Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Pidilite Industries Ltd.

Adhesives

Rating :
54/99

BSE: 500331 | NSE: PIDILITIND

NSE BSE
2364.55
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2368.10
  • 2379.00
  • 2351.65
  • 2368.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  270195
  •  6389.01
  •  2918.95
  •  1988.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 120,193.44
  • 96.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 120,125.61
  • 0.42%
  • 17.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.94%
  • 0.60%
  • 9.28%
  • FII
  • DII
  • Others
  • 11.08%
  • 7.83%
  • 1.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.43
  • 10.29
  • 10.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.03
  • 6.61
  • 3.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 4.74
  • 2.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.05
  • 85.53
  • 93.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.15
  • 17.35
  • 18.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.01
  • 50.98
  • 58.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
2,997.59
2,850.72
5.15%
3,011.15
2,626.35
14.65%
3,101.11
1,936.79
60.12%
2,507.10
2,235.52
12.15%
Expenses
2,501.73
2,301.69
8.69%
2,511.28
2,076.76
20.92%
2,571.63
1,589.20
61.82%
2,106.02
1,774.73
18.67%
EBITDA
495.86
549.03
-9.68%
499.87
549.59
-9.05%
529.48
347.59
52.33%
401.08
460.79
-12.96%
EBIDTM
16.54%
19.26%
16.60%
20.93%
17.07%
17.95%
16.00%
20.61%
Other Income
5.13
5.17
-0.77%
10.98
13.90
-21.01%
10.68
6.12
74.51%
11.11
17.33
-35.89%
Interest
15.09
10.75
40.37%
11.68
12.36
-5.50%
9.03
9.62
-6.13%
9.35
7.44
25.67%
Depreciation
68.62
60.46
13.50%
63.64
60.33
5.49%
61.32
56.63
8.28%
62.19
57.19
8.74%
PBT
417.28
482.99
-13.60%
435.53
490.80
-11.26%
469.81
287.46
63.43%
340.65
409.87
-16.89%
Tax
111.14
127.48
-12.82%
100.86
115.92
-12.99%
115.71
72.10
60.49%
91.52
103.75
-11.79%
PAT
306.14
355.51
-13.89%
334.67
374.88
-10.73%
354.10
215.36
64.42%
249.13
306.12
-18.62%
PATM
10.21%
12.47%
11.11%
14.27%
11.42%
11.12%
9.94%
13.69%
EPS
5.98
7.05
-15.18%
6.54
7.37
-11.26%
6.96
4.33
60.74%
5.00
6.03
-17.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
11,616.95
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
Net Sales Growth
20.39%
36.04%
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
16.45%
 
Cost Of Goods Sold
6,744.65
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
Gross Profit
4,872.30
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
GP Margin
41.94%
45.12%
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
Total Expenditure
9,690.66
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
Power & Fuel Cost
-
87.89
68.66
67.19
66.43
59.16
53.21
48.97
54.38
46.42
42.31
% Of Sales
-
0.89%
0.94%
0.92%
0.94%
0.97%
0.95%
0.91%
1.12%
1.08%
1.15%
Employee Cost
-
1,112.36
980.86
927.22
836.66
712.40
645.27
572.15
497.25
442.00
374.58
% Of Sales
-
11.21%
13.45%
12.71%
11.82%
11.72%
11.49%
10.67%
10.27%
10.32%
10.18%
Manufacturing Exp.
-
744.37
606.12
527.52
480.09
425.26
367.46
345.80
322.80
271.85
252.82
% Of Sales
-
7.50%
8.31%
7.23%
6.78%
7.00%
6.54%
6.45%
6.66%
6.35%
6.87%
General & Admin Exp.
-
258.12
218.64
236.35
248.08
223.54
213.09
213.73
182.40
159.05
139.42
% Of Sales
-
2.60%
3.00%
3.24%
3.50%
3.68%
3.79%
3.99%
3.77%
3.71%
3.79%
Selling & Distn. Exp.
-
206.27
172.75
294.98
241.17
227.39
213.03
208.39
207.20
201.79
161.77
% Of Sales
-
2.08%
2.37%
4.04%
3.41%
3.74%
3.79%
3.89%
4.28%
4.71%
4.40%
Miscellaneous Exp.
-
220.48
188.39
262.69
250.74
201.79
225.38
213.97
140.76
129.32
161.77
% Of Sales
-
2.22%
2.58%
3.60%
3.54%
3.32%
4.01%
3.99%
2.91%
3.02%
2.69%
EBITDA
1,926.29
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
EBITDA Margin
16.58%
18.62%
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
Other Income
37.90
36.30
79.40
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
Interest
45.15
42.08
37.23
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
Depreciation
255.77
239.61
200.66
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
PBT
1,663.27
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
Tax
419.23
407.02
396.36
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
Tax Rate
25.21%
25.41%
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
PAT
1,244.04
1,207.56
1,127.23
1,113.39
921.31
957.76
854.69
799.63
507.54
446.77
421.57
PAT before Minority Interest
1,231.25
1,206.76
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
421.81
Minority Interest
-12.79
0.80
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
PAT Margin
10.71%
12.17%
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
PAT Growth
-0.63%
7.13%
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
 
EPS
24.47
23.76
22.18
21.90
18.13
18.84
16.81
15.73
9.99
8.79
8.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
6,403.71
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
Share Capital
50.83
50.82
50.81
50.80
50.78
51.27
51.27
51.27
51.26
51.26
Total Reserves
6,319.83
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
Non-Current Liabilities
566.70
546.12
236.71
247.84
241.32
149.79
117.48
80.10
85.66
66.86
Secured Loans
0.00
7.85
18.60
0.00
0.00
0.00
1.70
0.00
0.00
0.00
Unsecured Loans
1.72
4.54
6.53
8.51
7.11
4.85
3.83
0.50
0.00
0.00
Long Term Provisions
71.83
57.98
51.95
43.93
38.17
32.78
29.27
22.97
31.92
16.99
Current Liabilities
2,325.03
2,434.71
1,614.73
1,300.71
1,208.23
1,022.41
915.03
958.99
885.91
896.64
Trade Payables
1,049.29
1,006.74
621.01
580.64
543.81
390.32
373.99
331.90
347.41
250.11
Other Current Liabilities
934.94
1,176.48
819.47
586.77
522.21
508.33
440.92
361.35
303.58
388.61
Short Term Borrowings
284.37
201.51
143.99
102.54
115.44
92.66
74.49
57.92
45.93
50.99
Short Term Provisions
56.43
49.98
30.26
30.76
26.77
31.10
25.63
207.82
188.99
206.93
Total Liabilities
9,494.34
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
Net Block
4,703.26
4,417.92
1,806.71
1,447.61
1,342.19
1,274.96
1,137.46
978.49
729.13
645.78
Gross Block
6,300.67
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
Accumulated Depreciation
1,597.41
1,415.65
1,250.07
1,089.17
997.62
891.47
790.11
829.80
715.04
636.98
Non Current Assets
5,478.73
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
Capital Work in Progress
225.42
293.87
259.33
242.13
227.73
148.00
158.07
461.82
458.05
428.01
Non Current Investment
285.09
339.51
466.46
396.30
131.02
53.29
136.66
90.73
26.16
24.44
Long Term Loans & Adv.
251.69
237.45
225.64
169.22
120.92
96.47
98.89
105.93
67.24
76.73
Other Non Current Assets
13.27
9.71
3.61
66.53
67.96
63.72
31.68
7.10
6.18
5.06
Current Assets
4,015.61
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
Current Investments
173.52
176.46
719.73
1,151.40
1,114.92
1,389.81
568.88
279.17
234.13
269.62
Inventories
1,695.09
1,234.15
929.47
934.45
804.33
720.86
627.43
641.03
599.68
523.57
Sundry Debtors
1,430.54
1,321.02
1,088.50
1,056.01
938.13
768.54
701.59
586.11
524.40
430.49
Cash & Bank
355.17
451.46
703.25
190.43
163.58
99.94
131.76
76.00
177.17
150.62
Other Current Assets
361.29
82.88
102.56
88.15
287.82
154.84
121.46
88.37
106.21
61.67
Short Term Loans & Adv.
267.02
249.40
217.44
161.56
195.57
79.39
77.17
73.03
87.55
47.85
Net Current Assets
1,690.58
1,080.66
2,146.22
2,281.29
2,100.55
2,111.58
1,236.09
711.70
755.69
539.33
Total Assets
9,494.34
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
955.37
1,392.13
1,279.55
844.78
796.43
793.75
907.47
552.00
393.84
471.71
PBT
1,613.78
1,522.49
1,469.77
1,341.62
1,354.21
1,242.97
1,140.77
677.93
612.33
581.32
Adjustment
313.96
213.80
146.31
91.53
47.19
63.96
81.89
108.26
99.81
45.13
Changes in Working Capital
-510.37
26.75
56.54
-179.10
-177.37
-139.86
-1.21
-59.33
-151.36
-13.36
Cash after chg. in Working capital
1,417.37
1,763.04
1,672.62
1,254.05
1,224.03
1,167.07
1,221.45
726.87
560.78
613.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-462.00
-370.91
-393.07
-409.27
-427.60
-373.32
-313.98
-174.86
-166.94
-141.38
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
-558.14
-1,687.89
102.94
-513.14
39.26
-878.97
-491.14
-435.90
-98.66
-144.47
Net Fixed Assets
-363.18
-324.20
-428.43
-134.92
-118.98
-80.77
229.12
-367.69
-167.20
-125.74
Net Investments
35.60
-1,658.09
366.36
-404.19
7.72
-690.65
-402.27
-126.70
-26.85
-214.14
Others
-230.56
294.40
165.01
25.97
150.52
-107.55
-317.99
58.49
95.39
195.41
Cash from Financing Activity
-467.96
-76.24
-849.21
-360.56
-789.75
40.66
-371.06
-165.13
-241.51
-339.45
Net Cash Inflow / Outflow
-70.73
-372.00
533.28
-28.92
45.94
-44.56
45.27
-49.02
53.67
-12.21
Opening Cash & Equivalents
327.20
606.37
72.94
102.14
55.37
99.76
56.40
118.21
64.53
76.74
Closing Cash & Equivalent
256.47
327.20
606.37
72.94
102.19
56.25
100.81
69.19
118.21
64.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
125.33
109.55
87.48
81.47
70.20
67.48
51.38
44.28
38.08
32.22
ROA
13.18%
14.63%
18.01%
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
16.94%
ROE
20.22%
22.42%
26.07%
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
28.38%
ROCE
26.48%
29.78%
33.74%
34.28%
37.70%
39.99%
45.60%
32.05%
33.43%
35.06%
Fixed Asset Turnover
1.64
1.64
2.61
2.90
2.76
2.96
3.05
3.16
3.33
3.17
Receivable days
50.62
60.30
53.65
51.42
50.09
44.26
41.22
39.48
38.43
38.66
Inventory Days
53.88
54.14
46.63
44.83
44.76
40.59
40.60
44.11
45.21
45.78
Payable days
68.92
87.98
40.73
37.95
38.53
34.27
33.55
31.86
31.62
28.11
Cash Conversion Cycle
35.58
26.47
59.56
58.30
56.31
50.58
48.27
51.74
52.02
56.32
Total Debt/Equity
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.07
Interest Cover
39.35
41.79
44.65
52.32
88.14
90.23
86.72
44.34
38.49
38.49

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Pidilite Industries’ arm to make further investment in Finemake Technologies
    22nd Mar 2023, 10:10 AM

    The company’s arm has agreed to make further investment not exceeding Rs 13.03 crore in tranches over a period of time

    Read More
  • Pidilite Industries reports 14% fall in Q3 consolidated net profit
    25th Jan 2023, 10:30 AM

    Total consolidated income of the company increased 5.14% at Rs 3002.72 crore for Q3FY23

    Read More
  • Pidilite Inds. - Quarterly Results
    24th Jan 2023, 17:04 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.