Nifty
:
19664.70
Sensex
:
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)
Nifty
Sensex
:
:
19664.70
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)

Linde India Ltd.

Industrial Gases & Fuels

Rating :
74/99

BSE: 523457 | NSE: LINDEINDIA

NSE BSE
5955.50
26-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  5888.15
  •  5970.00
  •  5800.00
  •  5872.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63551
  •  3759.90
  •  6790.00
  •  2933.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 50,765.01
  • 126.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49,573.51
  • 0.20%
  • 15.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.41%
  • 11.56%
  • FII
  • DII
  • Others
  • 2.85%
  • 7.72%
  • 1.46%

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
  • 77.77
  • 74.04
  • 66.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.82
  • 6.42
  • 8.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.63
  • 30.86
  • 40.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
721.00
588.06
22.61%
630.24
534.26
17.97%
697.00
644.15
8.20%
685.96
507.22
35.24%
Expenses
557.01
453.34
22.87%
444.50
402.56
10.42%
529.16
496.09
6.67%
541.76
376.97
43.71%
EBITDA
163.99
134.72
21.73%
185.74
131.71
41.02%
167.84
148.06
13.36%
144.20
130.25
10.71%
EBIDTM
22.74%
22.91%
29.47%
24.65%
24.08%
22.99%
21.02%
25.68%
Other Income
18.27
10.59
72.52%
21.70
13.98
55.22%
19.13
21.47
-10.90%
34.77
10.73
224.04%
Interest
1.16
1.13
2.65%
1.17
1.13
3.54%
1.11
0.96
15.62%
1.11
0.69
60.87%
Depreciation
48.92
45.77
6.88%
65.79
45.72
43.90%
48.11
46.25
4.02%
43.69
44.97
-2.85%
PBT
132.18
98.41
34.32%
140.48
98.84
42.13%
137.76
103.34
33.31%
134.17
95.32
40.76%
Tax
34.04
-73.59
-
41.74
34.98
19.33%
30.98
37.26
-16.85%
46.12
32.95
39.97%
PAT
98.14
172.00
-42.94%
98.74
63.85
54.64%
106.78
66.08
61.59%
88.05
62.36
41.20%
PATM
13.61%
29.25%
15.67%
11.95%
15.32%
10.26%
12.84%
12.30%
EPS
11.71
20.15
-41.89%
11.64
7.74
50.39%
12.90
7.95
62.26%
10.66
7.46
42.90%

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
2,734.20
3,135.52
2,111.96
1,471.12
1,761.79
2,191.65
2,033.06
1,825.31
Net Sales Growth
20.25%
48.46%
43.56%
-16.50%
-19.61%
7.80%
11.38%
 
Cost Of Goods Sold
1,119.08
1,258.64
687.00
345.86
418.32
392.30
273.19
246.54
Gross Profit
1,615.12
1,876.88
1,424.95
1,125.26
1,343.46
1,799.35
1,759.88
1,578.76
GP Margin
59.07%
59.86%
67.47%
76.49%
76.26%
82.10%
86.56%
86.49%
Total Expenditure
2,072.43
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
661.77
762.75
545.72
374.83
414.73
326.37
323.30
286.72
EBITDA Margin
24.20%
24.33%
25.84%
25.48%
23.54%
14.89%
15.90%
15.71%
Other Income
93.87
105.43
55.53
32.65
20.93
8.38
7.75
31.47
Interest
4.55
5.66
3.05
6.24
86.25
102.70
116.47
115.57
Depreciation
206.51
252.87
181.37
176.00
177.25
199.14
201.93
195.40
PBT
544.59
609.66
416.83
225.24
172.15
32.92
12.66
7.21
Tax
152.88
80.23
190.68
77.56
285.73
13.68
-2.78
-3.20
Tax Rate
28.07%
13.16%
27.54%
34.17%
28.21%
41.56%
-38.83%
-44.38%
PAT
391.71
538.06
501.60
149.40
727.18
19.24
9.94
10.41
PAT before Minority Interest
391.71
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
14.33%
17.16%
23.75%
10.16%
41.28%
0.88%
0.49%
0.57%
PAT Growth
7.53%
7.27%
235.74%
-79.45%
3,679.52%
93.56%
-4.51%
 
EPS
45.92
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

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Linde India secures LoA from Steel Authority of India
    25th Aug 2023, 17:55 PM

    LoA is for installation of 1000 tonnes per day Cryogenic Oxygen Plant on COM basis for a period of 20 years

    Read More
  • Linde India secures LoA from Indian Oil Corporation
    22nd Aug 2023, 18:08 PM

    The company has been awarded a ‘Letter of Acceptance’ in connection with the job-work contract for setting-up of Air Separation Unit

    Read More
  • Linde India - Quarterly Results
    8th Aug 2023, 17:05 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.