Nifty
Sensex
:
:
18443.00
62016.35
-69.75 (-0.38%)
-277.29 (-0.45%)

Adhesives

Rating :
61/99

BSE: 500331 | NSE: PIDILITIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 135,304.10
  • 104.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 135,236.27
  • 0.38%
  • 20.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.94%
  • 0.59%
  • 9.42%
  • FII
  • DII
  • Others
  • 11.34%
  • 7.44%
  • 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
  • 10.99
  • 4.54
  • 2.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.51
  • 70.80
  • 91.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.88
  • 16.94
  • 18.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.87
  • 49.02
  • 56.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
3,011.15
2,626.35
14.65%
3,101.11
1,936.79
60.12%
2,507.10
2,235.52
12.15%
2,850.72
2,299.02
24.00%
Expenses
2,511.28
2,076.76
20.92%
2,571.63
1,589.20
61.82%
2,106.02
1,774.73
18.67%
2,301.69
1,658.20
38.81%
EBITDA
499.87
549.59
-9.05%
529.48
347.59
52.33%
401.08
460.79
-12.96%
549.03
640.82
-14.32%
EBIDTM
16.60%
20.93%
17.07%
17.95%
16.00%
20.61%
19.26%
27.87%
Other Income
10.98
13.90
-21.01%
10.68
6.12
74.51%
11.11
17.33
-35.89%
5.17
20.38
-74.63%
Interest
11.68
12.36
-5.50%
9.03
9.62
-6.13%
9.35
7.44
25.67%
10.75
12.07
-10.94%
Depreciation
63.64
60.33
5.49%
61.32
56.63
8.28%
62.19
57.19
8.74%
60.46
49.48
22.19%
PBT
435.53
490.80
-11.26%
469.81
287.46
63.43%
340.65
409.87
-16.89%
482.99
599.65
-19.45%
Tax
100.86
115.92
-12.99%
115.71
72.10
60.49%
91.52
103.75
-11.79%
127.48
154.80
-17.65%
PAT
334.67
374.88
-10.73%
354.10
215.36
64.42%
249.13
306.12
-18.62%
355.51
444.85
-20.08%
PATM
11.11%
14.27%
11.42%
11.12%
9.94%
13.69%
12.47%
19.35%
EPS
6.54
7.37
-11.26%
6.96
4.33
60.74%
5.00
6.03
-17.08%
7.05
8.70
-18.97%

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
11,470.08
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
26.08%
36.04%
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
16.45%
 
Cost Of Goods Sold
6,609.43
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
4,860.65
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
42.38%
45.12%
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
Total Expenditure
9,490.62
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
1,979.46
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
17.26%
18.62%
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
Other Income
37.94
36.30
79.40
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
Interest
40.81
42.08
37.23
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
Depreciation
247.61
239.61
200.66
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
PBT
1,728.98
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
435.57
407.02
396.36
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
Tax Rate
25.19%
25.41%
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
PAT
1,293.41
1,195.68
1,127.23
1,113.39
921.31
957.76
854.69
799.63
507.54
446.77
421.57
PAT before Minority Interest
1,283.44
1,194.88
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
421.81
Minority Interest
-9.97
0.80
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
PAT Margin
11.28%
12.05%
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
PAT Growth
-3.56%
6.07%
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
 
EPS
25.45
23.52
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
13.05%
14.63%
18.01%
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
16.94%
ROE
20.02%
22.42%
26.07%
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
28.38%
ROCE
26.29%
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
39.07
41.79
44.65
52.32
88.14
90.23
86.72
44.34
38.49
38.49

News Update:


  • Pidilite Industries reports 10% fall in Q2 consolidated net profit
    10th Nov 2022, 12:41 PM

    Total consolidated income of the company increased by 14.46% at Rs 3022.13 crore for Q2FY23

    Read More
  • Pidilite Industries, 100X.VC collaborate for Pidilite Ventures
    13th Sep 2022, 11:27 AM

    Pidilite Ventures will aim to mentor and guide innovative businesses that have synergies with Pidilite’s core and adjacent businesses

    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.