Nifty
:
16266.15
Sensex
:
54326.39
456.75 (2.89%)
1534.16 (2.91%)
Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Pidilite Industries Ltd.

Adhesives

Rating :
54/99

BSE: 500331 | NSE: PIDILITIND

NSE BSE
2139.45
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  2131.15
  •  2147.30
  •  2090.35
  •  2117.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  586528
  •  12432.00
  •  2764.70
  •  1946.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 108,717.81
  • 90.03
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 108,488.96
  • 0.47%
  • 16.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.94%
  • 0.62%
  • 9.50%
  • FII
  • DII
  • Others
  • 11.57%
  • 7.02%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 5.36
  • 1.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.26
  • 5.93
  • 4.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.34
  • 5.69
  • 6.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.98
  • 66.25
  • 87.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.18
  • 16.16
  • 17.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.31
  • 45.67
  • 52.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
2,507.10
2,235.52
12.15%
2,850.72
2,299.02
24.00%
2,626.35
1,880.33
39.67%
1,936.79
877.84
120.63%
Expenses
2,106.02
1,774.73
18.67%
2,301.69
1,658.20
38.81%
2,076.76
1,367.69
51.84%
1,589.20
811.47
95.84%
EBITDA
401.08
460.79
-12.96%
549.03
640.82
-14.32%
549.59
512.64
7.21%
347.59
66.37
423.72%
EBIDTM
16.00%
20.61%
19.26%
27.87%
20.93%
27.26%
17.95%
7.56%
Other Income
11.11
17.33
-35.89%
5.17
20.38
-74.63%
13.90
21.69
-35.92%
6.12
20.00
-69.40%
Interest
9.35
7.44
25.67%
10.75
12.07
-10.94%
12.36
8.65
42.89%
9.62
9.07
6.06%
Depreciation
62.19
57.19
8.74%
60.46
49.48
22.19%
60.33
47.89
25.98%
56.63
46.10
22.84%
PBT
340.65
409.87
-16.89%
482.99
599.65
-19.45%
490.80
477.79
2.72%
287.46
31.20
821.35%
Tax
91.52
103.75
-11.79%
127.48
154.80
-17.65%
115.92
121.96
-4.95%
72.10
15.85
354.89%
PAT
249.13
306.12
-18.62%
355.51
444.85
-20.08%
374.88
355.83
5.35%
215.36
15.35
1,303.00%
PATM
9.94%
13.69%
12.47%
19.35%
14.27%
18.92%
11.12%
1.75%
EPS
5.00
6.03
-17.08%
7.05
8.70
-18.97%
7.37
7.01
5.14%
4.33
0.53
716.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
9,920.96
7,292.71
7,294.47
7,077.96
6,078.41
5,616.79
5,361.17
4,844.10
4,283.20
3,678.11
3,126.57
Net Sales Growth
36.04%
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
 
Cost Of Goods Sold
5,444.18
3,376.67
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
Gross Profit
4,476.78
3,916.04
3,891.97
3,491.38
3,190.76
2,977.23
2,776.49
2,175.54
1,921.90
1,662.94
1,386.24
GP Margin
45.12%
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
Total Expenditure
8,073.67
5,612.09
5,718.45
5,709.75
4,737.19
4,357.00
4,187.69
4,073.35
3,611.74
3,085.00
2,642.93
Power & Fuel Cost
-
68.66
67.19
66.43
59.16
53.21
48.97
54.38
46.42
42.31
34.13
% Of Sales
-
0.94%
0.92%
0.94%
0.97%
0.95%
0.91%
1.12%
1.08%
1.15%
1.09%
Employee Cost
-
980.86
927.22
836.66
712.40
645.27
572.15
497.25
442.00
374.58
326.23
% Of Sales
-
13.45%
12.71%
11.82%
11.72%
11.49%
10.67%
10.27%
10.32%
10.18%
10.43%
Manufacturing Exp.
-
577.65
527.52
480.09
425.26
367.46
345.80
322.80
271.85
252.82
219.25
% Of Sales
-
7.92%
7.23%
6.78%
7.00%
6.54%
6.45%
6.66%
6.35%
6.87%
7.01%
General & Admin Exp.
-
172.12
236.35
248.08
223.54
213.09
213.73
182.40
159.05
139.42
110.84
% Of Sales
-
2.36%
3.24%
3.50%
3.68%
3.79%
3.99%
3.77%
3.71%
3.79%
3.55%
Selling & Distn. Exp.
-
172.75
294.98
241.17
227.39
213.03
208.39
207.20
201.79
161.77
120.46
% Of Sales
-
2.37%
4.04%
3.41%
3.74%
3.79%
3.89%
4.28%
4.71%
4.40%
3.85%
Miscellaneous Exp.
-
263.38
262.69
250.74
201.79
225.38
213.97
140.76
129.32
98.93
120.46
% Of Sales
-
3.61%
3.60%
3.54%
3.32%
4.01%
3.99%
2.91%
3.02%
2.69%
2.93%
EBITDA
1,847.29
1,680.62
1,576.02
1,368.21
1,341.22
1,259.79
1,173.48
770.75
671.46
593.11
483.64
EBITDA Margin
18.62%
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
Other Income
36.30
79.40
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
Interest
42.08
37.23
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
Depreciation
239.61
200.66
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
PBT
1,601.90
1,522.13
1,521.93
1,356.04
1,354.21
1,242.97
1,137.57
682.84
618.83
579.49
432.66
Tax
407.02
396.36
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
Tax Rate
25.41%
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
PAT
1,194.88
1,127.23
1,113.39
921.31
957.76
854.69
799.63
507.54
446.77
421.57
322.34
PAT before Minority Interest
1,195.68
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
Minority Interest
0.80
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
PAT Margin
12.04%
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
PAT Growth
6.48%
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
 
EPS
23.51
22.18
21.90
18.13
18.84
16.81
15.73
9.99
8.79
8.29
6.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
5,592.96
4,455.61
4,148.09
3,574.04
3,470.91
2,637.99
2,270.58
1,952.62
1,651.53
1,320.58
Share Capital
50.82
50.81
50.80
50.78
51.27
51.27
51.27
51.26
51.26
50.77
Total Reserves
5,516.72
4,393.91
4,087.64
3,514.23
3,408.63
2,583.11
2,219.04
1,900.95
1,600.27
1,269.81
Non-Current Liabilities
546.12
236.71
247.84
241.32
149.79
117.48
80.10
85.66
66.86
149.98
Secured Loans
7.85
18.60
0.00
0.00
0.00
1.70
0.00
0.00
0.00
60.00
Unsecured Loans
4.54
6.53
8.51
7.11
4.85
3.83
0.50
0.00
0.00
32.30
Long Term Provisions
57.98
51.95
43.93
38.17
32.78
29.27
22.97
31.92
16.99
10.88
Current Liabilities
2,434.71
1,614.73
1,300.71
1,208.23
1,022.41
915.03
958.99
885.91
896.64
893.22
Trade Payables
1,006.74
621.01
580.64
543.81
390.32
373.99
331.90
347.41
250.11
205.77
Other Current Liabilities
1,176.48
819.47
586.77
522.21
508.33
440.92
361.35
303.58
388.61
513.52
Short Term Borrowings
201.51
143.99
102.54
115.44
92.66
74.49
57.92
45.93
50.99
55.98
Short Term Provisions
49.98
30.26
30.76
26.77
31.10
25.63
207.82
188.99
206.93
117.95
Total Liabilities
8,813.83
6,522.70
5,903.79
5,198.60
4,770.43
3,713.88
3,314.77
2,928.35
2,615.99
2,364.31
Net Block
4,417.92
1,806.71
1,447.61
1,342.19
1,274.96
1,137.46
978.49
729.13
645.78
617.67
Gross Block
5,833.57
3,056.78
2,536.78
2,339.81
2,166.43
1,927.57
1,808.29
1,444.17
1,282.76
1,179.24
Accumulated Depreciation
1,415.65
1,250.07
1,089.17
997.62
891.47
790.11
829.80
715.04
636.98
561.58
Non Current Assets
5,298.46
2,761.75
2,321.79
1,889.82
1,636.44
1,562.76
1,644.08
1,286.75
1,180.02
1,045.64
Capital Work in Progress
293.87
259.33
242.13
227.73
148.00
158.07
461.82
458.05
428.01
393.82
Non Current Investment
339.51
466.46
396.30
131.02
53.29
136.66
90.73
26.16
24.44
7.37
Long Term Loans & Adv.
237.45
225.64
169.22
120.92
96.47
98.89
105.93
67.24
76.73
25.45
Other Non Current Assets
9.71
3.61
66.53
67.96
63.72
31.68
7.10
6.18
5.06
1.33
Current Assets
3,515.37
3,760.95
3,582.00
3,308.78
3,133.99
2,151.12
1,670.68
1,641.60
1,435.97
1,318.66
Current Investments
176.46
719.73
1,151.40
1,114.92
1,389.81
568.88
279.17
234.13
269.62
90.92
Inventories
1,234.15
929.47
934.45
804.33
720.86
627.43
641.03
599.68
523.57
454.13
Sundry Debtors
1,321.02
1,088.50
1,056.01
938.13
768.54
701.59
586.11
524.40
430.49
395.19
Cash & Bank
451.46
703.25
190.43
163.58
99.94
131.76
76.00
177.17
150.62
273.19
Other Current Assets
332.28
102.56
88.15
92.25
154.84
121.46
88.37
106.21
61.67
105.23
Short Term Loans & Adv.
249.40
217.44
161.56
195.57
79.39
77.17
73.03
87.55
47.85
95.67
Net Current Assets
1,080.66
2,146.22
2,281.29
2,100.55
2,111.58
1,236.09
711.70
755.69
539.33
425.44
Total Assets
8,813.83
6,522.70
5,903.79
5,198.60
4,770.43
3,713.88
3,314.76
2,928.35
2,615.99
2,364.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,392.13
1,279.55
844.78
796.43
793.75
907.47
552.00
393.84
471.71
367.02
PBT
1,522.49
1,469.77
1,341.62
1,354.21
1,242.97
1,140.77
677.93
612.33
581.32
432.66
Adjustment
213.80
146.31
91.53
47.19
63.96
81.89
108.26
99.81
45.13
94.45
Changes in Working Capital
26.75
56.54
-179.10
-177.37
-139.86
-1.21
-59.33
-151.36
-13.36
-67.05
Cash after chg. in Working capital
1,763.04
1,672.62
1,254.05
1,224.03
1,167.07
1,221.45
726.87
560.78
613.09
460.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-370.91
-393.07
-409.27
-427.60
-373.32
-313.98
-174.86
-166.94
-141.38
-93.05
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
-1,687.89
102.94
-513.14
39.26
-878.97
-491.14
-435.90
-98.66
-144.47
-238.58
Net Fixed Assets
-324.20
-428.43
-134.92
-118.98
-80.77
229.12
-367.69
-167.20
-125.74
-144.90
Net Investments
-1,658.09
366.36
-404.19
7.72
-690.65
-402.27
-126.70
-26.85
-214.14
66.94
Others
294.40
165.01
25.97
150.52
-107.55
-317.99
58.49
95.39
195.41
-160.62
Cash from Financing Activity
-76.24
-849.21
-360.56
-789.75
40.66
-371.06
-165.13
-241.51
-339.45
-135.01
Net Cash Inflow / Outflow
-372.00
533.28
-28.92
45.94
-44.56
45.27
-49.02
53.67
-12.21
-6.58
Opening Cash & Equivalents
606.37
72.94
102.14
55.37
99.76
56.40
118.21
64.53
76.74
83.44
Closing Cash & Equivalent
327.20
606.37
72.94
102.19
56.25
100.81
69.19
118.21
64.53
76.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
109.55
87.48
81.47
70.20
67.48
51.38
44.28
38.08
32.22
26.01
ROA
14.63%
18.01%
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
16.94%
14.64%
ROE
22.42%
26.07%
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
28.38%
26.83%
ROCE
29.78%
33.74%
34.28%
37.70%
39.99%
45.60%
32.05%
33.43%
35.06%
30.26%
Fixed Asset Turnover
1.64
2.61
2.90
2.76
2.96
3.05
3.16
3.33
3.17
2.93
Receivable days
60.30
53.65
51.42
50.09
44.26
41.22
39.48
38.43
38.66
41.18
Inventory Days
54.14
46.63
44.83
44.76
40.59
40.60
44.11
45.21
45.78
47.96
Payable days
87.98
40.73
37.95
38.53
34.27
33.55
31.86
31.62
28.11
27.24
Cash Conversion Cycle
26.47
59.56
58.30
56.31
50.58
48.27
51.74
52.02
56.32
61.90
Total Debt/Equity
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.07
0.24
Interest Cover
41.79
44.65
52.32
88.14
90.23
86.72
44.34
38.49
38.49
15.08

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Pidilite Industries’ arm agrees to make investment of Rs 14 crore in Buildnext Construction Solutions
    19th May 2022, 16:58 PM

    The nature of subscription will be cash. Subscription

    Read More
  • Pidilite Industries partners with GCP Applied Technologies
    28th Apr 2022, 15:17 PM

    With this association, Pidilite will further strengthen its robust product portfolio by offering specialised waterproofing solutions by GCP

    Read More
  • Pidilite Industries to make investment in Kaarwan Eduventures
    21st Mar 2022, 10:29 AM

    The investment would be done by subscribing to Compulsorily Convertible Preference Shares, which on conversion would translate into 26% of the issued and paid up share capital of the Kaarwan Eduventures

    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.