Nifty
:
17274.30
Sensex
:
58065.47
386.95 (2.29%)
1276.66 (2.25%)
Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Linde India Ltd.

Industrial Gases & Fuels

Rating :
63/99

BSE: 523457 | NSE: LINDEINDIA

NSE BSE
3327.75
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3351.00
  • 3399.00
  • 3303.25
  • 3335.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23981
  •  804.05
  •  4190.00
  •  2258.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,436.32
  • 76.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,448.35
  • 0.40%
  • 9.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.45%
  • 11.55%
  • FII
  • DII
  • Others
  • 2.65%
  • 7.94%
  • 1.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 0.76
  • 6.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 11.04
  • 5.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.10
  • 119.08
  • -11.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.10
  • 104.08
  • 43.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.33
  • 4.74
  • 5.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.15
  • 24.30
  • 29.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
588.06
519.17
13.27%
534.26
441.42
21.03%
644.15
475.43
35.49%
507.22
370.29
36.98%
Expenses
453.34
382.98
18.37%
402.56
309.33
30.14%
496.09
345.49
43.59%
376.97
283.41
33.01%
EBITDA
134.72
136.19
-1.08%
131.71
132.09
-0.29%
148.06
129.94
13.94%
130.25
86.88
49.92%
EBIDTM
22.91%
26.23%
24.65%
29.92%
22.99%
27.33%
25.68%
23.46%
Other Income
10.59
18.32
-42.19%
13.98
4.15
236.87%
21.47
2.52
751.98%
10.73
10.68
0.47%
Interest
1.13
0.70
61.43%
1.13
0.70
61.43%
0.96
0.65
47.69%
0.69
0.69
0.00%
Depreciation
45.77
45.00
1.71%
45.72
45.15
1.26%
46.25
47.24
-2.10%
44.97
43.13
4.27%
PBT
98.41
108.81
-9.56%
98.84
384.82
-74.32%
103.34
86.28
19.77%
95.32
53.75
77.34%
Tax
-73.59
38.26
-
34.98
82.21
-57.45%
37.26
30.13
23.66%
32.95
19.02
73.24%
PAT
172.00
70.55
143.80%
63.85
302.61
-78.90%
66.08
56.15
17.68%
62.36
34.72
79.61%
PATM
29.25%
13.59%
11.95%
68.55%
10.26%
11.81%
12.30%
9.38%
EPS
20.15
8.50
137.06%
7.74
35.56
-78.23%
7.95
6.66
19.37%
7.46
4.16
79.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Net Sales
2,273.69
2,111.96
1,471.12
1,761.79
2,191.65
2,033.06
1,825.31
Net Sales Growth
25.87%
43.56%
-16.50%
-19.61%
7.80%
11.38%
 
Cost Of Goods Sold
847.22
687.00
345.86
418.32
392.30
273.19
246.54
Gross Profit
1,426.47
1,424.95
1,125.26
1,343.46
1,799.35
1,759.88
1,578.76
GP Margin
62.74%
67.47%
76.49%
76.26%
82.10%
86.56%
86.49%
Total Expenditure
1,728.96
1,566.24
1,096.29
1,347.06
1,865.28
1,709.76
1,538.59
Power & Fuel Cost
-
402.85
347.01
348.67
890.12
922.49
818.11
% Of Sales
-
19.07%
23.59%
19.79%
40.61%
45.37%
44.82%
Employee Cost
-
50.25
68.78
113.59
127.29
116.45
98.73
% Of Sales
-
2.38%
4.68%
6.45%
5.81%
5.73%
5.41%
Manufacturing Exp.
-
201.59
80.31
135.48
110.75
111.59
101.27
% Of Sales
-
9.55%
5.46%
7.69%
5.05%
5.49%
5.55%
General & Admin Exp.
-
63.19
42.85
48.24
69.81
32.67
34.56
% Of Sales
-
2.99%
2.91%
2.74%
3.19%
1.61%
1.89%
Selling & Distn. Exp.
-
131.83
110.60
180.96
171.47
163.85
134.43
% Of Sales
-
6.24%
7.52%
10.27%
7.82%
8.06%
7.36%
Miscellaneous Exp.
-
29.54
100.86
101.80
103.53
89.53
104.95
% Of Sales
-
1.40%
6.86%
5.78%
4.72%
4.40%
5.75%
EBITDA
544.74
545.72
374.83
414.73
326.37
323.30
286.72
EBITDA Margin
23.96%
25.84%
25.48%
23.54%
14.89%
15.90%
15.71%
Other Income
56.77
55.53
32.65
20.93
8.38
7.75
31.47
Interest
3.91
3.05
6.24
86.25
102.70
116.47
115.57
Depreciation
182.71
181.37
176.00
177.25
199.14
201.93
195.40
PBT
395.91
416.83
225.24
172.15
32.92
12.66
7.21
Tax
31.60
190.68
77.56
285.73
13.68
-2.78
-3.20
Tax Rate
7.98%
27.54%
34.17%
28.21%
41.56%
-38.83%
-44.38%
PAT
364.29
501.60
149.40
727.18
19.24
9.94
10.41
PAT before Minority Interest
364.29
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
PAT Margin
16.02%
23.75%
10.16%
41.28%
0.88%
0.49%
0.57%
PAT Growth
-21.49%
235.74%
-79.45%
3,679.52%
93.56%
-4.51%
 
EPS
42.71
58.80
17.51
85.25
2.26
1.17
1.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Shareholder's Funds
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
Total Reserves
2,629.60
2,149.03
2,086.63
1,376.59
1,365.30
1,355.67
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
416.78
776.36
989.73
Long Term Provisions
70.66
62.01
66.27
56.41
44.83
36.26
Current Liabilities
875.32
696.39
784.47
1,363.51
1,019.70
1,013.43
Trade Payables
587.76
451.57
374.48
314.97
260.79
301.63
Other Current Liabilities
246.96
205.96
324.92
735.35
579.69
586.81
Short Term Borrowings
0.00
0.00
8.47
249.66
150.00
100.00
Short Term Provisions
40.60
38.86
76.59
63.53
29.23
25.00
Total Liabilities
4,016.61
3,272.27
3,249.89
3,419.93
3,412.04
3,608.21
Net Block
1,868.55
1,989.19
2,035.14
2,161.55
2,497.55
2,572.74
Gross Block
2,902.38
2,846.39
2,728.69
2,689.97
2,891.14
2,761.86
Accumulated Depreciation
1,033.83
857.20
693.55
528.42
393.58
187.67
Non Current Assets
2,148.32
2,202.44
2,293.30
2,379.60
2,737.07
2,838.74
Capital Work in Progress
68.04
17.06
52.94
44.46
35.91
80.29
Non Current Investment
9.32
3.67
0.03
0.03
57.89
60.63
Long Term Loans & Adv.
200.59
190.24
186.82
55.87
126.97
99.95
Other Non Current Assets
1.82
2.28
18.37
117.69
18.75
25.13
Current Assets
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
Inventories
69.10
68.59
65.41
70.96
68.33
68.68
Sundry Debtors
395.86
407.21
382.81
364.71
352.72
356.85
Cash & Bank
987.97
325.86
240.86
125.40
38.64
106.14
Other Current Assets
415.36
232.46
236.51
428.40
215.30
237.80
Short Term Loans & Adv.
308.79
35.70
31.00
50.86
173.64
171.51
Net Current Assets
992.97
373.44
172.11
-323.18
-344.73
-243.96
Total Assets
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
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Cash From Operating Activity
588.88
338.96
326.75
375.56
252.09
292.61
PBT
697.90
228.66
1,012.90
39.38
13.41
15.81
Adjustment
-135.64
165.93
-585.91
292.74
321.58
285.24
Changes in Working Capital
101.92
-26.78
-86.95
51.22
-77.62
-1.63
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
98.43
-54.14
981.29
-72.80
-59.29
-127.79
Net Fixed Assets
-106.97
-81.82
-47.20
192.62
-84.90
Net Investments
-0.03
-2.01
0.00
15.00
-0.01
Others
205.43
29.69
1,028.49
-280.42
25.62
Cash from Financing Activity
-28.16
-200.72
-1,192.58
-215.64
-261.05
-79.68
Net Cash Inflow / Outflow
659.15
84.10
115.47
87.13
-68.25
85.14
Opening Cash & Equivalents
324.14
240.04
124.58
37.45
105.70
20.56
Closing Cash & Equivalent
983.29
324.14
240.04
124.58
37.45
105.70

Financial Ratios

Standalone /

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

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Linde India - Quarterly Results
    10th Aug 2022, 00:06 AM

    Read More
  • Linde India inks long-term agreement with Jindal Stainless
    1st Aug 2022, 18:01 PM

    The company will design, build, operate and maintain the ASU facility at Kalinganagar Industrial Estate, Odisha

    Read More
  • Linde India inaugurates first-ever women operated packaged gas plant in Trichy
    9th Jul 2022, 10:57 AM

    The Trichy Packaged Gases Plant started operations in 2007 with Oxygen filling, with a target to serve local hospitals

    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.