Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Pidilite Industries Ltd.

Adhesives

Rating :

N/A

BSE: 500331 | NSE: PIDILITIND

Watchlist

NSE BSE

2899.55

06-Feb-2025

Open
High
Low
Previous Close

2895.00
2917.85
2873.60
2889.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

183892
5322.95
3415.00
2622.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,51,414.56
72.93
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,51,225.53
0.67%
15.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.84
11.16
7.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.39
11.43
7.94

PAT CAGR (%)

10 Years
5 Years
3 Years

13.04
9.21
12.72

P:E (Median)

8 Years
5 Years
3 Years

84.82
91.39
91.14

P:BV (Average)

8 Years
5 Years
3 Years

16.82
18.24
17.95

EV:EBITDA (Average)

8 Years
5 Years
3 Years

49.91
57.01
57.04

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 34.01 42.82 49.56 56.54
P/E Ratio 89.55 71.13 61.46 53.87
Revenue 12337 13377 14988 16785
EBITDA 2714 3136 3574 4021
Net Income 1729 2184 2501 2850
ROA 15.3 16.5 18.7 19
P/B Ratio 18.43 15.91 13.75 11.82
ROE 22.14 23.77 23.86 23.64
FCFF 2158.27 1395.04 2074.71 2452.45
FCFF Yield 1.43 0.92 1.37 1.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 2,850.86 2,588.88 10.12% 3,099.08 2,834.47 9.34% 2,976.92 2,780.09 7.08% 3,145.84 2,963.53 6.15%
Expenses 2,267.03 2,061.35 9.98% 2,350.10 2,126.17 10.53% 2,246.16 2,137.57 5.08% 2,374.58 2,292.20 3.59%
EBITDA 583.83 527.53 10.67% 748.98 708.30 5.74% 730.76 642.52 13.73% 771.26 671.33 14.89%
EBIDTM 20.48% 20.38% 24.17% 24.99% 24.55% 23.11% 24.52% 22.65%
Other Income 116.01 41.97 176.41% 54.51 60.04 -9.21% 72.19 36.48 97.89% 51.63 27.06 90.80%
Interest 10.34 7.75 33.42% 8.31 7.49 10.95% 7.93 7.49 5.87% 8.14 6.73 20.95%
Depreciation 83.89 98.63 -14.94% 76.70 66.52 15.30% 75.43 62.46 20.77% 72.39 61.50 17.71%
PBT 585.45 470.27 24.49% 718.48 694.33 3.48% 719.59 609.05 18.15% 742.36 630.16 17.81%
Tax 139.69 115.95 20.47% 183.98 171.48 7.29% 177.59 154.26 15.12% 190.79 162.65 17.30%
PAT 445.76 354.32 25.81% 534.50 522.85 2.23% 542.00 454.79 19.18% 551.57 467.51 17.98%
PATM 15.64% 13.69% 17.25% 18.45% 18.21% 16.36% 17.53% 15.78%
EPS 8.76 6.97 25.68% 10.51 10.28 2.24% 10.66 8.94 19.24% 10.84 9.19 17.95%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 3,141.14 2,901.85 8.25% 3,368.91 3,129.99 7.63% 3,234.91 3,076.04 5.16% 3,395.35 3,275.11 3.67%
Expenses 2,508.56 2,324.92 7.90% 2,570.53 2,387.54 7.66% 2,466.10 2,396.33 2.91% 2,582.61 2,568.16 0.56%
EBITDA 632.58 576.93 9.65% 798.38 742.45 7.53% 768.81 679.71 13.11% 812.74 706.95 14.96%
EBIDTM 20.14% 19.88% 23.70% 23.72% 23.77% 22.10% 23.94% 21.59%
Other Income 80.38 48.88 64.44% 55.78 36.98 50.84% 57.12 31.59 80.82% 53.94 23.43 130.22%
Interest 14.35 13.42 6.93% 12.45 12.76 -2.43% 11.73 13.13 -10.66% 11.82 11.88 -0.51%
Depreciation 96.68 112.53 -14.09% 89.50 79.49 12.59% 87.88 75.21 16.85% 84.42 73.43 14.97%
PBT 577.01 428.19 34.76% 752.21 687.18 9.46% 726.32 622.96 16.59% 770.44 645.07 19.44%
Tax 148.69 121.92 21.96% 194.68 176.50 10.30% 184.80 163.08 13.32% 198.36 170.43 16.39%
PAT 428.32 306.27 39.85% 557.53 510.68 9.17% 541.52 459.88 17.75% 572.08 474.64 20.53%
PATM 13.64% 10.55% 16.55% 16.32% 16.74% 14.95% 16.85% 14.49%
EPS 8.30 5.91 40.44% 10.86 10.04 8.17% 10.51 8.85 18.76% 11.15 9.21 21.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 12,072.70 11,166.97 10,597.07 8,895.62 6,216.33 6,332.59 6,093.88 5,354.40 4,865.37 4,731.03 4,398.07 Net Sales Growth 8.11% 5.38% 19.13% 43.10% -1.84% 3.92% 13.81% 10.05% 2.84% 7.57% Cost Of Goods Sold 5,551.08 5,415.52 6,143.91 4,905.49 2,833.75 2,936.39 3,064.42 2,537.93 2,262.14 2,282.22 1,930.40 Gross Profit 6,521.62 5,751.45 4,453.16 3,990.13 3,382.58 3,396.20 3,029.46 2,816.47 2,603.23 2,448.81 2,467.67 GP Margin 54.02% 51.50% 42.02% 44.85% 54.41% 53.63% 49.71% 52.60% 53.51% 51.76% 56.11% Total Expenditure 9,237.87 8,617.29 8,741.89 7,123.22 4,668.65 4,849.03 4,801.97 4,062.07 3,640.49 3,611.49 3,637.47 Power & Fuel Cost - 101.34 92.14 83.48 63.63 61.78 61.73 55.60 49.38 44.51 50.68 % Of Sales - 0.91% 0.87% 0.94% 1.02% 0.98% 1.01% 1.04% 1.01% 0.94% 1.15% Employee Cost - 1,254.32 1,044.83 926.76 787.75 736.89 663.54 570.86 507.45 457.16 409.39 % Of Sales - 11.23% 9.86% 10.42% 12.67% 11.64% 10.89% 10.66% 10.43% 9.66% 9.31% Manufacturing Exp. - 877.76 766.88 698.82 555.45 496.54 439.82 394.51 336.86 322.31 799.27 % Of Sales - 7.86% 7.24% 7.86% 8.94% 7.84% 7.22% 7.37% 6.92% 6.81% 18.17% General & Admin Exp. - 409.08 308.99 213.53 175.54 188.77 199.76 181.60 173.64 182.01 153.56 % Of Sales - 3.66% 2.92% 2.40% 2.82% 2.98% 3.28% 3.39% 3.57% 3.85% 3.49% Selling & Distn. Exp. - 420.77 246.57 177.01 145.15 255.28 219.75 200.29 176.82 179.28 181.89 % Of Sales - 3.77% 2.33% 1.99% 2.33% 4.03% 3.61% 3.74% 3.63% 3.79% 4.14% Miscellaneous Exp. - 138.50 138.57 118.13 107.38 173.38 152.95 121.28 134.20 144.00 181.89 % Of Sales - 1.24% 1.31% 1.33% 1.73% 2.74% 2.51% 2.27% 2.76% 3.04% 2.55% EBITDA 2,834.83 2,549.68 1,855.18 1,772.40 1,547.68 1,483.56 1,291.91 1,292.33 1,224.88 1,119.54 760.60 EBITDA Margin 23.48% 22.83% 17.51% 19.92% 24.90% 23.43% 21.20% 24.14% 25.18% 23.66% 17.29% Other Income 294.34 165.55 63.04 39.96 73.49 151.86 191.51 136.49 110.10 70.62 42.77 Interest 34.72 29.46 28.53 27.24 16.99 13.40 7.14 6.06 5.68 5.84 9.51 Depreciation 308.41 289.11 221.97 194.38 147.10 125.79 99.83 91.48 90.24 87.82 107.72 PBT 2,765.88 2,396.66 1,667.72 1,590.74 1,457.08 1,496.23 1,376.45 1,331.28 1,239.06 1,096.50 686.14 Tax 692.05 604.34 410.54 399.33 375.17 335.33 397.01 376.09 370.93 322.78 166.68 Tax Rate 25.02% 25.14% 24.62% 25.10% 25.76% 23.34% 28.84% 28.25% 32.40% 30.18% 24.93% PAT 2,073.83 1,799.47 1,257.18 1,191.41 1,081.46 1,101.62 979.44 955.19 773.79 746.72 501.86 PAT before Minority Interest 2,073.83 1,799.47 1,257.18 1,191.41 1,081.46 1,101.62 979.44 955.19 773.79 746.72 501.86 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.18% 16.11% 11.86% 13.39% 17.40% 17.40% 16.07% 17.84% 15.90% 15.78% 11.41% PAT Growth 15.25% 43.14% 5.52% 10.17% -1.83% 12.47% 2.54% 23.44% 3.63% 48.79% EPS 40.78 35.38 24.72 23.43 21.26 21.66 19.26 18.78 15.21 14.68 9.87

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 13,140.31 12,382.99 11,799.10 9,920.96 7,292.71 7,294.47 7,077.96 6,078.41 5,616.79 5,361.17 4,844.10 Net Sales Growth 6.12% 4.95% 18.93% 36.04% -0.02% 3.06% 16.44% 8.22% 4.77% 10.67% Cost Of Goods Sold 5,996.28 5,994.02 6,759.40 5,444.18 3,376.67 3,402.50 3,586.58 2,887.65 2,639.56 2,584.68 2,668.56 Gross Profit 7,144.03 6,388.97 5,039.70 4,476.78 3,916.04 3,891.97 3,491.38 3,190.76 2,977.23 2,776.49 2,175.54 GP Margin 54.37% 51.59% 42.71% 45.12% 53.70% 53.36% 49.33% 52.49% 53.01% 51.79% 44.91% Total Expenditure 10,127.80 9,675.72 9,814.73 8,073.67 5,612.09 5,718.45 5,709.75 4,737.19 4,357.00 4,187.69 4,073.35 Power & Fuel Cost - 106.92 97.04 87.89 68.66 67.19 66.43 59.16 53.21 48.97 54.38 % Of Sales - 0.86% 0.82% 0.89% 0.94% 0.92% 0.94% 0.97% 0.95% 0.91% 1.12% Employee Cost - 1,465.07 1,245.63 1,112.36 980.86 927.22 836.66 712.40 645.27 572.15 497.25 % Of Sales - 11.83% 10.56% 11.21% 13.45% 12.71% 11.82% 11.72% 11.49% 10.67% 10.27% Manufacturing Exp. - 928.22 814.97 744.37 606.12 527.52 480.09 425.26 367.46 345.80 322.80 % Of Sales - 7.50% 6.91% 7.50% 8.31% 7.23% 6.78% 7.00% 6.54% 6.45% 6.66% General & Admin Exp. - 470.81 364.26 258.12 218.64 236.35 248.08 223.54 213.09 213.73 182.40 % Of Sales - 3.80% 3.09% 2.60% 3.00% 3.24% 3.50% 3.68% 3.79% 3.99% 3.77% Selling & Distn. Exp. - 475.12 293.52 206.27 172.75 294.98 241.17 227.39 213.03 208.39 207.20 % Of Sales - 3.84% 2.49% 2.08% 2.37% 4.04% 3.41% 3.74% 3.79% 3.89% 4.28% Miscellaneous Exp. - 235.56 239.91 220.48 188.39 262.69 250.74 201.79 225.38 213.97 207.20 % Of Sales - 1.90% 2.03% 2.22% 2.58% 3.60% 3.54% 3.32% 4.01% 3.99% 2.91% EBITDA 3,012.51 2,707.27 1,984.37 1,847.29 1,680.62 1,576.02 1,368.21 1,341.22 1,259.79 1,173.48 770.75 EBITDA Margin 22.93% 21.86% 16.82% 18.62% 23.05% 21.61% 19.33% 22.07% 22.43% 21.89% 15.91% Other Income 247.22 139.65 49.61 36.30 79.40 149.43 146.64 148.41 112.25 77.83 45.49 Interest 50.35 51.19 47.64 42.08 37.23 33.60 26.07 15.54 13.93 13.27 15.64 Depreciation 358.48 340.66 269.74 239.61 200.66 169.92 132.74 119.88 115.14 100.47 117.76 PBT 2,825.98 2,455.07 1,716.60 1,601.90 1,522.13 1,521.93 1,356.04 1,354.21 1,242.97 1,137.57 682.84 Tax 726.53 631.93 434.37 407.02 396.36 347.72 413.23 392.71 385.05 333.54 169.41 Tax Rate 25.71% 26.51% 25.30% 25.41% 26.10% 23.71% 30.88% 29.00% 30.98% 29.32% 24.99% PAT 2,099.45 1,729.38 1,273.25 1,207.56 1,127.23 1,113.39 921.31 957.76 854.69 799.63 507.54 PAT before Minority Interest 2,079.52 1,747.42 1,288.87 1,206.76 1,122.15 1,119.02 924.79 961.50 857.92 804.03 508.52 Minority Interest -19.93 -18.04 -15.62 0.80 5.08 -5.63 -3.48 -3.74 -3.23 -4.40 -0.98 PAT Margin 15.98% 13.97% 10.79% 12.17% 15.46% 15.26% 13.02% 15.76% 15.22% 14.92% 10.48% PAT Growth 19.87% 35.82% 5.44% 7.13% 1.24% 20.85% -3.81% 12.06% 6.89% 57.55% EPS 41.28 34.00 25.03 23.74 22.16 21.89 18.11 18.83 16.80 15.72 9.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 8,337.39 7,108.16 6,343.70 5,561.22 4,464.82 4,186.72 3,563.93 3,399.35 2,650.59 2,349.45 Share Capital 50.86 50.83 50.83 50.82 50.81 50.80 50.78 51.27 51.27 51.27 Total Reserves 8,276.68 7,013.69 6,259.82 5,484.98 4,403.12 4,126.27 3,504.12 3,337.07 2,595.71 2,297.91 Non-Current Liabilities 2,788.84 2,506.54 2,439.44 2,030.58 2,057.14 1,665.31 1,512.42 1,119.61 1,074.97 749.04 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2,245.99 1,972.43 1,964.03 1,892.30 1,922.61 1,506.33 1,366.51 1,034.30 997.36 694.55 Current Liabilities 4,746.85 3,781.26 2,917.73 2,917.90 1,857.04 1,647.98 1,371.57 1,232.05 803.28 931.72 Trade Payables 1,041.71 938.96 945.84 793.82 494.81 449.15 428.16 328.47 316.33 294.04 Other Current Liabilities 1,155.84 965.79 768.20 991.64 664.49 498.27 443.82 428.74 377.18 340.98 Short Term Borrowings 0.00 0.00 105.00 55.00 0.00 0.00 0.00 0.00 1.12 5.78 Short Term Provisions 2,549.30 1,876.51 1,098.69 1,077.44 697.74 700.56 499.59 474.84 108.65 290.92 Total Liabilities 15,873.08 13,395.96 11,700.87 10,509.70 8,379.00 7,500.01 6,447.92 5,751.01 4,528.84 4,030.21 Net Block 4,934.63 4,437.41 4,235.45 1,422.56 1,249.49 950.66 940.07 939.57 916.56 827.83 Gross Block 6,593.30 5,938.72 5,555.31 2,580.98 2,290.64 1,880.77 1,810.80 1,729.38 1,623.50 1,543.99 Accumulated Depreciation 1,658.67 1,501.31 1,319.86 1,158.42 1,041.15 930.11 870.73 789.81 706.94 716.16 Non Current Assets 8,519.55 7,926.25 7,461.68 7,049.92 4,674.72 3,892.44 3,301.35 2,639.19 2,679.53 2,494.59 Capital Work in Progress 135.46 351.00 207.34 281.50 247.64 229.08 164.13 126.57 151.68 460.31 Non Current Investment 1,053.85 1,003.91 914.46 3,312.26 1,108.34 1,038.49 713.68 440.23 533.89 421.32 Long Term Loans & Adv. 2,390.60 2,128.23 2,101.03 2,031.40 2,069.01 1,626.31 1,439.71 1,088.04 1,055.62 778.06 Other Non Current Assets 5.01 5.70 3.40 2.20 0.24 47.90 43.76 44.78 21.78 7.07 Current Assets 7,350.12 5,469.71 4,239.19 3,459.78 3,704.28 3,607.57 3,146.57 3,111.82 1,849.31 1,535.61 Current Investments 1,759.39 442.71 170.31 169.35 715.18 1,151.39 1,072.01 1,353.18 568.87 279.17 Inventories 1,257.22 1,561.24 1,441.92 975.94 730.49 734.30 630.94 556.25 494.20 534.72 Sundry Debtors 1,405.53 1,305.12 1,211.93 999.09 806.63 774.98 689.59 607.65 550.71 514.58 Cash & Bank 382.17 156.05 150.57 112.37 568.84 117.18 77.76 50.47 72.25 48.09 Other Current Assets 2,545.81 24.04 31.23 17.90 883.14 829.72 676.27 544.27 163.28 159.05 Short Term Loans & Adv. 2,523.73 1,980.55 1,233.23 1,185.13 843.06 806.99 650.34 512.39 144.23 149.09 Net Current Assets 2,603.27 1,688.45 1,321.46 541.88 1,847.24 1,959.59 1,775.00 1,879.77 1,046.03 603.89 Total Assets 15,869.67 13,395.96 11,700.87 10,509.70 8,379.00 7,500.01 6,447.92 5,751.01 4,528.84 4,030.20

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 8,407.16 7,212.28 6,403.71 5,592.96 4,455.61 4,148.09 3,574.04 3,470.91 2,637.99 2,270.58 Share Capital 50.86 50.83 50.83 50.82 50.81 50.80 50.78 51.27 51.27 51.27 Total Reserves 8,346.45 7,117.81 6,319.83 5,516.72 4,393.91 4,087.64 3,514.23 3,408.63 2,583.11 2,219.04 Non-Current Liabilities 661.02 648.33 566.70 546.12 236.71 247.84 241.32 149.79 117.48 80.10 Secured Loans 0.00 0.00 0.00 7.85 18.60 0.00 0.00 0.00 1.70 0.00 Unsecured Loans 0.00 0.00 1.72 4.54 6.53 8.51 7.11 4.85 3.83 0.50 Long Term Provisions 98.73 80.25 71.83 57.98 51.95 43.93 38.17 32.78 29.27 22.97 Current Liabilities 2,797.58 2,410.62 2,325.03 2,434.71 1,614.73 1,300.71 1,208.23 1,022.41 915.03 958.99 Trade Payables 1,147.60 1,063.59 1,049.29 1,006.74 621.01 580.64 543.81 390.32 373.99 331.90 Other Current Liabilities 1,294.40 1,104.97 934.94 1,176.48 819.47 586.77 522.21 508.33 440.92 361.35 Short Term Borrowings 131.15 163.26 284.37 201.51 143.99 102.54 115.44 92.66 74.49 57.92 Short Term Provisions 224.43 78.80 56.43 49.98 30.26 30.76 26.77 31.10 25.63 207.82 Total Liabilities 12,075.61 10,504.87 9,494.34 8,813.83 6,522.70 5,903.79 5,198.60 4,770.43 3,713.88 3,314.77 Net Block 5,450.63 4,914.08 4,703.26 4,417.92 1,806.71 1,447.61 1,342.19 1,274.96 1,137.46 978.49 Gross Block 7,427.22 6,738.41 6,300.67 5,833.57 3,056.78 2,536.78 2,339.81 2,166.43 1,927.57 1,808.29 Accumulated Depreciation 1,976.59 1,824.33 1,597.41 1,415.65 1,250.07 1,089.17 997.62 891.47 790.11 829.80 Non Current Assets 6,239.20 5,943.35 5,478.73 5,298.46 2,761.75 2,321.79 1,889.82 1,636.44 1,562.76 1,644.08 Capital Work in Progress 148.09 405.94 225.42 293.87 259.33 242.13 227.73 148.00 158.07 461.82 Non Current Investment 364.88 349.65 285.09 339.51 466.46 396.30 131.02 53.29 136.66 90.73 Long Term Loans & Adv. 269.75 266.91 251.69 237.45 225.64 169.22 120.92 96.47 98.89 105.93 Other Non Current Assets 5.85 6.77 13.27 9.71 3.61 66.53 67.96 63.72 31.68 7.10 Current Assets 5,833.00 4,561.52 4,015.61 3,515.37 3,760.95 3,582.00 3,308.78 3,133.99 2,151.12 1,670.68 Current Investments 1,870.16 531.20 173.52 176.46 719.73 1,151.40 1,114.92 1,389.81 568.88 279.17 Inventories 1,414.90 1,817.08 1,695.09 1,234.15 929.47 934.45 804.33 720.86 627.43 641.03 Sundry Debtors 1,674.69 1,535.27 1,430.54 1,321.02 1,088.50 1,056.01 938.13 768.54 701.59 586.11 Cash & Bank 533.29 326.65 355.17 451.46 703.25 190.43 163.58 99.94 131.76 76.00 Other Current Assets 339.96 84.93 94.27 82.88 320.00 249.71 287.82 154.84 121.46 88.37 Short Term Loans & Adv. 247.57 266.39 267.02 249.40 217.44 161.56 195.57 79.39 77.17 73.03 Net Current Assets 3,035.42 2,150.90 1,690.58 1,080.66 2,146.22 2,281.29 2,100.55 2,111.58 1,236.09 711.70 Total Assets 12,072.20 10,504.87 9,494.34 8,813.83 6,522.70 5,903.79 5,198.60 4,770.43 3,713.88 3,314.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 2,585.90 1,432.36 856.92 1,200.52 1,228.16 853.15 799.46 809.10 907.18 573.47 PBT 2,403.81 1,667.72 1,590.74 1,456.63 1,436.95 1,376.45 1,331.28 1,144.72 1,069.50 668.54 Adjustment 252.96 238.54 255.98 141.86 63.10 -29.01 1.45 114.86 81.85 106.54 Changes in Working Capital 534.64 -75.33 -540.84 -55.95 104.04 -108.35 -119.23 -90.42 56.30 -31.51 Cash after chg. in Working capital 3,191.41 1,830.93 1,305.88 1,542.54 1,604.09 1,239.09 1,213.50 1,169.16 1,207.65 743.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -605.51 -398.57 -448.96 -342.02 -375.93 -385.94 -414.04 -360.06 -300.47 -170.10 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 -1,736.90 -753.52 -539.88 -1,678.69 133.34 -488.15 23.51 -791.19 -469.36 -444.62 Net Fixed Assets -439.04 -527.07 -2,900.17 -324.20 -428.43 -134.92 -118.98 -80.77 229.12 -367.69 Net Investments -1,366.62 -361.85 2,396.84 -1,658.09 366.36 -404.19 7.72 -690.65 -402.27 -126.70 Others 68.76 135.40 -36.55 303.60 195.41 50.96 134.77 -19.77 -296.21 49.77 Cash from Financing Activity -622.91 -672.69 -435.60 18.71 -857.72 -370.60 -803.48 -37.31 -409.06 -173.32 Net Cash Inflow / Outflow 226.09 6.15 -118.56 -459.46 503.78 -5.60 19.49 -19.40 28.76 -44.48 Opening Cash & Equivalents 153.30 147.70 109.81 564.17 60.24 66.12 45.80 65.03 38.18 88.19 Closing Cash & Equivalent 379.87 153.30 147.70 109.81 564.17 60.24 66.17 46.68 66.08 43.71

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 2,724.03 1,557.57 955.37 1,392.13 1,279.55 844.78 796.43 793.75 907.47 552.00 PBT 2,379.35 1,723.24 1,613.78 1,522.49 1,469.77 1,341.62 1,354.21 1,242.97 1,140.77 677.93 Adjustment 418.50 324.51 313.96 213.80 146.31 91.53 47.19 63.96 81.89 108.26 Changes in Working Capital 574.26 -78.55 -510.37 26.75 56.54 -179.10 -177.37 -139.86 -1.21 -59.33 Cash after chg. in Working capital 3,372.11 1,969.20 1,417.37 1,763.04 1,672.62 1,254.05 1,224.03 1,167.07 1,221.45 726.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -648.08 -411.63 -462.00 -370.91 -393.07 -409.27 -427.60 -373.32 -313.98 -174.86 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 -1,769.29 -898.95 -558.14 -1,687.89 102.94 -513.14 39.26 -878.97 -491.14 -435.90 Net Fixed Assets -439.04 -527.07 -2,900.17 -324.20 -428.43 -134.92 -118.98 -80.77 229.12 -367.69 Net Investments -1,366.62 -361.85 2,396.84 -1,658.09 366.36 -404.19 7.72 -690.65 -402.27 -126.70 Others 36.37 -10.03 -54.81 294.40 165.01 25.97 150.52 -107.55 -317.99 58.49 Cash from Financing Activity -742.45 -656.43 -467.96 -76.24 -849.21 -360.56 -789.75 40.66 -371.06 -165.13 Net Cash Inflow / Outflow 212.29 2.19 -70.73 -372.00 533.28 -28.92 45.94 -44.56 45.27 -49.02 Opening Cash & Equivalents 258.11 256.47 0.00 606.37 72.94 102.14 55.37 99.76 56.40 118.21 Closing Cash & Equivalent 458.89 258.11 256.47 327.20 606.37 72.94 102.19 56.25 100.81 69.19

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 163.73 138.98 124.15 108.93 87.66 82.23 70.01 66.09 51.63 45.82 ROA 12.30% 10.02% 10.73% 11.45% 13.88% 14.04% 15.66% 15.05% 17.45% 13.34% ROE 23.38% 18.80% 20.11% 21.65% 25.53% 25.33% 27.51% 25.64% 29.89% 22.87% ROCE 31.51% 25.02% 26.82% 29.24% 33.53% 35.70% 38.41% 38.02% 42.95% 30.80% Fixed Asset Turnover 1.78 1.84 2.19 2.55 3.04 3.30 3.10 3.16 3.20 3.41 Receivable days 44.30 43.35 45.36 53.01 45.58 43.86 43.12 39.90 38.40 37.74 Inventory Days 46.06 51.72 49.60 50.10 42.21 40.89 39.46 36.18 37.09 40.66 Payable days 66.75 55.99 64.72 82.99 37.46 34.76 35.79 34.32 33.12 31.09 Cash Conversion Cycle 23.61 39.08 30.24 20.12 50.33 49.99 46.78 41.75 42.37 47.31 Total Debt/Equity 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 82.60 59.45 59.40 86.73 108.24 193.78 220.68 202.54 184.13 71.34

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 165.11 141.03 125.33 109.55 87.48 81.47 70.20 67.48 51.38 44.28 ROA 15.48% 12.89% 13.18% 14.63% 18.01% 16.66% 19.29% 20.22% 22.88% 16.29% ROE 22.45% 19.04% 20.22% 22.42% 26.07% 24.01% 27.37% 28.15% 32.79% 24.09% ROCE 30.55% 25.18% 26.48% 29.78% 33.74% 34.28% 37.70% 39.99% 45.60% 32.05% Fixed Asset Turnover 1.75 1.81 1.64 1.64 2.61 2.90 2.76 2.96 3.05 3.16 Receivable days 47.31 45.87 50.62 60.30 53.65 51.42 50.09 44.26 41.22 39.48 Inventory Days 47.63 54.32 53.88 54.14 46.63 44.83 44.76 40.59 40.60 44.11 Payable days 67.32 57.05 68.92 87.98 40.73 37.95 38.53 34.27 33.55 31.86 Cash Conversion Cycle 27.62 43.15 35.58 26.47 59.56 58.30 56.31 50.58 48.27 51.74 Total Debt/Equity 0.02 0.02 0.05 0.04 0.04 0.03 0.03 0.03 0.03 0.03 Interest Cover 47.48 37.17 39.35 41.79 44.65 52.32 88.14 90.23 86.72 44.34

Top Investors:

life insurance corporation of india

axis elss tax saver fund

icici prudential focus equity fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Pidilite Industries reports 41% rise in Q4 consolidated net profit
9th May 2025, 14:30 PM

The total consolidated income of the company increased by 9.18% at Rs 3221.52 crore for Q4FY25
Read More
Pidilite Inds. - Quarterly Results
8th May 2025, 18:48 PM

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.

Feedback