Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Chemicals

Rating :
75/99

BSE: 500331 | NSE: PIDILITIND

1316.65
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1345.00
  •  1345.00
  •  1314.35
  •  1344.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  699645
  •  9264.45
  •  1493.50
  •  1046.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66,906.04
  • 62.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,828.35
  • 0.49%
  • 15.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.71%
  • 0.60%
  • 8.90%
  • FII
  • DII
  • Others
  • 0.05%
  • 8.41%
  • 12.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 7.88
  • 8.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.59
  • 12.16
  • 1.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 12.66
  • 2.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.46
  • 51.70
  • 55.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 12.66
  • 13.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.70
  • 32.90
  • 34.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
1,806.58
1,757.44
2.80%
2,016.81
1,834.07
9.96%
1,638.93
1,485.31
10.34%
1,848.30
1,542.90
19.79%
Expenses
1,438.34
1,392.60
3.28%
1,573.08
1,452.41
8.31%
1,360.15
1,211.38
12.28%
1,511.55
1,172.65
28.90%
EBITDA
368.24
364.84
0.93%
443.73
381.66
16.26%
278.78
273.93
1.77%
336.75
370.25
-9.05%
EBIDTM
20.38%
20.76%
22.00%
20.81%
17.01%
18.44%
18.22%
24.00%
Other Income
55.78
27.63
101.88%
39.86
32.13
24.06%
56.21
52.07
7.95%
30.67
19.45
57.69%
Interest
8.28
6.02
37.54%
7.34
7.27
0.96%
6.57
3.83
71.54%
6.21
4.11
51.09%
Depreciation
40.23
31.58
27.39%
37.73
30.11
25.31%
38.96
29.77
30.87%
32.09
29.24
9.75%
PBT
353.27
354.87
-0.45%
438.52
376.41
16.50%
278.51
292.40
-4.75%
329.12
356.35
-7.64%
Tax
29.29
123.04
-76.19%
144.42
136.05
6.15%
43.11
45.70
-5.67%
111.03
119.31
-6.94%
PAT
323.98
231.83
39.75%
294.10
240.36
22.36%
235.40
246.70
-4.58%
218.09
237.04
-7.99%
PATM
17.93%
13.19%
14.58%
13.11%
14.36%
16.61%
11.80%
15.36%
EPS
6.38
4.56
39.91%
5.77
4.70
22.77%
4.63
4.81
-3.74%
4.32
4.68
-7.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
7,310.62
7,078.74
6,078.41
5,616.79
5,361.17
4,844.10
4,283.20
3,678.11
3,126.57
2,657.18
2,194.06
Net Sales Growth
10.44%
16.46%
8.22%
4.77%
10.67%
13.10%
16.45%
17.64%
17.66%
21.11%
 
Cost Of Goods Sold
3,612.72
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
898.09
Gross Profit
3,697.90
3,492.16
3,190.76
2,977.23
2,776.49
2,175.54
1,921.90
1,662.94
1,386.24
1,542.01
1,295.97
GP Margin
50.58%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
45.21%
44.34%
58.03%
59.07%
Total Expenditure
5,883.12
5,710.53
4,737.19
4,357.00
4,187.69
4,073.35
3,611.74
3,085.00
2,642.93
2,188.52
1,811.61
Power & Fuel Cost
-
66.43
59.16
53.21
48.97
54.38
46.42
42.31
34.13
31.87
25.07
% Of Sales
-
0.94%
0.97%
0.95%
0.91%
1.12%
1.08%
1.15%
1.09%
1.20%
1.14%
Employee Cost
-
836.66
712.40
645.27
572.15
497.25
442.00
374.58
326.23
286.98
238.50
% Of Sales
-
11.82%
11.72%
11.49%
10.67%
10.27%
10.32%
10.18%
10.43%
10.80%
10.87%
Manufacturing Exp.
-
480.09
425.26
367.46
345.80
322.80
271.85
252.82
219.25
474.16
386.32
% Of Sales
-
6.78%
7.00%
6.54%
6.45%
6.66%
6.35%
6.87%
7.01%
17.84%
17.61%
General & Admin Exp.
-
248.08
223.54
213.09
213.73
182.40
159.05
139.42
110.84
95.97
104.83
% Of Sales
-
3.50%
3.68%
3.79%
3.99%
3.77%
3.71%
3.79%
3.55%
3.61%
4.78%
Selling & Distn. Exp.
-
241.95
227.39
213.03
208.39
207.20
201.79
161.77
120.46
111.01
82.46
% Of Sales
-
3.42%
3.74%
3.79%
3.89%
4.28%
4.71%
4.40%
3.85%
4.18%
3.76%
Miscellaneous Exp.
-
250.74
201.79
225.38
213.97
140.76
129.32
98.93
91.70
73.36
82.46
% Of Sales
-
3.54%
3.32%
4.01%
3.99%
2.91%
3.02%
2.69%
2.93%
2.76%
3.48%
EBITDA
1,427.50
1,368.21
1,341.22
1,259.79
1,173.48
770.75
671.46
593.11
483.64
468.66
382.45
EBITDA Margin
19.53%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
16.13%
15.47%
17.64%
17.43%
Other Income
182.52
146.64
148.41
112.25
77.83
45.49
44.86
70.47
43.47
29.97
33.52
Interest
28.40
26.07
15.54
13.93
13.27
15.64
16.33
15.51
30.72
36.31
38.34
Depreciation
149.01
132.74
119.88
115.14
100.47
117.76
81.16
68.58
63.73
59.36
66.55
PBT
1,399.42
1,356.04
1,354.21
1,242.97
1,137.57
682.84
618.83
579.49
432.66
402.95
311.08
Tax
327.85
413.23
392.71
385.05
333.54
169.41
165.27
159.51
110.03
94.57
40.81
Tax Rate
23.43%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
27.44%
25.43%
23.47%
13.12%
PAT
1,071.57
921.31
957.76
854.69
799.63
507.54
446.77
421.57
322.34
308.35
270.22
PAT before Minority Interest
1,067.43
924.79
961.50
857.92
804.03
508.52
447.06
421.81
322.64
308.39
270.27
Minority Interest
-4.14
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
-0.24
-0.30
-0.04
-0.05
PAT Margin
14.66%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
11.46%
10.31%
11.60%
12.32%
PAT Growth
12.10%
-3.81%
12.06%
6.89%
57.55%
13.60%
5.98%
30.78%
4.54%
14.11%
 
Unadjusted EPS
21.10
18.21
18.95
16.77
15.66
10.00
8.77
8.32
6.39
6.13
5.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
871.94
Share Capital
50.80
50.78
51.27
51.27
51.27
51.26
51.26
50.77
50.61
50.61
Total Reserves
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
821.33
Non-Current Liabilities
247.84
241.32
149.79
117.48
80.10
85.66
66.86
149.98
312.20
510.30
Secured Loans
0.00
0.00
0.00
1.70
0.00
0.00
0.00
60.00
61.03
262.74
Unsecured Loans
8.51
7.11
4.85
3.83
0.50
0.00
0.00
32.30
199.89
205.90
Long Term Provisions
43.93
38.17
32.78
29.27
22.97
31.92
16.99
10.88
9.24
0.00
Current Liabilities
1,300.71
1,208.23
1,022.41
915.03
958.99
885.91
896.64
893.22
645.57
467.54
Trade Payables
580.64
543.81
390.32
373.99
331.90
347.41
250.11
205.77
173.73
142.10
Other Current Liabilities
586.77
522.21
508.33
440.92
361.35
303.58
388.61
513.52
296.71
227.47
Short Term Borrowings
102.54
115.44
92.66
74.49
57.92
45.93
50.99
55.98
49.96
0.00
Short Term Provisions
30.76
26.77
31.10
25.63
207.82
188.99
206.93
117.95
125.16
97.97
Total Liabilities
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
1,849.94
Net Block
1,447.61
1,342.19
1,274.96
1,137.46
978.49
729.13
645.78
617.67
563.87
546.20
Gross Block
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
980.82
Accumulated Depreciation
1,089.17
997.62
891.47
790.11
829.80
715.04
636.98
561.58
496.00
434.62
Non Current Assets
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
843.66
Capital Work in Progress
242.13
227.73
148.00
158.07
461.82
458.05
428.01
393.82
343.65
292.76
Non Current Investment
396.30
131.02
53.29
136.66
90.73
26.16
24.44
7.37
6.31
4.70
Long Term Loans & Adv.
167.48
120.92
96.47
98.89
105.93
67.24
76.73
25.45
18.56
0.00
Other Non Current Assets
68.27
67.96
63.72
31.68
7.10
6.18
5.06
1.33
0.94
0.00
Current Assets
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
1,006.28
Current Investments
1,151.40
1,114.92
1,389.81
568.88
279.17
234.13
269.62
90.92
164.15
263.07
Inventories
934.45
804.33
720.86
627.43
641.03
599.68
523.57
454.13
409.20
297.87
Sundry Debtors
1,056.01
938.13
768.54
701.59
586.11
524.40
430.49
395.19
346.05
295.90
Cash & Bank
190.43
163.58
99.94
131.76
76.00
177.17
150.62
273.19
103.78
44.85
Other Current Assets
249.71
92.25
75.45
44.29
88.37
106.21
61.67
105.23
86.15
104.58
Short Term Loans & Adv.
160.85
195.57
79.39
77.17
73.03
87.55
47.85
95.67
78.51
99.43
Net Current Assets
2,281.29
2,100.55
2,111.58
1,236.09
711.70
755.69
539.33
425.44
463.77
538.74
Total Assets
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
1,849.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
844.78
796.43
793.75
907.47
552.01
393.84
471.71
367.02
299.32
391.57
PBT
1,338.02
1,354.21
1,242.97
1,140.77
677.93
612.33
581.32
432.66
402.95
311.08
Adjustment
95.13
47.19
63.96
81.89
108.27
99.81
45.13
94.45
89.39
91.27
Changes in Working Capital
-179.10
-177.37
-139.86
-1.21
-59.33
-151.36
-13.36
-67.05
-107.78
58.67
Cash after chg. in Working capital
1,254.05
1,224.03
1,167.07
1,221.45
726.87
560.78
613.09
460.07
384.56
461.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-409.27
-427.60
-373.32
-313.98
-174.86
-166.94
-141.38
-93.05
-85.24
-69.45
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
-513.14
39.26
-878.97
-491.14
-435.90
-98.66
-144.47
-238.58
-31.52
-312.79
Net Fixed Assets
-134.92
-118.98
-80.77
229.12
-367.69
-167.20
-125.74
-144.90
-114.98
-67.20
Net Investments
-404.19
7.72
-690.65
-402.27
-126.70
-26.85
-214.14
66.94
110.76
-269.79
Others
25.97
150.52
-107.55
-317.99
58.49
95.39
195.41
-160.62
-27.30
24.20
Cash from Financing Activity
-360.56
-789.75
40.66
-371.06
-165.13
-241.51
-339.45
-135.01
-228.77
-194.45
Net Cash Inflow / Outflow
-28.92
45.94
-44.56
45.27
-49.02
53.67
-12.21
-6.58
39.03
-115.67
Opening Cash & Equivalents
102.14
55.37
99.76
56.40
118.21
64.53
76.74
83.44
44.39
160.06
Closing Cash & Equivalent
73.27
102.19
56.25
100.81
69.19
118.21
64.53
76.87
83.42
44.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
81.47
70.20
67.48
51.38
44.28
38.08
32.22
26.01
21.43
17.23
ROA
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
16.94%
14.64%
15.84%
15.28%
ROE
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
28.38%
26.83%
31.52%
34.52%
ROCE
34.28%
37.70%
39.99%
45.60%
32.05%
33.43%
35.06%
30.26%
31.82%
26.44%
Fixed Asset Turnover
2.90
2.76
2.96
3.05
3.16
3.33
3.17
2.93
2.74
2.40
Receivable days
51.41
50.09
44.26
41.22
39.48
38.43
38.66
41.18
41.95
46.57
Inventory Days
44.83
44.76
40.59
40.60
44.11
45.21
45.78
47.96
46.21
46.11
Payable days
37.95
38.53
34.27
33.55
31.86
31.62
28.11
27.24
26.28
24.97
Cash Conversion Cycle
58.29
56.31
50.58
48.27
51.74
52.02
56.32
61.90
61.87
67.70
Total Debt/Equity
0.03
0.03
0.03
0.03
0.03
0.02
0.07
0.24
0.31
0.54
Interest Cover
52.32
88.14
90.23
86.72
44.34
38.49
38.49
15.08
12.10
9.11

News Update:


  • Pidilite Industries reports 41% rise in Q2 consolidated net profit
    14th Nov 2019, 10:33 AM

    Total income of the company increased by 4.34% at Rs 1862.36 crore for Q2FY20

    Read More
  • Pidilite Industries incorporates subsidiary company
    9th Oct 2019, 11:58 AM

    The company has incorporated a subsidiary in the name of ‘Pidilite Litokol’ on October 7, 2019

    Read More
  • Pidilite Industries incorporates subsidiary company
    20th Sep 2019, 16:31 PM

    The company shall hold 60% of the paid up share capital and management control of Pidilite C-Techos

    Read More
  • Pidilite Industries incorporates subsidiary
    17th Sep 2019, 10:23 AM

    The company shall hold 50% of the paid-up share capital and management control of PGPPL

    Read More
  • Pidilite Industries enters into JV with Chetana Expotential Technologies
    27th Aug 2019, 09:04 AM

    The JV Company will be responsible for deploying this innovative technology and other ancillary products in projects in India

    Read More
  • Pidilite Industries’ arm commissions second manufacturing plant in Bangladesh
    23rd Aug 2019, 09:39 AM

    The company currently has operations in more than 70 countries with 8 facilities outside India

    Read More
  • Pidilite Industries expects revival in consumer sentiment during H2FY20
    20th Aug 2019, 10:16 AM

    The company also expects the future of its flagship brand Fevicol to remain bright

    Read More
  • Pidilite Industries enters into joint venture with Litokol
    13th Aug 2019, 12:33 PM

    The joint venture entity will service the key markets of SAARC (excluding Pakistan) and Myanmaar

    Read More
  • Pidilite Industries, Grupo Puma enter into JV for Technical Mortars
    13th Aug 2019, 10:55 AM

    Grupo Puma will license the technology to the JVC which will invest in a modern manufacturing facility in India

    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.