Nifty
Sensex
:
:
18084.10
60722.19
-94.00 (-0.52%)
-201.31 (-0.33%)

Adhesives

Rating :
58/99

BSE: 500331 | NSE: PIDILITIND

2305.50
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2440.00
  •  2445.45
  •  2290.00
  •  2417.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  682642
  •  15960.73
  •  2532.00
  •  1464.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117,251.31
  • 88.52
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 117,022.46
  • 0.37%
  • 20.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.99%
  • 0.62%
  • 9.30%
  • FII
  • DII
  • Others
  • 11.78%
  • 7.03%
  • 1.28%

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
  • 54.43
  • 62.35
  • 69.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 15.00
  • 16.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.31
  • 41.60
  • 48.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,936.79
877.84
120.63%
2,235.52
1,544.68
44.72%
2,299.02
1,926.59
19.33%
1,880.33
1,806.58
4.08%
Expenses
1,589.20
811.47
95.84%
1,774.73
1,243.80
42.69%
1,658.20
1,463.42
13.31%
1,367.69
1,438.34
-4.91%
EBITDA
347.59
66.37
423.72%
460.79
300.88
53.15%
640.82
463.17
38.36%
512.64
368.24
39.21%
EBIDTM
17.95%
7.56%
20.61%
19.48%
27.87%
24.04%
27.26%
20.38%
Other Income
6.12
20.00
-69.40%
17.33
13.96
24.14%
20.38
39.83
-48.83%
21.69
55.78
-61.12%
Interest
9.62
9.07
6.06%
7.44
9.79
-24.00%
12.07
8.19
47.37%
8.65
8.28
4.47%
Depreciation
56.63
46.10
22.84%
57.19
50.10
14.15%
49.48
41.86
18.20%
47.89
40.23
19.04%
PBT
287.46
31.20
821.35%
409.87
222.00
84.63%
599.65
452.95
32.39%
477.79
353.27
35.25%
Tax
72.10
15.85
354.89%
103.75
65.59
58.18%
154.80
108.42
42.78%
121.96
29.29
316.39%
PAT
215.36
15.35
1,303.00%
306.12
156.41
95.72%
444.85
344.53
29.12%
355.83
323.98
9.83%
PATM
11.12%
1.75%
13.69%
10.13%
19.35%
17.88%
18.92%
17.93%
EPS
4.33
0.53
716.98%
6.03
3.10
94.52%
8.70
6.73
29.27%
7.01
6.38
9.87%

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
8,351.66
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
35.67%
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
 
Cost Of Goods Sold
3,953.90
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
4,397.76
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
52.66%
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
Total Expenditure
6,389.82
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
1,961.84
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
23.49%
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
Other Income
65.52
79.40
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
Interest
37.78
37.23
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
Depreciation
211.19
200.66
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
PBT
1,774.77
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
452.61
396.36
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
Tax Rate
25.50%
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
PAT
1,322.16
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
1,318.72
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
Minority Interest
-3.44
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
PAT Margin
15.83%
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
PAT Growth
57.35%
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
 
EPS
26.02
22.18
21.91
18.13
18.85
16.82
15.73
9.99
8.79
8.30
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
54.06
40.73
37.95
38.53
34.27
33.55
31.86
31.62
28.11
27.24
Cash Conversion Cycle
60.38
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

News Update:


  • Pidilite Industries reports 8 -fold jump in Q1 consolidated net profit
    11th Aug 2021, 15:38 PM

    Total income of the company reported 2- fold jump at Rs 1942.91 crore for Q1FY22

    Read More
  • Pidilite Industries’ arm completes acquisition of additional stake in Aapkapainter Solutions
    9th Aug 2021, 11:39 AM

    The company has completed the acquisition in Aapkapainter Solutions to take its holding to 47%

    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.