Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Industrial Gases & Fuels

Rating :
60/99

BSE: 523457 | NSE: LINDEINDIA

9011.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  9150.10
  •  9268.20
  •  8952.55
  •  9068.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  123071
  •  11198.81
  •  9935.05
  •  4676.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67,702.03
  • 155.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,722.20
  • 0.15%
  • 19.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.53%
  • 12.13%
  • FII
  • DII
  • Others
  • 3.03%
  • 6.80%
  • 1.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 112.37
  • 74.47
  • 77.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.76
  • 8.74
  • 12.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.82
  • 40.04
  • 52.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
630.07
630.24
-0.03%
706.24
697.00
1.33%
711.35
685.96
3.70%
721.00
588.06
22.61%
Expenses
451.55
443.86
1.73%
520.05
529.16
-1.72%
537.73
541.76
-0.74%
557.01
453.34
22.87%
EBITDA
178.52
186.37
-4.21%
186.19
167.84
10.93%
173.62
144.20
20.40%
163.99
134.72
21.73%
EBIDTM
28.33%
29.57%
26.36%
24.08%
24.41%
21.02%
22.74%
22.91%
Other Income
18.32
21.70
-15.58%
21.87
19.13
14.32%
18.55
34.77
-46.65%
18.27
10.59
72.52%
Interest
3.79
1.80
110.56%
1.15
1.11
3.60%
1.16
1.11
4.50%
1.16
1.13
2.65%
Depreciation
51.65
65.79
-21.49%
50.63
48.11
5.24%
49.75
43.69
13.87%
48.92
45.77
6.88%
PBT
141.39
140.48
0.65%
156.29
137.76
13.45%
141.26
134.17
5.28%
132.18
98.41
34.32%
Tax
37.05
41.74
-11.24%
39.14
30.98
26.34%
34.56
46.12
-25.07%
34.04
-73.59
-
PAT
104.33
98.74
5.66%
117.15
106.78
9.71%
106.71
88.05
21.19%
98.14
172.00
-42.94%
PATM
16.56%
15.67%
16.59%
15.32%
15.00%
12.84%
13.61%
29.25%
EPS
12.36
11.64
6.19%
14.08
12.90
9.15%
12.75
10.66
19.61%
11.71
20.15
-41.89%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Net Sales
-
2,768.67
3,135.52
2,111.96
1,471.12
1,761.79
2,191.65
2,033.06
1,825.31
Net Sales Growth
-
-11.70%
48.46%
43.56%
-16.50%
-19.61%
7.80%
11.38%
 
Cost Of Goods Sold
-
970.77
1,258.64
687.00
345.86
418.32
392.30
273.19
246.54
Gross Profit
-
1,797.89
1,876.88
1,424.95
1,125.26
1,343.46
1,799.35
1,759.88
1,578.76
GP Margin
-
64.94%
59.86%
67.47%
76.49%
76.26%
82.10%
86.56%
86.49%
Total Expenditure
-
2,071.86
2,372.14
1,566.24
1,096.29
1,347.06
1,865.28
1,709.76
1,538.59
Power & Fuel Cost
-
468.48
513.92
402.85
347.01
348.67
890.12
922.49
818.11
% Of Sales
-
16.92%
16.39%
19.07%
23.59%
19.79%
40.61%
45.37%
44.82%
Employee Cost
-
53.81
63.87
50.25
68.78
113.59
127.29
116.45
98.73
% Of Sales
-
1.94%
2.04%
2.38%
4.68%
6.45%
5.81%
5.73%
5.41%
Manufacturing Exp.
-
321.57
243.12
201.59
80.31
135.48
110.75
111.59
101.27
% Of Sales
-
11.61%
7.75%
9.55%
5.46%
7.69%
5.05%
5.49%
5.55%
General & Admin Exp.
-
79.42
83.19
63.19
42.85
48.24
69.81
32.67
34.56
% Of Sales
-
2.87%
2.65%
2.99%
2.91%
2.74%
3.19%
1.61%
1.89%
Selling & Distn. Exp.
-
126.81
158.65
131.83
110.60
180.96
171.47
163.85
134.43
% Of Sales
-
4.58%
5.06%
6.24%
7.52%
10.27%
7.82%
8.06%
7.36%
Miscellaneous Exp.
-
50.99
50.75
29.54
100.86
101.80
103.53
89.53
104.95
% Of Sales
-
1.84%
1.62%
1.40%
6.86%
5.78%
4.72%
4.40%
5.75%
EBITDA
-
696.81
763.38
545.72
374.83
414.73
326.37
323.30
286.72
EBITDA Margin
-
25.17%
24.35%
25.84%
25.48%
23.54%
14.89%
15.90%
15.71%
Other Income
-
82.52
105.43
55.53
32.65
20.93
8.38
7.75
31.47
Interest
-
7.27
6.29
3.05
6.24
86.25
102.70
116.47
115.57
Depreciation
-
200.94
252.87
181.37
176.00
177.25
199.14
201.93
195.40
PBT
-
571.12
609.66
416.83
225.24
172.15
32.92
12.66
7.21
Tax
-
144.79
80.23
190.68
77.56
285.73
13.68
-2.78
-3.20
Tax Rate
-
25.35%
13.16%
27.54%
34.17%
28.21%
41.56%
-38.83%
-44.38%
PAT
-
434.09
538.06
501.60
149.40
727.18
19.24
9.94
10.41
PAT before Minority Interest
-
434.09
538.06
501.60
149.40
727.18
19.24
9.94
10.41
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
15.68%
17.16%
23.75%
10.16%
41.28%
0.88%
0.49%
0.57%
PAT Growth
-
-19.32%
7.27%
235.74%
-79.45%
3,679.52%
93.56%
-4.51%
 
EPS
-
50.89
63.08
58.80
17.51
85.25
2.26
1.17
1.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Shareholder's Funds
3,468.43
3,140.10
2,714.89
2,234.31
2,171.91
1,461.88
1,450.58
1,440.95
Share Capital
85.28
85.28
85.28
85.28
85.28
85.28
85.28
85.28
Total Reserves
3,381.48
3,053.18
2,629.60
2,149.03
2,086.63
1,376.59
1,365.30
1,355.67
Non-Current Liabilities
850.27
870.40
426.40
341.57
293.51
594.54
941.76
1,153.83
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
416.78
776.36
989.73
Long Term Provisions
623.22
617.45
70.66
62.01
66.27
56.41
44.83
36.26
Current Liabilities
1,318.51
1,066.24
875.32
696.39
784.47
1,363.51
1,019.70
1,013.43
Trade Payables
624.34
538.70
587.76
451.57
374.48
314.97
260.79
301.63
Other Current Liabilities
347.29
340.99
246.96
205.96
324.92
735.35
579.69
586.81
Short Term Borrowings
0.00
0.00
0.00
0.00
8.47
249.66
150.00
100.00
Short Term Provisions
346.88
186.55
40.60
38.86
76.59
63.53
29.23
25.00
Total Liabilities
5,637.21
5,076.74
4,016.61
3,272.27
3,249.89
3,419.93
3,412.04
3,608.21
Net Block
1,821.54
1,762.43
1,868.55
1,989.19
2,035.14
2,161.55
2,497.55
2,572.74
Gross Block
3,273.08
3,020.47
2,902.38
2,846.39
2,728.69
2,689.97
2,891.14
2,761.86
Accumulated Depreciation
1,451.54
1,258.03
1,033.83
857.20
693.55
528.42
393.58
187.67
Non Current Assets
3,406.10
2,878.93
2,148.32
2,202.44
2,293.30
2,379.60
2,737.07
2,838.74
Capital Work in Progress
483.48
225.23
68.04
17.06
52.94
44.46
35.91
80.29
Non Current Investment
50.16
32.05
9.32
3.67
0.03
0.03
57.89
60.63
Long Term Loans & Adv.
1,012.62
848.17
200.59
190.24
186.82
55.87
126.97
99.95
Other Non Current Assets
38.30
11.05
1.82
2.28
18.37
117.69
18.75
25.13
Current Assets
2,214.22
2,180.91
1,868.29
1,069.83
956.58
1,040.33
674.98
769.47
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
85.04
77.41
69.10
68.59
65.41
70.96
68.33
68.68
Sundry Debtors
481.02
401.40
395.86
407.21
382.81
364.71
352.72
356.85
Cash & Bank
979.83
1,191.49
987.97
325.86
240.86
125.40
38.64
106.14
Other Current Assets
668.33
16.62
106.57
232.46
267.51
479.26
215.30
237.80
Short Term Loans & Adv.
651.30
493.99
308.79
35.70
31.00
50.86
173.64
171.51
Net Current Assets
895.71
1,114.67
992.97
373.44
172.11
-323.18
-344.73
-243.96
Total Assets
5,620.32
5,059.84
4,016.61
3,272.27
3,249.88
3,419.93
3,412.05
3,608.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Cash From Operating Activity
436.95
629.18
588.88
338.96
326.75
375.56
252.09
292.61
PBT
578.87
618.29
697.90
228.66
1,012.90
39.38
13.41
15.81
Adjustment
128.13
159.97
-135.64
165.93
-585.91
292.74
321.58
285.24
Changes in Working Capital
-116.86
41.80
101.92
-26.78
-86.95
51.22
-77.62
-1.63
Cash after chg. in Working capital
590.14
820.05
664.18
367.81
340.05
383.33
257.37
299.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-153.19
-190.87
-75.30
-28.85
-13.30
-7.77
-5.28
-6.81
Other Direct Exp. Paid
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
Cash From Investing Activity
-539.43
-306.42
98.43
-54.14
981.29
-72.80
-59.29
-127.79
Net Fixed Assets
-510.86
-275.28
-106.97
-81.82
-47.20
192.62
-84.90
Net Investments
-10.36
-14.10
-0.03
-2.01
0.00
15.00
-0.01
Others
-18.21
-17.04
205.43
29.69
1,028.49
-280.42
25.62
Cash from Financing Activity
-105.32
-119.45
-28.16
-200.72
-1,192.58
-215.64
-261.05
-79.68
Net Cash Inflow / Outflow
-207.79
203.32
659.15
84.10
115.47
87.13
-68.25
85.14
Opening Cash & Equivalents
1,186.61
983.29
324.14
240.04
124.58
37.45
105.70
20.56
Closing Cash & Equivalent
978.82
1,186.61
983.29
324.14
240.04
124.58
37.45
105.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Book Value (Rs.)
406.50
368.00
318.33
261.98
254.67
171.41
170.09
168.96
ROA
8.10%
11.21%
13.74%
4.58%
21.81%
0.56%
0.28%
0.29%
ROE
13.14%
18.38%
20.27%
6.78%
40.02%
1.32%
0.69%
0.72%
ROCE
17.74%
21.33%
28.10%
10.33%
44.49%
5.03%
4.40%
4.25%
Fixed Asset Turnover
0.88
1.06
0.73
0.53
0.65
0.79
0.75
0.72
Receivable days
58.17
47.99
69.40
98.01
77.43
59.74
61.23
65.80
Inventory Days
10.71
8.53
11.90
16.62
14.13
11.60
11.82
12.67
Payable days
218.65
163.33
276.09
132.03
91.41
55.50
57.22
68.68
Cash Conversion Cycle
-149.77
-106.81
-194.80
-17.41
0.15
15.84
15.83
9.79
Total Debt/Equity
0.00
0.00
0.00
0.00
0.05
0.82
0.88
1.00
Interest Cover
80.64
99.30
227.68
37.35
12.74
1.32
1.06
1.06

News Update:


  • Linde India reports 6% rise in Q4 consolidated net profit
    29th May 2024, 13:00 PM

    Total consolidated income of the company decreased by 0.55% at Rs 648.38 crore for Q4FY24

    Read More
  • Linde India - Quarterly Results
    28th May 2024, 22:43 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.