Nifty
Sensex
:
:
24968.40
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)

Trading

Rating :
73/99

BSE: 532805 | NSE: REDINGTON

310.75
18-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  308.55
  •  312.95
  •  305.5
  •  308.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1231310
  •  380889547.1
  •  334.8
  •  158.61

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,289.73
  • 15.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,527.43
  • 2.19%
  • 2.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 2.81%
  • 16.38%
  • FII
  • DII
  • Others
  • 60.57%
  • 15.47%
  • 4.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.86
  • 11.77
  • 7.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 11.09
  • 0.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 16.18
  • 4.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 11.00
  • 11.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.70
  • 1.96
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.98
  • 6.15
  • 6.79

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
15.59
20.53
20.52
23.52
P/E Ratio
19.93
15.14
15.14
13.21
Revenue
89310
99334
111068
123705
EBITDA
1908
2029
2451
2794
Net Income
1219
1605
1701
1840
ROA
5.1
6.2
6.1
6.5
P/B Ratio
6.70
2.79
2.62
2.33
ROE
16.84
19.73
17.32
17.71
FCFF
693
-84
388
859
FCFF Yield
3.04
-0.37
1.7
3.76
Net Debt
1338
1427
3099
3023
BVPS
46.36
111.56
118.59
133.23

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
26,439.68
22,433.41
17.86%
26,716.08
23,504.97
13.66%
24,895.56
22,220.15
12.04%
21,282.33
21,187.18
0.45%
Expenses
25,842.77
21,974.10
17.61%
26,113.58
22,987.67
13.60%
24,437.33
21,738.72
12.41%
20,911.19
20,768.00
0.69%
EBITDA
596.91
459.31
29.96%
602.50
517.30
16.47%
458.23
481.43
-4.82%
371.14
419.18
-11.46%
EBIDTM
2.26%
2.05%
2.26%
2.20%
1.84%
2.17%
1.74%
1.98%
Other Income
70.10
79.32
-11.62%
48.35
44.56
8.51%
56.66
76.44
-25.88%
52.96
63.52
-16.62%
Interest
81.55
106.43
-23.38%
83.98
84.61
-0.74%
84.07
105.81
-20.55%
80.63
88.46
-8.85%
Depreciation
63.09
51.66
22.13%
53.99
43.33
24.60%
49.49
43.73
13.17%
51.01
42.38
20.36%
PBT
1,148.14
380.54
201.71%
512.88
433.92
18.20%
381.33
408.33
-6.61%
292.46
351.86
-16.88%
Tax
230.40
56.65
306.71%
109.92
86.04
27.75%
98.45
96.69
1.82%
75.42
96.66
-21.97%
PAT
917.74
323.89
183.35%
402.96
347.88
15.83%
282.88
311.64
-9.23%
217.04
255.20
-14.95%
PATM
3.47%
1.44%
1.51%
1.48%
1.14%
1.40%
1.02%
1.20%
EPS
8.51
4.16
104.57%
5.12
4.36
17.43%
3.75
3.88
-3.35%
3.15
3.18
-0.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
99,333.65
89,345.71
79,376.78
62,644.01
56,945.86
51,465.17
46,536.15
41,602.58
41,114.65
35,442.18
Net Sales Growth
-
11.18%
12.56%
26.71%
10.01%
10.65%
10.59%
11.86%
1.19%
16.00%
 
Cost Of Goods Sold
-
94,113.80
84,280.53
74,632.83
58,855.00
53,800.97
48,648.28
43,812.84
39,199.80
38,797.97
33,371.82
Gross Profit
-
5,219.85
5,065.18
4,743.95
3,789.01
3,144.89
2,816.89
2,723.31
2,402.78
2,316.68
2,070.35
GP Margin
-
5.25%
5.67%
5.98%
6.05%
5.52%
5.47%
5.85%
5.78%
5.63%
5.84%
Total Expenditure
-
96,978.83
87,019.19
77,027.64
60,805.13
55,554.17
50,372.70
45,570.17
40,756.75
40,285.17
34,657.57
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1,423.24
1,289.44
1,168.41
885.66
831.98
783.78
724.20
652.95
625.84
539.57
% Of Sales
-
1.43%
1.44%
1.47%
1.41%
1.46%
1.52%
1.56%
1.57%
1.52%
1.52%
Manufacturing Exp.
-
401.70
353.65
345.60
331.70
318.51
324.87
269.96
206.33
140.15
136.68
% Of Sales
-
0.40%
0.40%
0.44%
0.53%
0.56%
0.63%
0.58%
0.50%
0.34%
0.39%
General & Admin Exp.
-
531.46
532.96
472.55
372.39
392.86
358.12
390.07
150.00
357.82
331.03
% Of Sales
-
0.54%
0.60%
0.60%
0.59%
0.69%
0.70%
0.84%
0.36%
0.87%
0.93%
Selling & Distn. Exp.
-
209.06
273.57
166.85
175.69
127.57
141.67
271.15
263.85
214.14
132.66
% Of Sales
-
0.21%
0.31%
0.21%
0.28%
0.22%
0.28%
0.58%
0.63%
0.52%
0.37%
Miscellaneous Exp.
-
299.57
289.04
241.40
184.69
82.28
115.98
101.95
283.82
149.25
132.66
% Of Sales
-
0.30%
0.32%
0.30%
0.29%
0.14%
0.23%
0.22%
0.68%
0.36%
0.41%
EBITDA
-
2,354.82
2,326.52
2,349.14
1,838.88
1,391.69
1,092.47
965.98
845.83
829.48
784.61
EBITDA Margin
-
2.37%
2.60%
2.96%
2.94%
2.44%
2.12%
2.08%
2.03%
2.02%
2.21%
Other Income
-
228.07
266.46
141.93
87.56
95.73
48.61
63.23
39.09
62.96
55.01
Interest
-
656.27
837.23
502.20
162.80
204.75
288.72
271.45
197.41
183.25
202.50
Depreciation
-
217.58
181.10
155.40
141.28
148.20
155.40
63.36
56.94
54.68
46.82
PBT
-
1,709.04
1,574.65
1,833.47
1,622.36
1,134.47
696.96
694.40
630.57
654.51
590.31
Tax
-
514.19
336.04
394.08
307.49
339.63
158.36
138.87
146.15
177.77
146.23
Tax Rate
-
22.02%
21.34%
21.49%
18.95%
30.11%
22.88%
22.28%
23.18%
27.16%
24.77%
PAT
-
1,604.84
1,218.62
1,392.56
1,279.91
758.28
515.21
507.78
481.64
464.22
423.52
PAT before Minority Interest
-
1,820.62
1,238.61
1,439.39
1,314.87
788.50
533.92
484.47
484.42
476.74
444.08
Minority Interest
-
-215.78
-19.99
-46.83
-34.96
-30.22
-18.71
23.31
-2.78
-12.52
-20.56
PAT Margin
-
1.62%
1.36%
1.75%
2.04%
1.33%
1.00%
1.09%
1.16%
1.13%
1.19%
PAT Growth
-
31.69%
-12.49%
8.80%
68.79%
47.18%
1.46%
5.43%
3.75%
9.61%
 
EPS
-
20.53
15.59
17.81
16.37
9.70
6.59
6.50
6.16
5.94
5.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
8,721.04
7,548.72
6,927.35
5,784.95
4,938.51
4,308.85
3,905.98
3,530.56
3,147.91
2,949.35
Share Capital
156.35
156.35
156.31
156.29
77.84
77.82
77.82
80.03
79.97
79.96
Total Reserves
8,564.09
7,391.77
6,766.86
5,623.82
4,829.11
4,231.03
3,828.16
3,450.53
3,067.94
2,869.39
Non-Current Liabilities
287.20
235.17
351.22
378.27
264.37
269.24
187.13
170.74
171.34
160.93
Secured Loans
15.75
22.75
50.46
90.14
4.56
0.00
24.54
4.23
0.00
0.00
Unsecured Loans
0.15
15.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
208.71
189.22
216.97
165.64
159.24
129.38
194.20
189.96
185.16
178.35
Current Liabilities
18,021.61
16,208.06
15,996.90
12,182.78
9,279.41
9,752.04
8,096.16
6,931.37
6,623.10
7,188.66
Trade Payables
13,391.55
11,868.74
10,971.11
10,154.20
7,299.95
6,275.15
5,904.86
4,765.20
4,432.96
4,208.87
Other Current Liabilities
1,678.22
1,327.82
1,324.59
1,020.07
1,086.05
744.43
802.03
624.52
595.53
672.57
Short Term Borrowings
2,603.28
2,761.23
3,076.91
534.68
434.34
2,537.48
1,282.86
1,453.56
1,515.84
2,239.64
Short Term Provisions
348.56
250.27
624.29
473.83
459.07
194.98
106.41
88.09
78.77
67.57
Total Liabilities
27,506.01
24,305.18
23,641.29
18,668.75
14,855.26
14,711.40
12,533.94
10,991.50
10,303.85
10,666.34
Net Block
832.84
848.38
866.06
700.08
604.78
714.42
454.30
470.14
476.02
497.62
Gross Block
1,516.24
1,545.62
1,413.10
1,264.05
1,046.16
1,054.18
706.30
616.14
567.66
555.61
Accumulated Depreciation
658.85
697.24
547.04
563.97
441.38
339.76
252.00
146.00
91.64
57.99
Non Current Assets
1,280.50
1,143.15
1,140.68
1,021.66
854.91
977.24
809.09
722.55
698.54
717.07
Capital Work in Progress
15.35
6.38
12.11
85.39
0.94
11.47
37.83
20.35
0.50
14.25
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
402.31
273.41
248.03
232.03
242.66
169.15
222.74
180.33
193.52
176.74
Other Non Current Assets
5.00
2.57
3.11
4.16
6.53
82.20
94.22
51.73
28.50
28.46
Current Assets
26,225.51
23,162.03
22,500.61
17,640.08
14,000.35
13,734.16
11,724.85
10,268.95
9,605.31
9,949.28
Current Investments
0.00
0.00
34.35
0.00
0.00
0.00
7.03
3.52
4.77
0.00
Inventories
6,286.54
6,652.82
7,085.26
4,383.04
2,902.11
3,672.76
3,859.17
3,106.62
3,374.56
3,768.15
Sundry Debtors
17,330.49
13,934.38
12,030.05
8,675.16
6,800.67
7,032.00
6,278.56
6,041.93
5,087.25
5,344.54
Cash & Bank
1,381.48
1,620.67
1,950.64
3,659.30
3,492.97
2,377.08
877.19
541.27
721.21
550.56
Other Current Assets
1,227.00
230.03
177.91
157.82
804.60
652.32
702.90
575.61
417.52
286.03
Short Term Loans & Adv.
929.90
724.13
1,222.40
764.76
396.68
265.76
172.68
194.71
277.56
160.61
Net Current Assets
8,203.90
6,953.97
6,503.71
5,457.30
4,720.94
3,982.12
3,628.69
3,337.58
2,982.21
2,760.62
Total Assets
27,506.01
24,305.18
23,641.29
18,661.74
14,855.26
14,711.40
12,533.94
10,991.50
10,303.85
10,666.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
292.62
1,079.40
-3,233.52
989.20
3,496.89
965.65
1,068.44
185.62
1,360.47
-142.14
PBT
2,334.81
1,574.65
1,833.47
1,622.36
1,128.13
692.28
623.34
630.57
654.51
590.31
Adjustment
-49.29
483.82
404.63
267.63
298.24
456.69
394.39
238.59
201.40
238.52
Changes in Working Capital
-1,468.37
-562.45
-5,136.71
-624.43
2,333.91
-55.39
251.71
-532.35
674.08
-789.60
Cash after chg. in Working capital
817.15
1,496.02
-2,898.61
1,265.56
3,760.28
1,093.58
1,269.44
336.81
1,529.99
39.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-524.53
-416.62
-334.91
-276.36
-263.39
-127.93
-201.00
-151.19
-169.52
-181.38
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
559.86
145.21
175.56
-56.52
-496.82
-57.54
-94.40
-19.05
-75.33
-18.08
Net Fixed Assets
10.73
-21.88
-28.76
-92.75
-5.20
26.06
-21.01
-21.29
-3.76
39.66
Net Investments
0.00
0.00
-82.50
21.12
7.38
-58.03
-33.39
-2.34
-8.88
-47.38
Others
549.13
167.09
286.82
15.11
-499.00
-25.57
-40.00
4.58
-62.69
-10.36
Cash from Financing Activity
-1,171.10
-1,380.87
1,528.64
-476.11
-2,241.05
443.26
-650.69
-199.02
-1,130.72
201.64
Net Cash Inflow / Outflow
-318.62
-156.26
-1,529.32
456.57
759.02
1,351.37
323.35
-32.45
154.42
41.41
Opening Cash & Equivalents
1,544.95
1,809.16
3,271.38
2,925.26
2,279.30
816.11
492.09
530.13
386.10
387.71
Closing Cash & Equivalent
1,213.01
1,544.95
1,809.16
3,271.38
2,925.26
2,279.30
816.11
492.09
530.13
458.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
111.55
96.55
88.58
73.97
63.04
55.37
100.39
88.23
78.73
73.77
ROA
7.03%
5.17%
6.80%
7.84%
5.33%
3.92%
4.12%
4.55%
4.55%
4.66%
ROE
22.38%
17.12%
22.66%
24.61%
17.11%
13.00%
13.03%
14.51%
15.64%
16.68%
ROCE
27.57%
23.63%
28.36%
30.25%
21.80%
16.27%
17.54%
17.16%
16.82%
16.62%
Fixed Asset Turnover
64.88
60.39
59.30
54.23
54.23
58.47
70.38
70.29
73.21
65.83
Receivable days
57.44
53.04
47.60
45.09
44.33
47.20
48.32
48.82
46.30
50.27
Inventory Days
23.77
28.06
26.37
21.22
21.07
26.71
27.32
28.43
31.71
34.10
Payable days
48.98
49.46
51.66
54.12
46.05
44.68
42.35
41.83
39.91
38.82
Cash Conversion Cycle
32.23
31.64
22.31
12.19
19.35
29.22
33.29
35.42
38.10
45.55
Total Debt/Equity
0.30
0.37
0.45
0.11
0.09
0.59
0.33
0.41
0.48
0.80
Interest Cover
4.56
2.88
4.65
10.97
6.51
3.40
3.30
4.19
4.57
3.92

News Update:


  • Redington enters into strategic alliance with NZXT
    16th Jul 2025, 14:12 PM

    As part of the alliance, the Chennai-based company will also serve as a non-exclusive distributor for NZXT in the Indian market

    Read More
  • Redington inks revenue acceleration pilot pact with Amazon Web Services
    10th Jul 2025, 09:59 AM

    The program facilitates partner-led initiatives for business development, fostering growth and innovation

    Read More
  • Redington signs strategic partnership with Banyan Cloud
    26th Apr 2025, 15:54 PM

    The partnership aims to accelerate the adoption of secure cloud infrastructure in the country

    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.