Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Chemicals

Rating :
75/99

BSE: 500331 | NSE: PIDILITIND

1215.90
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1299.00
  •  1300.40
  •  1196.40
  •  1297.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1310167
  •  16033.97
  •  1709.90
  •  1095.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61,794.47
  • 51.75
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 61,716.78
  • 0.53%
  • 13.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.98%
  • 0.60%
  • 8.93%
  • FII
  • DII
  • Others
  • 11.25%
  • 7.84%
  • 1.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 7.88
  • 8.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.59
  • 12.16
  • 1.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 12.66
  • 2.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.04
  • 52.10
  • 59.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.08
  • 12.99
  • 14.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.10
  • 33.58
  • 37.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,926.59
1,847.80
4.26%
1,806.58
1,757.19
2.81%
2,016.81
1,834.07
9.96%
1,638.93
1,485.31
10.34%
Expenses
1,463.42
1,506.65
-2.87%
1,438.34
1,390.63
3.43%
1,573.08
1,452.41
8.31%
1,360.15
1,211.38
12.28%
EBITDA
463.17
341.15
35.77%
368.24
366.56
0.46%
443.73
381.66
16.26%
278.78
273.93
1.77%
EBIDTM
24.04%
18.46%
20.38%
20.86%
22.00%
20.81%
17.01%
18.44%
Other Income
39.83
30.67
29.87%
55.78
27.63
101.88%
39.86
32.13
24.06%
56.21
52.07
7.95%
Interest
8.19
6.21
31.88%
8.28
6.02
37.54%
7.34
7.27
0.96%
6.57
3.83
71.54%
Depreciation
41.86
32.09
30.45%
40.23
31.58
27.39%
37.73
30.11
25.31%
38.96
29.77
30.87%
PBT
452.95
329.12
37.62%
353.27
354.87
-0.45%
438.52
376.41
16.50%
278.51
292.40
-4.75%
Tax
108.42
111.03
-2.35%
29.29
123.04
-76.19%
144.42
136.05
6.15%
43.11
45.70
-5.67%
PAT
344.53
218.09
57.98%
323.98
231.83
39.75%
294.10
240.36
22.36%
235.40
246.70
-4.58%
PATM
17.88%
11.80%
17.93%
13.19%
14.58%
13.11%
14.36%
16.61%
EPS
6.73
4.32
55.79%
6.38
4.56
39.91%
5.77
4.70
22.77%
4.63
4.81
-3.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
7,388.91
7,078.74
6,078.41
5,616.79
5,361.17
4,844.10
4,283.20
3,678.11
3,126.57
2,657.18
2,194.06
Net Sales Growth
6.71%
16.46%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
17.66%
21.11%
 
Cost Of Goods Sold
3,527.84
3,586.58
2,887.65
2,639.56
2,584.68
2,668.56
2,361.31
2,015.18
1,740.32
1,115.17
898.09
Gross Profit
3,861.07
3,492.16
3,190.76
2,977.23
2,776.49
2,175.54
1,921.90
1,662.94
1,386.24
1,542.01
1,295.97
GP Margin
52.25%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
58.03%
59.07%
Total Expenditure
5,834.99
5,710.53
4,737.19
4,357.00
4,187.69
4,073.35
3,611.74
3,085.00
2,642.93
2,188.52
1,811.61
Power & Fuel Cost
-
66.43
59.16
53.21
48.97
54.38
46.42
42.31
34.13
31.87
25.07
% Of Sales
-
0.94%
0.97%
0.95%
0.91%
1.12%
1.08%
1.15%
1.09%
1.20%
1.14%
Employee Cost
-
836.66
712.40
645.27
572.15
497.25
442.00
374.58
326.23
286.98
238.50
% Of Sales
-
11.82%
11.72%
11.49%
10.67%
10.27%
10.32%
10.18%
10.43%
10.80%
10.87%
Manufacturing Exp.
-
480.09
425.26
367.46
345.80
322.80
271.85
252.82
219.25
474.16
386.32
% Of Sales
-
6.78%
7.00%
6.54%
6.45%
6.66%
6.35%
6.87%
7.01%
17.84%
17.61%
General & Admin Exp.
-
248.08
223.54
213.09
213.73
182.40
159.05
139.42
110.84
95.97
104.83
% Of Sales
-
3.50%
3.68%
3.79%
3.99%
3.77%
3.71%
3.79%
3.55%
3.61%
4.78%
Selling & Distn. Exp.
-
241.95
227.39
213.03
208.39
207.20
201.79
161.77
120.46
111.01
82.46
% Of Sales
-
3.42%
3.74%
3.79%
3.89%
4.28%
4.71%
4.40%
3.85%
4.18%
3.76%
Miscellaneous Exp.
-
250.74
201.79
225.38
213.97
140.76
129.32
98.93
91.70
73.36
82.46
% Of Sales
-
3.54%
3.32%
4.01%
3.99%
2.91%
3.02%
2.69%
2.93%
2.76%
3.48%
EBITDA
1,553.92
1,368.21
1,341.22
1,259.79
1,173.48
770.75
671.46
593.11
483.64
468.66
382.45
EBITDA Margin
21.03%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
17.64%
17.43%
Other Income
191.68
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
29.97
33.52
Interest
30.38
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
36.31
38.34
Depreciation
158.78
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
59.36
66.55
PBT
1,523.25
1,356.04
1,354.21
1,242.97
1,137.57
682.84
618.83
579.49
432.66
402.95
311.08
Tax
325.24
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
94.57
40.81
Tax Rate
21.35%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
23.47%
13.12%
PAT
1,198.01
921.31
957.76
854.69
799.63
507.54
446.77
421.57
322.34
308.35
270.22
PAT before Minority Interest
1,189.63
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
308.39
270.27
Minority Interest
-8.38
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
-0.04
-0.05
PAT Margin
16.21%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
11.60%
12.32%
PAT Growth
27.86%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
4.54%
14.11%
 
Unadjusted EPS
23.51
18.21
18.95
16.77
15.66
10.00
8.77
8.32
6.39
6.13
5.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
4,148.09
3,574.04
3,470.91
2,637.99
2,270.58
1,952.62
1,651.53
1,320.58
1,084.70
871.94
Share Capital
50.80
50.78
51.27
51.27
51.27
51.26
51.26
50.77
50.61
50.61
Total Reserves
4,087.64
3,514.23
3,408.63
2,583.11
2,219.04
1,900.95
1,600.27
1,269.81
1,034.09
821.33
Non-Current Liabilities
247.84
241.32
149.79
117.48
80.10
85.66
66.86
149.98
312.20
510.30
Secured Loans
0.00
0.00
0.00
1.70
0.00
0.00
0.00
60.00
61.03
262.74
Unsecured Loans
8.51
7.11
4.85
3.83
0.50
0.00
0.00
32.30
199.89
205.90
Long Term Provisions
43.93
38.17
32.78
29.27
22.97
31.92
16.99
10.88
9.24
0.00
Current Liabilities
1,300.71
1,208.23
1,022.41
915.03
958.99
885.91
896.64
893.22
645.57
467.54
Trade Payables
580.64
543.81
390.32
373.99
331.90
347.41
250.11
205.77
173.73
142.10
Other Current Liabilities
586.77
522.21
508.33
440.92
361.35
303.58
388.61
513.52
296.71
227.47
Short Term Borrowings
102.54
115.44
92.66
74.49
57.92
45.93
50.99
55.98
49.96
0.00
Short Term Provisions
30.76
26.77
31.10
25.63
207.82
188.99
206.93
117.95
125.16
97.97
Total Liabilities
5,903.79
5,198.60
4,770.43
3,713.88
3,314.77
2,928.35
2,615.99
2,364.31
2,042.67
1,849.94
Net Block
1,447.61
1,342.19
1,274.96
1,137.46
978.49
729.13
645.78
617.67
563.87
546.20
Gross Block
2,536.78
2,339.81
2,166.43
1,927.57
1,808.29
1,444.17
1,282.76
1,179.24
1,059.87
980.82
Accumulated Depreciation
1,089.17
997.62
891.47
790.11
829.80
715.04
636.98
561.58
496.00
434.62
Non Current Assets
2,321.79
1,889.82
1,636.44
1,562.76
1,644.08
1,286.75
1,180.02
1,045.64
933.33
843.66
Capital Work in Progress
242.13
227.73
148.00
158.07
461.82
458.05
428.01
393.82
343.65
292.76
Non Current Investment
396.30
131.02
53.29
136.66
90.73
26.16
24.44
7.37
6.31
4.70
Long Term Loans & Adv.
167.48
120.92
96.47
98.89
105.93
67.24
76.73
25.45
18.56
0.00
Other Non Current Assets
68.27
67.96
63.72
31.68
7.10
6.18
5.06
1.33
0.94
0.00
Current Assets
3,582.00
3,308.78
3,133.99
2,151.12
1,670.68
1,641.60
1,435.97
1,318.66
1,109.34
1,006.28
Current Investments
1,151.40
1,114.92
1,389.81
568.88
279.17
234.13
269.62
90.92
164.15
263.07
Inventories
934.45
804.33
720.86
627.43
641.03
599.68
523.57
454.13
409.20
297.87
Sundry Debtors
1,056.01
938.13
768.54
701.59
586.11
524.40
430.49
395.19
346.05
295.90
Cash & Bank
190.43
163.58
99.94
131.76
76.00
177.17
150.62
273.19
103.78
44.85
Other Current Assets
249.71
92.25
75.45
44.29
88.37
106.21
61.67
105.23
86.15
104.58
Short Term Loans & Adv.
160.85
195.57
79.39
77.17
73.03
87.55
47.85
95.67
78.51
99.43
Net Current Assets
2,281.29
2,100.55
2,111.58
1,236.09
711.70
755.69
539.33
425.44
463.77
538.74
Total Assets
5,903.79
5,198.60
4,770.43
3,713.88
3,314.76
2,928.35
2,615.99
2,364.30
2,042.67
1,849.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
844.78
796.43
793.75
907.47
552.01
393.84
471.71
367.02
299.32
391.57
PBT
1,338.02
1,354.21
1,242.97
1,140.77
677.93
612.33
581.32
432.66
402.95
311.08
Adjustment
95.13
47.19
63.96
81.89
108.27
99.81
45.13
94.45
89.39
91.27
Changes in Working Capital
-179.10
-177.37
-139.86
-1.21
-59.33
-151.36
-13.36
-67.05
-107.78
58.67
Cash after chg. in Working capital
1,254.05
1,224.03
1,167.07
1,221.45
726.87
560.78
613.09
460.07
384.56
461.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-409.27
-427.60
-373.32
-313.98
-174.86
-166.94
-141.38
-93.05
-85.24
-69.45
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
-513.14
39.26
-878.97
-491.14
-435.90
-98.66
-144.47
-238.58
-31.52
-312.79
Net Fixed Assets
-134.92
-118.98
-80.77
229.12
-367.69
-167.20
-125.74
-144.90
-114.98
-67.20
Net Investments
-404.19
7.72
-690.65
-402.27
-126.70
-26.85
-214.14
66.94
110.76
-269.79
Others
25.97
150.52
-107.55
-317.99
58.49
95.39
195.41
-160.62
-27.30
24.20
Cash from Financing Activity
-360.56
-789.75
40.66
-371.06
-165.13
-241.51
-339.45
-135.01
-228.77
-194.45
Net Cash Inflow / Outflow
-28.92
45.94
-44.56
45.27
-49.02
53.67
-12.21
-6.58
39.03
-115.67
Opening Cash & Equivalents
102.14
55.37
99.76
56.40
118.21
64.53
76.74
83.44
44.39
160.06
Closing Cash & Equivalent
73.27
102.19
56.25
100.81
69.19
118.21
64.53
76.87
83.42
44.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
81.47
70.20
67.48
51.38
44.28
38.08
32.22
26.01
21.43
17.23
ROA
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
16.94%
14.64%
15.84%
15.28%
ROE
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
28.38%
26.83%
31.52%
34.52%
ROCE
34.28%
37.70%
39.99%
45.60%
32.05%
33.43%
35.06%
30.26%
31.82%
26.44%
Fixed Asset Turnover
2.90
2.76
2.96
3.05
3.16
3.33
3.17
2.93
2.74
2.40
Receivable days
51.41
50.09
44.26
41.22
39.48
38.43
38.66
41.18
41.95
46.57
Inventory Days
44.83
44.76
40.59
40.60
44.11
45.21
45.78
47.96
46.21
46.11
Payable days
37.95
38.53
34.27
33.55
31.86
31.62
28.11
27.24
26.28
24.97
Cash Conversion Cycle
58.29
56.31
50.58
48.27
51.74
52.02
56.32
61.90
61.87
67.70
Total Debt/Equity
0.03
0.03
0.03
0.03
0.03
0.02
0.07
0.24
0.31
0.54
Interest Cover
52.32
88.14
90.23
86.72
44.34
38.49
38.49
15.08
12.10
9.11

News Update:


  • Pidilite Industries incorporates joint venture company
    6th Mar 2020, 09:09 AM

    The company has incorporated a joint venture company in the name of ‘Pidilite C-Techos Walling’ on March 5, 2020

    Read More
  • Pidilite Industries to acquire 70% stake in Tenax India
    28th Feb 2020, 09:14 AM

    The company has entered into a definitive agreement with Tenax Italy for acquiring 70% of the share capital of Tenax India Stone Products

    Read More
  • Pidilite Industries incorporates step-down subsidiary in Bangladesh
    30th Jan 2020, 14:16 PM

    NPPL shall hold 99% of the paid up share capital of Nina Percept and the balance 1% shall be held by PSCB

    Read More
  • Pidilite Industries reports 56% rise in Q3 consolidated net profit
    30th Jan 2020, 12:45 PM

    Total income of the company rise 4.68% at Rs 1966.42 crore for Q3FY20

    Read More
  • Pidilite Industries gets nod for restructuring proposal
    30th Jan 2020, 11:44 AM

    The Board of Directors at its meeting held on January 29, 2020, approved the same

    Read More
  • Pidilite Industries incorporates Joint Venture Company
    15th Jan 2020, 09:45 AM

    The Company shall hold 50% of the paid-up share capital and management control of PGPML

    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.