Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Adhesives

Rating :
59/99

BSE: 500331 | NSE: PIDILITIND

1823.70
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1835.40
  •  1848.00
  •  1808.35
  •  1823.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  566717
  •  10359.86
  •  1928.50
  •  1306.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 92,654.15
  • 94.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 92,127.12
  • 0.38%
  • 17.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.16%
  • 0.58%
  • 8.85%
  • FII
  • DII
  • Others
  • 11.88%
  • 7.20%
  • 1.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 6.35
  • 6.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 6.08
  • 3.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.70
  • 6.84
  • 5.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.29
  • 59.19
  • 65.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.44
  • 14.18
  • 15.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.62
  • 38.16
  • 44.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,299.02
1,926.59
19.33%
1,880.33
1,806.58
4.08%
877.84
2,016.62
-56.47%
1,544.68
1,639.28
-5.77%
Expenses
1,658.20
1,463.42
13.31%
1,367.69
1,438.34
-4.91%
811.47
1,572.89
-48.41%
1,243.80
1,360.50
-8.58%
EBITDA
640.82
463.17
38.36%
512.64
368.24
39.21%
66.37
443.73
-85.04%
300.88
278.78
7.93%
EBIDTM
27.87%
24.04%
27.26%
20.38%
7.56%
22.00%
19.48%
17.01%
Other Income
20.38
39.83
-48.83%
21.69
55.78
-61.12%
20.00
39.86
-49.82%
13.96
56.21
-75.16%
Interest
12.07
8.19
47.37%
8.65
8.28
4.47%
9.07
7.34
23.57%
9.79
6.57
49.01%
Depreciation
49.48
41.86
18.20%
47.89
40.23
19.04%
46.10
37.73
22.18%
50.10
38.96
28.59%
PBT
599.65
452.95
32.39%
477.79
353.27
35.25%
31.20
438.52
-92.89%
222.00
278.51
-20.29%
Tax
154.80
108.42
42.78%
121.96
29.29
316.39%
15.85
144.42
-89.03%
65.59
43.11
52.15%
PAT
444.85
344.53
29.12%
355.83
323.98
9.83%
15.35
294.10
-94.78%
156.41
235.40
-33.56%
PATM
19.35%
17.88%
18.92%
17.93%
1.75%
14.58%
10.13%
14.36%
EPS
8.70
6.73
29.27%
7.01
6.38
9.87%
0.53
5.77
-90.81%
3.10
4.63
-33.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
6,601.87
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
2,657.18
Net Sales Growth
-10.65%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
17.66%
 
Cost Of Goods Sold
2,966.53
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
Gross Profit
3,635.34
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
1,542.01
GP Margin
55.07%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
58.03%
Total Expenditure
5,081.16
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
2,188.52
Power & Fuel Cost
-
67.19
66.43
59.16
53.21
48.97
54.38
46.42
42.31
34.13
31.87
% Of Sales
-
0.92%
0.94%
0.97%
0.95%
0.91%
1.12%
1.08%
1.15%
1.09%
1.20%
Employee Cost
-
927.22
836.66
712.40
645.27
572.15
497.25
442.00
374.58
326.23
286.98
% Of Sales
-
12.71%
11.82%
11.72%
11.49%
10.67%
10.27%
10.32%
10.18%
10.43%
10.80%
Manufacturing Exp.
-
527.52
480.09
425.26
367.46
345.80
322.80
271.85
252.82
219.25
474.16
% Of Sales
-
7.23%
6.78%
7.00%
6.54%
6.45%
6.66%
6.35%
6.87%
7.01%
17.84%
General & Admin Exp.
-
236.35
248.08
223.54
213.09
213.73
182.40
159.05
139.42
110.84
95.97
% Of Sales
-
3.24%
3.50%
3.68%
3.79%
3.99%
3.77%
3.71%
3.79%
3.55%
3.61%
Selling & Distn. Exp.
-
294.98
241.17
227.39
213.03
208.39
207.20
201.79
161.77
120.46
111.01
% Of Sales
-
4.04%
3.41%
3.74%
3.79%
3.89%
4.28%
4.71%
4.40%
3.85%
4.18%
Miscellaneous Exp.
-
262.69
250.74
201.79
225.38
213.97
140.76
129.32
98.93
91.70
111.01
% Of Sales
-
3.60%
3.54%
3.32%
4.01%
3.99%
2.91%
3.02%
2.69%
2.93%
2.76%
EBITDA
1,520.71
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
EBITDA Margin
23.03%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
17.64%
Other Income
76.03
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
29.97
Interest
39.58
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
36.31
Depreciation
193.57
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
59.36
PBT
1,330.64
1,521.93
1,356.04
1,354.21
1,242.97
1,137.57
682.84
618.83
579.49
432.66
402.95
Tax
358.20
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
94.57
Tax Rate
26.92%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
23.47%
PAT
972.44
1,113.39
921.31
957.76
854.69
799.63
507.54
446.77
421.57
322.34
308.35
PAT before Minority Interest
979.80
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
308.39
Minority Interest
7.36
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
-0.04
PAT Margin
14.73%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
11.60%
PAT Growth
-18.83%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
4.54%
 
EPS
19.13
21.91
18.13
18.85
16.82
15.73
9.99
8.79
8.30
6.34
6.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,084.70
Share Capital
50.81
50.80
50.78
51.27
51.27
51.27
51.26
51.26
50.77
50.61
Total Reserves
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
1,034.09
Non-Current Liabilities
236.71
247.84
241.32
149.79
117.48
80.10
85.66
66.86
149.98
312.20
Secured Loans
18.60
0.00
0.00
0.00
1.70
0.00
0.00
0.00
60.00
61.03
Unsecured Loans
6.53
8.51
7.11
4.85
3.83
0.50
0.00
0.00
32.30
199.89
Long Term Provisions
51.95
43.93
38.17
32.78
29.27
22.97
31.92
16.99
10.88
9.24
Current Liabilities
1,614.73
1,300.71
1,208.23
1,022.41
915.03
958.99
885.91
896.64
893.22
645.57
Trade Payables
621.01
580.64
543.81
390.32
373.99
331.90
347.41
250.11
205.77
173.73
Other Current Liabilities
819.47
586.77
522.21
508.33
440.92
361.35
303.58
388.61
513.52
296.71
Short Term Borrowings
143.99
102.54
115.44
92.66
74.49
57.92
45.93
50.99
55.98
49.96
Short Term Provisions
30.26
30.76
26.77
31.10
25.63
207.82
188.99
206.93
117.95
125.16
Total Liabilities
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
2,042.67
Net Block
1,806.71
1,447.61
1,342.19
1,274.96
1,137.46
978.49
729.13
645.78
617.67
563.87
Gross Block
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
1,059.87
Accumulated Depreciation
1,250.07
1,089.17
997.62
891.47
790.11
829.80
715.04
636.98
561.58
496.00
Non Current Assets
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
933.33
Capital Work in Progress
259.33
242.13
227.73
148.00
158.07
461.82
458.05
428.01
393.82
343.65
Non Current Investment
466.46
396.30
131.02
53.29
136.66
90.73
26.16
24.44
7.37
6.31
Long Term Loans & Adv.
205.65
169.22
120.92
96.47
98.89
105.93
67.24
76.73
25.45
18.56
Other Non Current Assets
23.60
66.53
67.96
63.72
31.68
7.10
6.18
5.06
1.33
0.94
Current Assets
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
1,109.34
Current Investments
719.73
1,151.40
1,114.92
1,389.81
568.88
279.17
234.13
269.62
90.92
164.15
Inventories
929.47
934.45
804.33
720.86
627.43
641.03
599.68
523.57
454.13
409.20
Sundry Debtors
1,088.50
1,056.01
938.13
768.54
701.59
586.11
524.40
430.49
395.19
346.05
Cash & Bank
703.25
190.43
163.58
99.94
131.76
76.00
177.17
150.62
273.19
103.78
Other Current Assets
320.00
88.15
92.25
75.45
121.46
88.37
106.21
61.67
105.23
86.15
Short Term Loans & Adv.
199.86
161.56
195.57
79.39
77.17
73.03
87.55
47.85
95.67
78.51
Net Current Assets
2,146.22
2,281.29
2,100.55
2,111.58
1,236.09
711.70
755.69
539.33
425.44
463.77
Total Assets
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
2,042.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,279.55
844.78
796.43
793.75
907.47
552.01
393.84
471.71
367.02
299.32
PBT
1,469.77
1,341.62
1,354.21
1,242.97
1,140.77
677.93
612.33
581.32
432.66
402.95
Adjustment
146.31
91.53
47.19
63.96
81.89
108.27
99.81
45.13
94.45
89.39
Changes in Working Capital
56.54
-179.10
-177.37
-139.86
-1.21
-59.33
-151.36
-13.36
-67.05
-107.78
Cash after chg. in Working capital
1,672.62
1,254.05
1,224.03
1,167.07
1,221.45
726.87
560.78
613.09
460.07
384.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-393.07
-409.27
-427.60
-373.32
-313.98
-174.86
-166.94
-141.38
-93.05
-85.24
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
102.94
-513.14
39.26
-878.97
-491.14
-435.90
-98.66
-144.47
-238.58
-31.52
Net Fixed Assets
-428.43
-134.92
-118.98
-80.77
229.12
-367.69
-167.20
-125.74
-144.90
-114.98
Net Investments
366.36
-404.19
7.72
-690.65
-402.27
-126.70
-26.85
-214.14
66.94
110.76
Others
165.01
25.97
150.52
-107.55
-317.99
58.49
95.39
195.41
-160.62
-27.30
Cash from Financing Activity
-849.21
-360.56
-789.75
40.66
-371.06
-165.13
-241.51
-339.45
-135.01
-228.77
Net Cash Inflow / Outflow
533.28
-28.92
45.94
-44.56
45.27
-49.02
53.67
-12.21
-6.58
39.03
Opening Cash & Equivalents
72.94
102.14
55.37
99.76
56.40
118.21
64.53
76.74
83.44
44.39
Closing Cash & Equivalent
606.37
72.94
102.19
56.25
100.81
69.19
118.21
64.53
76.87
83.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
87.48
81.47
70.20
67.48
51.38
44.28
38.08
32.22
26.01
21.43
ROA
18.01%
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
16.94%
14.64%
15.84%
ROE
26.07%
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
28.38%
26.83%
31.52%
ROCE
33.74%
34.28%
37.70%
39.99%
45.60%
32.05%
33.43%
35.06%
30.26%
31.82%
Fixed Asset Turnover
2.61
2.90
2.76
2.96
3.05
3.16
3.33
3.17
2.93
2.74
Receivable days
53.65
51.42
50.09
44.26
41.22
39.48
38.43
38.66
41.18
41.95
Inventory Days
46.63
44.83
44.76
40.59
40.60
44.11
45.21
45.78
47.96
46.21
Payable days
40.73
37.95
38.53
34.27
33.55
31.86
31.62
28.11
27.24
26.28
Cash Conversion Cycle
59.56
58.30
56.31
50.58
48.27
51.74
52.02
56.32
61.90
61.87
Total Debt/Equity
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.07
0.24
0.31
Interest Cover
44.65
52.32
88.14
90.23
86.72
44.34
38.49
38.49
15.08
12.10

News Update:


  • Pidilite Industries reports 29% rise in Q3 consolidated net profit
    29th Jan 2021, 12:20 PM

    Total consolidated income of the company increased by 17.95% at Rs 2319.40 crore for Q3FY21

    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.