 -12.04% 77.93 79.24 -1.65% 77.56 76.15 1.85%
EBITDA 13.45 13.26 1.43% 12.95 12.65 2.37% 11.24 12.65 -11.15% 13.53 14.19 -4.65%
EBIDTM 15.59% 15.02% 15.39% 13.51% 12.60% 13.77% 14.86% 15.71%
Other Income 1.91 1.09 75.23% 1.36 0.93 46.24% 1.19 0.92 29.35% 0.92 0.57 61.40%
Interest 0.00 0.11 -100.00% 0.00 0.08 -100.00% 0.01 0.12 -91.67% 0.01 0.11 -90.91%
Depreciation 1.00 1.17 -14.53% 0.97 1.17 -17.09% 1.02 1.31 -22.14% 1.17 1.41 -17.02%
PBT 14.36 13.07 9.87% 13.34 12.32 8.28% 11.40 12.15 -6.17% 13.28 13.26 0.15%
Tax 5.10 4.65 9.68% 4.72 4.39 7.52% 4.38 4.32 1.39% 4.62 4.50 2.67%
PAT 9.26 8.43 9.85% 8.63 7.93 8.83% 7.02 7.83 -10.34% 8.65 8.75 -1.14%
PATM 10.72% 9.54% 10.25% 8.47% 7.88% 8.52% 9.50% 9.69%
EPS 14.49 13.20 9.77% 13.51 12.42 8.78% 10.99 12.25 -10.29% 13.55 13.70 -1.09%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Net Sales 350.73 362.16 357.59 339.50 292.14 263.36 226.91 246.75 232.91 185.94 125.34 Net Sales Growth -3.68% 1.28% 5.33% 16.21% 10.93% 16.06% -8.04% 5.94% 25.26% 48.35% Cost Of Goods Sold 199.85 215.13 213.31 199.81 164.36 154.21 133.74 149.07 135.32 108.27 71.00 Gross Profit 150.88 147.03 144.28 139.70 127.78 109.16 93.17 97.68 97.59 77.68 54.33 GP Margin 43.02% 40.60% 40.35% 41.15% 43.74% 41.45% 41.06% 39.59% 41.90% 41.78% 43.35% Total Expenditure 299.56 312.58 306.26 284.60 241.28 224.01 196.82 210.88 192.60 157.09 105.87 Power & Fuel Cost - 7.10 5.91 3.14 4.84 5.91 5.11 5.06 4.09 2.92 1.88 % Of Sales - 1.96% 1.65% 0.92% 1.66% 2.24% 2.25% 2.05% 1.76% 1.57% 1.50% Employee Cost - 34.48 30.87 26.61 26.65 25.13 24.00 21.22 19.30 15.96 11.79 % Of Sales - 9.52% 8.63% 7.84% 9.12% 9.54% 10.58% 8.60% 8.29% 8.58% 9.41% Manufacturing Exp. - 23.11 23.97 24.73 19.21 16.19 13.79 14.70 14.72 13.31 9.36 % Of Sales - 6.38% 6.70% 7.28% 6.58% 6.15% 6.08% 5.96% 6.32% 7.16% 7.47% General & Admin Exp. - 16.93 17.03 16.32 16.76 16.30 13.60 13.13 12.33 11.66 9.54 % Of Sales - 4.67% 4.76% 4.81% 5.74% 6.19% 5.99% 5.32% 5.29% 6.27% 7.61% Selling & Distn. Exp. - 8.73 9.17 8.75 7.22 5.09 4.00 5.09 5.15 3.31 1.48 % Of Sales - 2.41% 2.56% 2.58% 2.47% 1.93% 1.76% 2.06% 2.21% 1.78% 1.18% Miscellaneous Exp. - 7.10 5.99 5.25 2.24 1.18 2.59 2.61 1.70 1.65 1.48 % Of Sales - 1.96% 1.68% 1.55% 0.77% 0.45% 1.14% 1.06% 0.73% 0.89% 0.65% EBITDA 51.17 49.58 51.33 54.90 50.86 39.35 30.09 35.87 40.31 28.85 19.47 EBITDA Margin 14.59% 13.69% 14.35% 16.17% 17.41% 14.94% 13.26% 14.54% 17.31% 15.52% 15.53% Other Income 5.38 5.25 2.53 2.09 1.89 3.37 2.55 1.67 1.67 4.14 3.21 Interest 0.02 0.21 0.35 0.63 0.29 0.33 0.38 0.62 0.25 0.34 0.18 Depreciation 4.16 4.54 5.34 5.05 4.54 4.65 5.12 4.65 4.29 3.68 3.53 PBT 52.38 50.07 48.17 51.32 47.91 37.74 27.14 32.26 37.43 28.98 18.97 Tax 18.82 18.04 16.60 18.24 16.18 13.15 9.31 10.44 12.15 9.69 6.46 Tax Rate 35.93% 36.03% 34.46% 35.54% 33.77% 34.84% 34.30% 32.36% 32.46% 33.44% 34.05% PAT 33.56 32.04 31.57 33.08 31.73 24.59 17.82 21.82 25.28 19.30 12.51 PAT before Minority Interest 33.56 32.04 31.57 33.08 31.73 24.59 17.82 21.82 25.28 19.30 12.51 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 9.57% 8.85% 8.83% 9.74% 10.86% 9.34% 7.85% 8.84% 10.85% 10.38% 9.98% PAT Growth 1.88% 1.49% -4.56% 4.25% 29.04% 37.99% -18.33% -13.69% 30.98% 54.28% Unadjusted EPS 52.54 50.16 49.44 51.80 49.68 38.50 27.90 34.16 39.59 30.22 19.58

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Shareholder's Funds 156.11 145.65 124.33 108.93 97.87 88.97 89.49 78.07 66.15 59.51 Share Capital 6.39 6.39 6.39 6.39 6.39 6.39 6.39 6.39 6.39 6.39 Total Reserves 149.72 139.27 117.94 102.54 91.49 82.59 83.11 71.68 59.76 53.13 Non-Current Liabilities -0.71 -0.96 -0.29 1.54 4.43 6.98 9.13 11.60 11.06 11.19 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.65 1.85 3.58 5.81 8.04 9.62 11.03 11.05 Long Term Provisions 0.47 0.20 0.24 0.41 1.70 1.49 1.55 1.94 0.00 0.00 Current Liabilities 80.01 74.01 57.11 50.92 48.05 49.52 41.51 42.37 59.27 30.89 Trade Payables 70.20 63.49 44.29 35.95 30.83 31.60 31.27 31.80 28.68 18.25 Other Current Liabilities 7.51 8.87 6.55 7.49 7.97 5.26 4.04 4.58 9.32 5.95 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 2.30 1.65 6.27 7.48 9.25 12.66 6.21 5.99 21.27 6.69 Total Liabilities 235.41 218.70 181.15 161.39 150.35 145.47 140.13 132.04 136.48 101.59 Net Block 19.70 22.77 25.70 26.42 26.11 27.82 31.28 26.17 25.71 25.53 Gross Block 29.55 28.11 70.70 68.95 65.76 63.81 63.55 55.00 50.67 47.11 Accumulated Depreciation 9.85 5.33 45.00 42.53 39.66 35.99 32.27 28.83 24.96 21.58 Non Current Assets 31.14 27.81 33.45 37.02 33.53 39.79 42.85 35.53 25.81 26.52 Capital Work in Progress 5.96 1.15 0.24 0.76 0.56 0.00 0.00 2.00 0.02 0.91 Non Current Investment 0.00 0.00 0.00 0.00 0.03 0.08 0.08 0.08 0.08 0.08 Long Term Loans & Adv. 5.48 3.88 7.51 9.84 6.83 11.89 11.50 7.28 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 204.27 190.90 147.71 124.36 116.82 105.69 97.29 96.51 110.67 75.07 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 20.98 16.71 19.16 15.88 13.46 11.58 9.22 9.09 11.20 6.44 Sundry Debtors 87.01 100.58 99.61 90.31 73.11 64.30 66.63 63.51 51.91 35.32 Cash & Bank 93.16 72.53 25.07 16.15 28.09 26.01 19.22 18.31 27.17 28.14 Other Current Assets 3.12 0.73 0.99 0.44 2.17 3.79 2.22 5.59 20.39 5.17 Short Term Loans & Adv. 2.32 0.35 2.87 1.59 1.54 3.29 1.72 5.15 17.29 1.96 Net Current Assets 124.26 116.89 90.60 73.44 68.77 56.17 55.77 54.14 51.40 44.18 Total Assets 235.41 218.71 181.16 161.38 150.35 145.48 140.14 132.04 136.48 101.59

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Cash From Operating Activity 47.10 65.74 32.02 17.26 25.29 21.69 20.03 12.01 12.84 21.29 PBT 50.07 48.17 51.32 47.91 37.74 27.14 32.26 37.43 28.98 18.97 Adjustment 2.70 4.82 7.24 4.00 2.55 4.68 4.73 3.80 2.99 3.15 Changes in Working Capital 14.11 26.39 -9.96 -15.82 -7.15 -0.13 -1.88 -16.32 -9.24 6.41 Cash after chg. in Working capital 66.88 79.38 48.61 36.09 33.14 31.69 35.11 24.90 22.73 28.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -19.78 -13.63 -16.58 -18.83 -7.84 -10.00 -15.09 -12.89 -9.89 -7.23 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 -4.84 1.78 -6.45 -4.16 -1.09 -1.12 -7.12 -5.89 -1.91 -21.78 Net Fixed Assets -6.25 41.68 -1.23 -3.39 -2.51 -0.26 -6.55 -6.31 -2.67 -0.78 Net Investments 0.00 0.00 0.00 0.03 0.05 0.00 0.00 0.00 0.00 0.00 Others 1.41 -39.90 -5.22 -0.80 1.37 -0.86 -0.57 0.42 0.76 -21.00 Cash from Financing Activity -21.63 -16.93 -19.83 -25.05 -22.11 -13.84 -12.00 -14.98 -11.89 -2.74 Net Cash Inflow / Outflow 20.63 50.60 5.75 -11.94 2.09 6.73 0.91 -8.86 -0.97 -3.22 Opening Cash & Equivalents 71.76 21.16 15.41 28.04 25.95 19.22 18.31 27.17 28.14 11.11 Closing Cash & Equivalent 92.39 71.76 21.16 16.09 28.04 25.95 19.22 18.31 27.17 7.89

Financial Ratios

Standalone

Right to Left

Description Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Book Value (Rs.) 244.43 228.07 194.67 170.56 153.25 139.31 140.13 122.24 103.58 93.19 ROA 14.11% 15.79% 19.32% 20.36% 16.62% 12.48% 16.03% 18.83% 16.21% 13.25% ROE 21.23% 23.39% 28.37% 30.69% 26.32% 19.97% 26.04% 35.06% 30.71% 22.08% ROCE 33.25% 35.62% 43.53% 44.59% 37.93% 28.06% 35.20% 45.71% 39.70% 28.28% Fixed Asset Turnover 12.56 7.67 5.45 4.84 4.50 3.97 4.62 4.83 4.14 2.85 Receivable days 94.53 96.47 91.09 91.39 85.97 94.43 86.65 82.46 78.71 95.60 Inventory Days 18.99 17.29 16.81 16.41 15.67 15.00 12.19 14.49 15.91 19.88 Payable days 83.04 67.88 54.53 53.40 53.87 61.08 57.18 60.41 57.02 59.85 Cash Conversion Cycle 30.48 45.88 53.36 54.40 47.77 48.35 41.65 36.55 37.60 55.63 Total Debt/Equity 0.00 0.00 0.01 0.03 0.06 0.09 0.11 0.12 0.17 0.19 Interest Cover 240.93 137.61 82.54 165.13 115.98 71.55 53.00 150.95 86.35 106.91

Top Investors:

Annual Reports:

News Update:

Foseco India - Quarterly Results
25th Jul 2019, 18:52 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