Nifty
Sensex
:
:
22182.00
73053.82
59.95 (0.27%)
263.69 (0.36%)

Industrial Gases & Fuels

Rating :
54/99

BSE: 523457 | NSE: LINDEINDIA

5530.00
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  5559.30
  •  5600.00
  •  5511.00
  •  5550.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14618
  •  811.41
  •  6790.00
  •  3640.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 47,224.86
  • 110.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 46,227.42
  • 0.22%
  • 14.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.54%
  • 12.50%
  • FII
  • DII
  • Others
  • 2.25%
  • 7.18%
  • 1.53%

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
  • 95.71
  • 73.98
  • 74.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.68
  • 7.43
  • 10.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.21
  • 34.70
  • 46.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
706.24
697.00
1.33%
711.35
685.96
3.70%
721.00
588.06
22.61%
630.24
534.26
17.97%
Expenses
520.05
529.16
-1.72%
537.73
541.76
-0.74%
557.01
453.34
22.87%
444.50
402.56
10.42%
EBITDA
186.19
167.84
10.93%
173.62
144.20
20.40%
163.99
134.72
21.73%
185.74
131.71
41.02%
EBIDTM
26.36%
24.08%
24.41%
21.02%
22.74%
22.91%
29.47%
24.65%
Other Income
21.87
19.13
14.32%
18.55
34.77
-46.65%
18.27
10.59
72.52%
21.70
13.98
55.22%
Interest
1.15
1.11
3.60%
1.16
1.11
4.50%
1.16
1.13
2.65%
1.17
1.13
3.54%
Depreciation
50.63
48.11
5.24%
49.75
43.69
13.87%
48.92
45.77
6.88%
65.79
45.72
43.90%
PBT
156.29
137.76
13.45%
141.26
134.17
5.28%
132.18
98.41
34.32%
140.48
98.84
42.13%
Tax
39.14
30.98
26.34%
34.56
46.12
-25.07%
34.04
-73.59
-
41.74
34.98
19.33%
PAT
117.15
106.78
9.71%
106.71
88.05
21.19%
98.14
172.00
-42.94%
98.74
63.85
54.64%
PATM
16.59%
15.32%
15.00%
12.84%
13.61%
29.25%
15.67%
11.95%
EPS
14.08
12.90
9.15%
12.75
10.66
19.61%
11.71
20.15
-41.89%
11.64
7.74
50.39%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Net Sales
2,768.83
3,135.52
2,111.96
1,471.12
1,761.79
2,191.65
2,033.06
1,825.31
Net Sales Growth
10.52%
48.46%
43.56%
-16.50%
-19.61%
7.80%
11.38%
 
Cost Of Goods Sold
990.33
1,258.64
687.00
345.86
418.32
392.30
273.19
246.54
Gross Profit
1,778.50
1,876.88
1,424.95
1,125.26
1,343.46
1,799.35
1,759.88
1,578.76
GP Margin
64.23%
59.86%
67.47%
76.49%
76.26%
82.10%
86.56%
86.49%
Total Expenditure
2,059.29
2,372.77
1,566.24
1,096.29
1,347.06
1,865.28
1,709.76
1,538.59
Power & Fuel Cost
-
513.92
402.85
347.01
348.67
890.12
922.49
818.11
% Of Sales
-
16.39%
19.07%
23.59%
19.79%
40.61%
45.37%
44.82%
Employee Cost
-
63.87
50.25
68.78
113.59
127.29
116.45
98.73
% Of Sales
-
2.04%
2.38%
4.68%
6.45%
5.81%
5.73%
5.41%
Manufacturing Exp.
-
243.12
201.59
80.31
135.48
110.75
111.59
101.27
% Of Sales
-
7.75%
9.55%
5.46%
7.69%
5.05%
5.49%
5.55%
General & Admin Exp.
-
83.19
63.19
42.85
48.24
69.81
32.67
34.56
% Of Sales
-
2.65%
2.99%
2.91%
2.74%
3.19%
1.61%
1.89%
Selling & Distn. Exp.
-
158.65
131.83
110.60
180.96
171.47
163.85
134.43
% Of Sales
-
5.06%
6.24%
7.52%
10.27%
7.82%
8.06%
7.36%
Miscellaneous Exp.
-
51.39
29.54
100.86
101.80
103.53
89.53
104.95
% Of Sales
-
1.64%
1.40%
6.86%
5.78%
4.72%
4.40%
5.75%
EBITDA
709.54
762.75
545.72
374.83
414.73
326.37
323.30
286.72
EBITDA Margin
25.63%
24.33%
25.84%
25.48%
23.54%
14.89%
15.90%
15.71%
Other Income
80.39
105.43
55.53
32.65
20.93
8.38
7.75
31.47
Interest
4.64
5.66
3.05
6.24
86.25
102.70
116.47
115.57
Depreciation
215.09
252.87
181.37
176.00
177.25
199.14
201.93
195.40
PBT
570.21
609.66
416.83
225.24
172.15
32.92
12.66
7.21
Tax
149.48
80.23
190.68
77.56
285.73
13.68
-2.78
-3.20
Tax Rate
26.21%
13.16%
27.54%
34.17%
28.21%
41.56%
-38.83%
-44.38%
PAT
420.74
538.06
501.60
149.40
727.18
19.24
9.94
10.41
PAT before Minority Interest
420.74
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
15.20%
17.16%
23.75%
10.16%
41.28%
0.88%
0.49%
0.57%
PAT Growth
-2.31%
7.27%
235.74%
-79.45%
3,679.52%
93.56%
-4.51%
 
EPS
49.32
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 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Shareholder's Funds
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
Total Reserves
3,053.18
2,629.60
2,149.03
2,086.63
1,376.59
1,365.30
1,355.67
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
416.78
776.36
989.73
Long Term Provisions
617.45
70.66
62.01
66.27
56.41
44.83
36.26
Current Liabilities
1,066.24
875.32
696.39
784.47
1,363.51
1,019.70
1,013.43
Trade Payables
545.16
587.76
451.57
374.48
314.97
260.79
301.63
Other Current Liabilities
334.53
246.96
205.96
324.92
735.35
579.69
586.81
Short Term Borrowings
0.00
0.00
0.00
8.47
249.66
150.00
100.00
Short Term Provisions
186.55
40.60
38.86
76.59
63.53
29.23
25.00
Total Liabilities
5,076.74
4,016.61
3,272.27
3,249.89
3,419.93
3,412.04
3,608.21
Net Block
1,762.43
1,868.55
1,989.19
2,035.14
2,161.55
2,497.55
2,572.74
Gross Block
3,020.47
2,902.38
2,846.39
2,728.69
2,689.97
2,891.14
2,761.86
Accumulated Depreciation
1,258.03
1,033.83
857.20
693.55
528.42
393.58
187.67
Non Current Assets
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
225.23
68.04
17.06
52.94
44.46
35.91
80.29
Non Current Investment
32.05
9.32
3.67
0.03
0.03
57.89
60.63
Long Term Loans & Adv.
848.17
200.59
190.24
186.82
55.87
126.97
99.95
Other Non Current Assets
11.05
1.82
2.28
18.37
117.69
18.75
25.13
Current Assets
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
Inventories
77.41
69.10
68.59
65.41
70.96
68.33
68.68
Sundry Debtors
476.79
395.86
407.21
382.81
364.71
352.72
356.85
Cash & Bank
1,191.49
987.97
325.86
240.86
125.40
38.64
106.14
Other Current Assets
435.22
106.57
232.46
236.51
479.26
215.30
237.80
Short Term Loans & Adv.
418.60
308.79
35.70
31.00
50.86
173.64
171.51
Net Current Assets
1,114.67
992.97
373.44
172.11
-323.18
-344.73
-243.96
Total Assets
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 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Cash From Operating Activity
629.18
588.88
338.96
326.75
375.56
252.09
292.61
PBT
618.29
697.90
228.66
1,012.90
39.38
13.41
15.81
Adjustment
159.34
-135.64
165.93
-585.91
292.74
321.58
285.24
Changes in Working Capital
42.43
101.92
-26.78
-86.95
51.22
-77.62
-1.63
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-306.42
98.43
-54.14
981.29
-72.80
-59.29
-127.79
Net Fixed Assets
-275.28
-106.97
-81.82
-47.20
192.62
-84.90
Net Investments
-14.10
-0.03
-2.01
0.00
15.00
-0.01
Others
-17.04
205.43
29.69
1,028.49
-280.42
25.62
Cash from Financing Activity
-119.45
-28.16
-200.72
-1,192.58
-215.64
-261.05
-79.68
Net Cash Inflow / Outflow
203.32
659.15
84.10
115.47
87.13
-68.25
85.14
Opening Cash & Equivalents
983.29
324.14
240.04
124.58
37.45
105.70
20.56
Closing Cash & Equivalent
1,186.61
983.29
324.14
240.04
124.58
37.45
105.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Book Value (Rs.)
368.00
318.33
261.98
254.67
171.41
170.09
168.96
ROA
11.21%
13.74%
4.58%
21.81%
0.56%
0.28%
0.29%
ROE
18.38%
20.27%
6.78%
40.02%
1.32%
0.69%
0.72%
ROCE
21.31%
28.10%
10.33%
44.49%
5.03%
4.40%
4.25%
Fixed Asset Turnover
1.06
0.73
0.53
0.65
0.79
0.75
0.72
Receivable days
52.38
69.40
98.01
77.43
59.74
61.23
65.80
Inventory Days
8.53
11.90
16.62
14.13
11.60
11.82
12.67
Payable days
164.27
276.09
132.03
91.41
55.50
57.22
68.68
Cash Conversion Cycle
-103.36
-194.80
-17.41
0.15
15.84
15.83
9.79
Total Debt/Equity
0.00
0.00
0.00
0.05
0.82
0.88
1.00
Interest Cover
110.32
227.68
37.35
12.74
1.32
1.06
1.06

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.