Nifty
Sensex
:
:
10588.65
35955.34
36.95 (0.35%)
111.64 (0.31%)

Adhesives

Rating :
73/99

BSE: 500331 | NSE: PIDILITIND

1388.55
02-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1380.00
  •  1392.00
  •  1365.15
  •  1370.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  630207
  •  8700.39
  •  1709.90
  •  1168.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70,553.45
  • 63.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70,475.76
  • 0.47%
  • 15.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.92%
  • 0.58%
  • 9.03%
  • FII
  • DII
  • Others
  • 11.5%
  • 7.54%
  • 1.43%

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
  • 47.10
  • 52.18
  • 60.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.36
  • 13.14
  • 14.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.88
  • 33.89
  • 38.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,544.68
1,638.93
-5.75%
1,926.59
1,847.80
4.26%
1,806.58
1,757.19
2.81%
2,016.81
1,834.07
9.96%
Expenses
1,243.80
1,360.15
-8.55%
1,463.42
1,506.65
-2.87%
1,438.34
1,390.63
3.43%
1,573.08
1,452.41
8.31%
EBITDA
300.88
278.78
7.93%
463.17
341.15
35.77%
368.24
366.56
0.46%
443.73
381.66
16.26%
EBIDTM
19.48%
17.01%
24.04%
18.46%
20.38%
20.86%
22.00%
20.81%
Other Income
13.96
56.21
-75.16%
39.83
30.67
29.87%
55.78
27.63
101.88%
39.86
32.13
24.06%
Interest
9.79
6.57
49.01%
8.19
6.21
31.88%
8.28
6.02
37.54%
7.34
7.27
0.96%
Depreciation
50.10
38.96
28.59%
41.86
32.09
30.45%
40.23
31.58
27.39%
37.73
30.11
25.31%
PBT
222.00
278.51
-20.29%
452.95
329.12
37.62%
353.27
354.87
-0.45%
438.52
376.41
16.50%
Tax
65.59
43.11
52.15%
108.42
111.03
-2.35%
29.29
123.04
-76.19%
144.42
136.05
6.15%
PAT
156.41
235.40
-33.56%
344.53
218.09
57.98%
323.98
231.83
39.75%
294.10
240.36
22.36%
PATM
10.13%
14.36%
17.88%
11.80%
17.93%
13.19%
14.58%
13.11%
EPS
3.08
4.63
-33.48%
6.78
4.29
58.04%
6.38
4.56
39.91%
5.79
4.73
22.41%

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
7,294.66
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
3.06%
16.46%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
17.66%
21.11%
 
Cost Of Goods Sold
3,402.50
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
3,892.16
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
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
58.03%
59.07%
Total Expenditure
5,718.64
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
1,576.02
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
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
17.64%
17.43%
Other Income
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
29.97
33.52
Interest
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
36.31
38.34
Depreciation
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
59.36
66.55
PBT
1,466.74
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
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
94.57
40.81
Tax Rate
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
23.47%
13.12%
PAT
1,119.02
921.31
957.76
854.69
799.63
507.54
446.77
421.57
322.34
308.35
270.22
PAT before Minority Interest
1,113.39
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
308.39
270.27
Minority Interest
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
-0.04
-0.05
PAT Margin
15.34%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
11.60%
12.32%
PAT Growth
20.89%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
4.54%
14.11%
 
EPS
22.02
18.13
18.85
16.82
15.74
9.99
8.79
8.30
6.34
6.07
5.32

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 reports 33% fall in Q4 consolidated net profit
    19th Jun 2020, 11:12 AM

    Total consolidated income of the company decreased by 8.07% at Rs 1558.64 crore for Q4FY20

    Read More
  • Pidilite Industries acquires 70% stake in Tenax India Stone Products
    29th May 2020, 10:24 AM

    The acquisition has been completed on May 28, 2020

    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.