Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Industrial Gases & Fuels

Rating :
65/99

BSE: 523457 | NSE: LINDEINDIA

724.65
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  741.00
  •  747.00
  •  720.00
  •  724.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58465
  •  427.34
  •  860.00
  •  401.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,184.81
  • 8.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,052.43
  • 1.38%
  • 2.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.28%
  • 7.95%
  • FII
  • DII
  • Others
  • 1.83%
  • 12.11%
  • 1.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.55
  • 8.00
  • 6.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.09
  • 4.21
  • 2.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.53
  • 44.05
  • 35.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.33
  • 125.88
  • 121.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.44
  • 2.44
  • 2.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.59
  • 15.09
  • 15.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
248.13
0.00
0
377.26
441.09
-14.47%
412.82
562.79
-26.65%
0.00
0.00
0
Expenses
177.05
0.00
0
290.33
328.36
-11.58%
312.91
478.03
-34.54%
0.00
0.00
0
EBITDA
71.09
0.00
0
86.93
112.73
-22.89%
99.90
84.76
17.86%
0.00
0.00
0
EBIDTM
28.65%
0.00%
14.01%
25.56%
24.20%
15.06%
0.00%
0.00%
Other Income
2.91
0.00
0
16.53
4.93
235.29%
1.82
7.41
-75.44%
0.00
0.00
0
Interest
1.92
0.00
0
2.99
23.27
-87.15%
17.61
24.55
-28.27%
0.00
0.00
0
Depreciation
41.74
0.00
0
43.89
42.30
3.76%
49.22
46.36
6.17%
0.00
0.00
0
PBT
30.34
0.00
0
56.59
52.08
8.66%
875.65
21.27
4,016.83%
0.00
0.00
0
Tax
10.85
0.00
0
17.55
16.51
6.30%
241.15
5.85
4,022.22%
0.00
0.00
0
PAT
19.49
0.00
0
39.03
35.57
9.73%
634.50
15.42
4,014.79%
0.00
0.00
0
PATM
7.86%
0.00%
7.11%
8.06%
153.70%
2.74%
0.00%
0.00%
EPS
2.29
0.00
0
4.58
4.17
9.83%
74.38
1.81
4,009.39%
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 18
Dec 17
Dec 16
Net Sales
-
2,191.65
2,033.06
1,825.31
Net Sales Growth
-
7.80%
11.38%
 
Cost Of Goods Sold
-
392.30
273.19
246.54
Gross Profit
-
1,799.35
1,759.88
1,578.76
GP Margin
-
82.10%
86.56%
86.49%
Total Expenditure
-
1,866.38
1,709.76
1,538.59
Power & Fuel Cost
-
890.12
922.49
818.11
% Of Sales
-
40.61%
45.37%
44.82%
Employee Cost
-
127.29
116.45
98.73
% Of Sales
-
5.81%
5.73%
5.41%
Manufacturing Exp.
-
110.75
111.59
101.27
% Of Sales
-
5.05%
5.49%
5.55%
General & Admin Exp.
-
69.81
32.67
34.56
% Of Sales
-
3.19%
1.61%
1.89%
Selling & Distn. Exp.
-
171.47
163.85
134.43
% Of Sales
-
7.82%
8.06%
7.36%
Miscellaneous Exp.
-
104.63
89.53
104.95
% Of Sales
-
4.77%
4.40%
5.75%
EBITDA
-
325.27
323.30
286.72
EBITDA Margin
-
14.84%
15.90%
15.71%
Other Income
-
9.48
7.75
31.47
Interest
-
102.70
116.47
115.57
Depreciation
-
199.14
201.93
195.40
PBT
-
32.92
12.66
7.21
Tax
-
13.68
-2.78
-3.20
Tax Rate
-
41.56%
-38.83%
-44.38%
PAT
-
19.24
9.94
10.41
PAT before Minority Interest
-
19.24
9.94
10.41
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
0.88%
0.49%
0.57%
PAT Growth
-
93.56%
-4.51%
 
EPS
-
2.26
1.17
1.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Dec 16
Shareholder's Funds
1,461.88
1,450.58
1,440.95
Share Capital
85.28
85.28
85.28
Total Reserves
1,376.59
1,365.30
1,355.67
Non-Current Liabilities
594.54
941.76
1,153.83
Secured Loans
0.00
0.00
0.00
Unsecured Loans
416.78
776.36
989.73
Long Term Provisions
56.41
44.83
36.26
Current Liabilities
1,353.84
1,019.70
1,013.43
Trade Payables
314.97
260.79
301.63
Other Current Liabilities
735.35
579.69
586.81
Short Term Borrowings
240.00
150.00
100.00
Short Term Provisions
63.53
29.23
25.00
Total Liabilities
3,410.26
3,412.04
3,608.21
Net Block
2,161.55
2,497.55
2,572.74
Gross Block
2,694.89
2,891.14
2,761.86
Accumulated Depreciation
533.33
393.58
187.67
Non Current Assets
2,379.60
2,737.07
2,838.74
Capital Work in Progress
44.46
35.91
80.29
Non Current Investment
0.03
57.89
60.63
Long Term Loans & Adv.
155.22
126.97
99.95
Other Non Current Assets
18.34
18.75
25.13
Current Assets
1,030.66
674.98
769.47
Current Investments
0.00
0.00
0.00
Inventories
70.96
68.33
68.68
Sundry Debtors
355.05
352.72
356.85
Cash & Bank
125.40
38.64
106.14
Other Current Assets
479.25
41.66
66.29
Short Term Loans & Adv.
152.42
173.64
171.51
Net Current Assets
-323.18
-344.73
-243.96
Total Assets
3,410.26
3,412.05
3,608.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Dec 16
Cash From Operating Activity
380.34
252.09
292.61
PBT
39.38
13.41
15.81
Adjustment
293.47
321.58
285.24
Changes in Working Capital
55.26
-77.62
-1.63
Cash after chg. in Working capital
388.11
257.37
299.42
Interest Paid
0.00
0.00
0.00
Tax Paid
-7.77
-5.28
-6.81
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-73.53
-59.29
-127.79
Net Fixed Assets
187.70
-84.90
Net Investments
15.00
-0.01
Others
-276.23
25.62
Cash from Financing Activity
-219.69
-261.05
-79.68
Net Cash Inflow / Outflow
87.13
-68.25
85.14
Opening Cash & Equivalents
37.45
105.70
20.56
Closing Cash & Equivalent
124.58
37.45
105.70

Financial Ratios

Standalone /

Consolidated
Description
Dec 18
Dec 17
Dec 16
Book Value (Rs.)
171.41
170.09
168.96
ROA
0.56%
0.28%
0.29%
ROE
1.32%
0.69%
0.72%
ROCE
5.04%
4.40%
4.25%
Fixed Asset Turnover
0.78
0.75
0.72
Receivable days
58.94
61.23
65.80
Inventory Days
11.60
11.82
12.67
Payable days
55.50
57.22
68.68
Cash Conversion Cycle
15.04
15.83
9.79
Total Debt/Equity
0.81
0.88
1.00
Interest Cover
1.32
1.06
1.06

News Update:


  • Linde India - Quarterly Results
    30th Jul 2020, 17:58 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.