Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Adhesives

Rating :
59/99

BSE: 500331 | NSE: PIDILITIND

2300.65
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2314.40
  •  2326.50
  •  2289.00
  •  2321.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  183364
  •  4232.16
  •  2333.95
  •  1306.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 116,854.95
  • 103.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 116,626.10
  • 0.37%
  • 20.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.13%
  • 0.69%
  • 8.95%
  • FII
  • DII
  • Others
  • 12.08%
  • 6.92%
  • 1.23%

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
  • 52.80
  • 61.24
  • 67.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.82
  • 14.58
  • 16.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.04
  • 40.07
  • 46.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,235.52
1,544.68
44.72%
2,299.02
1,926.59
19.33%
1,880.33
1,806.58
4.08%
877.84
2,016.62
-56.47%
Expenses
1,774.73
1,243.80
42.69%
1,658.20
1,463.42
13.31%
1,367.69
1,438.34
-4.91%
811.47
1,572.89
-48.41%
EBITDA
460.79
300.88
53.15%
640.82
463.17
38.36%
512.64
368.24
39.21%
66.37
443.73
-85.04%
EBIDTM
20.61%
19.48%
27.87%
24.04%
27.26%
20.38%
7.56%
22.00%
Other Income
17.33
13.96
24.14%
20.38
39.83
-48.83%
21.69
55.78
-61.12%
20.00
39.86
-49.82%
Interest
7.44
9.79
-24.00%
12.07
8.19
47.37%
8.65
8.28
4.47%
9.07
7.34
23.57%
Depreciation
57.19
50.10
14.15%
49.48
41.86
18.20%
47.89
40.23
19.04%
46.10
37.73
22.18%
PBT
409.87
222.00
84.63%
599.65
452.95
32.39%
477.79
353.27
35.25%
31.20
438.52
-92.89%
Tax
103.75
65.59
58.18%
154.80
108.42
42.78%
121.96
29.29
316.39%
15.85
144.42
-89.03%
PAT
306.12
156.41
95.72%
444.85
344.53
29.12%
355.83
323.98
9.83%
15.35
294.10
-94.78%
PATM
13.69%
10.13%
19.35%
17.88%
18.92%
17.93%
1.75%
14.58%
EPS
6.03
3.10
94.52%
8.70
6.73
29.27%
7.01
6.38
9.87%
0.53
5.77
-90.81%

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
-
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
-
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
 
Cost Of Goods Sold
-
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
-
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
-
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
Total Expenditure
-
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
-
1,680.62
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
-
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
Other Income
-
79.40
149.43
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
Interest
-
37.23
33.60
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
Depreciation
-
200.66
169.92
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
PBT
-
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
-
396.36
347.72
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
Tax Rate
-
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
PAT
-
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
-
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
Minority Interest
-
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
PAT Margin
-
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
PAT Growth
-
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
 
EPS
-
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 94% rise in Q4 consolidated net profit
    13th May 2021, 10:21 AM

    Total consolidated income of the company increased by 44.54% at Rs 2252.85 crore for Q4FY21

    Read More
  • Pidilite Industries increases stake in Cipy Poly Urethanes
    23rd Apr 2021, 10:24 AM

    Consequent to this, CIPY is now a wholly owned subsidiary of the Company

    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.