Nifty
:
15752.05
Sensex
:
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)
Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Redington (India) Ltd.

Trading

Rating :
64/99

BSE: 532805 | NSE: REDINGTON

NSE BSE
127.05
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 125.00
  • 128.00
  • 122.60
  • 125.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1081859
  •  1353.50
  •  179.20
  •  109.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,920.70
  • 7.75
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,872.71
  • 5.20%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 4.17%
  • 11.91%
  • FII
  • DII
  • Others
  • 39.4%
  • 15.18%
  • 29.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.39
  • 6.73
  • 6.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 10.90
  • 7.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.96
  • 10.26
  • 14.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.29
  • 9.48
  • 9.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.46
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.26
  • 5.51
  • 4.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
17,301.76
15,503.94
11.60%
16,600.74
16,980.84
-2.24%
15,287.46
13,763.94
11.07%
13,454.05
10,697.14
25.77%
Expenses
16,811.23
15,078.84
11.49%
16,075.49
16,556.73
-2.91%
14,855.85
13,475.10
10.25%
13,109.77
10,491.81
24.95%
EBITDA
490.53
425.10
15.39%
525.25
424.11
23.85%
431.61
288.84
49.43%
344.28
205.33
67.67%
EBIDTM
2.84%
2.74%
3.16%
2.50%
2.82%
2.10%
2.56%
1.92%
Other Income
22.68
26.43
-14.19%
19.07
22.34
-14.64%
25.86
22.18
16.59%
19.95
24.78
-19.49%
Interest
33.08
30.50
8.46%
23.85
31.15
-23.43%
30.66
34.79
-11.87%
28.00
60.00
-53.33%
Depreciation
36.59
36.21
1.05%
33.74
37.37
-9.71%
36.08
35.03
3.00%
34.87
39.59
-11.92%
PBT
443.54
384.82
15.26%
486.73
371.59
30.99%
390.73
241.20
61.99%
301.36
130.52
130.89%
Tax
87.97
82.04
7.23%
89.67
167.37
-46.42%
67.64
56.86
18.96%
62.21
31.57
97.05%
PAT
355.57
302.78
17.44%
397.06
204.22
94.43%
323.09
184.34
75.27%
239.15
98.95
141.69%
PATM
2.06%
1.95%
2.39%
1.20%
2.11%
1.34%
1.78%
0.93%
EPS
4.45
3.88
14.69%
4.97
2.46
102.03%
3.93
2.29
71.62%
3.03
1.14
165.79%

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
62,644.01
56,945.86
51,465.17
46,536.15
41,602.58
41,114.65
35,442.18
31,559.15
27,944.88
24,164.66
21,192.99
Net Sales Growth
10.01%
10.65%
10.59%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
14.02%
 
Cost Of Goods Sold
58,855.00
53,800.97
48,648.28
43,812.84
39,199.80
38,797.97
33,371.82
29,732.90
26,289.82
22,738.05
19,934.75
Gross Profit
3,789.01
3,144.89
2,816.89
2,723.31
2,402.78
2,316.68
2,070.35
1,826.25
1,655.07
1,426.62
1,258.24
GP Margin
6.05%
5.52%
5.47%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
Total Expenditure
60,852.34
55,554.17
50,372.70
45,570.17
40,756.75
40,285.17
34,657.57
30,854.88
27,283.77
23,511.45
20,577.42
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
-
831.98
783.78
724.20
652.95
625.84
539.57
467.32
410.56
347.76
279.97
% Of Sales
-
1.46%
1.52%
1.56%
1.57%
1.52%
1.52%
1.48%
1.47%
1.44%
1.32%
Manufacturing Exp.
-
318.51
324.87
269.96
206.33
140.15
136.68
119.38
76.75
65.95
55.20
% Of Sales
-
0.56%
0.63%
0.58%
0.50%
0.34%
0.39%
0.38%
0.27%
0.27%
0.26%
General & Admin Exp.
-
392.86
358.12
390.07
150.00
357.82
331.03
286.40
286.99
257.83
223.49
% Of Sales
-
0.69%
0.70%
0.84%
0.36%
0.87%
0.93%
0.91%
1.03%
1.07%
1.05%
Selling & Distn. Exp.
-
127.57
141.67
271.15
263.85
214.14
132.66
144.22
127.98
54.02
27.15
% Of Sales
-
0.22%
0.28%
0.58%
0.63%
0.52%
0.37%
0.46%
0.46%
0.22%
0.13%
Miscellaneous Exp.
-
82.28
115.98
101.95
283.82
149.25
145.80
104.65
91.68
47.83
27.15
% Of Sales
-
0.14%
0.23%
0.22%
0.68%
0.36%
0.41%
0.33%
0.33%
0.20%
0.27%
EBITDA
1,791.67
1,391.69
1,092.47
965.98
845.83
829.48
784.61
704.27
661.11
653.21
615.57
EBITDA Margin
2.86%
2.44%
2.12%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
Other Income
87.56
95.73
48.61
63.23
39.09
62.96
55.01
75.76
83.08
45.72
34.65
Interest
115.59
204.75
288.72
271.45
197.41
183.25
202.50
181.99
211.51
198.65
168.86
Depreciation
141.28
148.20
155.40
63.36
56.94
54.68
46.82
42.59
38.50
37.87
31.03
PBT
1,622.36
1,134.47
696.96
694.40
630.57
654.51
590.31
555.46
494.18
462.41
450.33
Tax
307.49
341.52
158.36
138.87
146.15
177.77
146.23
145.05
127.18
115.07
111.29
Tax Rate
18.95%
30.27%
22.88%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
PAT
1,314.87
756.39
515.21
507.78
481.64
464.22
423.52
386.58
336.64
323.14
292.76
PAT before Minority Interest
1,279.91
786.61
533.92
484.47
484.42
476.74
444.08
410.42
357.93
347.34
339.04
Minority Interest
-34.96
-30.22
-18.71
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
PAT Margin
2.10%
1.33%
1.00%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
PAT Growth
66.38%
46.81%
1.46%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
 
EPS
16.82
9.68
6.59
6.50
6.16
5.94
5.42
4.95
4.31
4.13
3.75

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
4,933.71
4,308.85
3,905.98
3,530.56
3,147.91
2,949.35
2,374.17
2,021.29
1,640.68
1,322.48
Share Capital
77.84
77.82
77.82
80.03
79.97
79.96
79.94
79.90
79.83
79.72
Total Reserves
4,855.87
4,231.03
3,828.16
3,450.53
3,067.94
2,869.39
2,294.23
1,941.40
1,560.85
1,242.77
Non-Current Liabilities
237.88
269.24
187.13
170.74
171.34
160.93
260.52
238.43
413.76
535.43
Secured Loans
4.56
0.00
24.54
4.23
0.00
0.00
210.80
210.33
385.52
512.08
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.95
0.00
0.00
0.00
Long Term Provisions
130.56
129.38
194.20
189.96
185.16
178.35
49.50
37.08
29.88
23.48
Current Liabilities
9,281.72
9,752.04
8,096.16
6,931.37
6,623.10
7,188.66
5,531.88
4,852.58
4,304.35
3,550.19
Trade Payables
7,299.95
6,275.15
5,904.86
4,765.20
4,432.96
4,208.87
3,273.68
2,741.54
2,036.99
1,607.21
Other Current Liabilities
1,086.05
744.43
802.03
624.52
595.53
672.57
618.50
596.50
633.46
363.52
Short Term Borrowings
434.34
2,537.48
1,282.86
1,453.56
1,515.84
2,239.64
1,521.81
1,454.87
1,604.34
1,548.18
Short Term Provisions
461.38
194.98
106.41
88.09
78.77
67.57
117.89
59.66
29.57
31.29
Total Liabilities
14,826.28
14,711.40
12,533.94
10,991.50
10,303.85
10,666.34
8,372.61
7,298.69
6,515.13
5,502.98
Net Block
604.78
714.42
454.30
470.14
476.02
497.62
275.66
259.19
349.94
235.32
Gross Block
974.97
1,054.18
706.30
616.14
567.66
555.61
521.16
478.12
531.26
385.78
Accumulated Depreciation
370.19
339.76
252.00
146.00
91.64
57.99
245.50
218.93
181.32
150.47
Non Current Assets
828.32
977.24
809.09
722.55
698.54
717.07
352.68
377.96
450.30
314.52
Capital Work in Progress
0.94
11.47
37.83
20.35
0.50
14.25
13.31
22.77
15.30
8.69
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Long Term Loans & Adv.
138.02
169.15
222.74
180.33
193.52
176.74
39.37
96.00
85.06
70.49
Other Non Current Assets
84.58
82.20
94.22
51.73
28.50
28.46
24.34
0.00
0.00
0.00
Current Assets
13,997.96
13,734.16
11,724.85
10,268.95
9,605.31
9,949.28
8,019.94
6,920.74
6,064.83
5,188.45
Current Investments
0.00
0.00
7.03
3.52
4.77
0.00
0.00
0.00
0.00
0.00
Inventories
2,902.11
3,672.76
3,859.17
3,106.62
3,374.56
3,768.15
2,854.34
2,285.26
1,953.17
1,700.00
Sundry Debtors
6,800.67
7,032.00
6,278.56
6,041.93
5,087.25
5,344.54
4,418.99
3,925.68
3,016.72
2,219.02
Cash & Bank
3,492.97
2,377.08
877.19
541.27
721.21
550.56
531.37
484.61
482.09
483.44
Other Current Assets
802.21
386.56
530.22
380.90
417.52
286.03
215.24
225.19
612.85
786.01
Short Term Loans & Adv.
394.37
265.76
172.68
194.71
277.56
160.61
85.85
110.04
520.63
722.46
Net Current Assets
4,716.24
3,982.12
3,628.69
3,337.58
2,982.21
2,760.62
2,488.06
2,068.15
1,760.48
1,638.27
Total Assets
14,826.28
14,711.40
12,533.94
10,991.50
10,303.85
10,666.35
8,372.62
7,298.70
6,515.13
5,502.97

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
3,496.89
965.65
1,068.44
185.62
1,360.47
-142.14
256.83
241.32
287.67
258.42
PBT
1,128.13
692.28
623.34
630.57
654.51
590.31
555.46
485.11
462.41
450.33
Adjustment
298.24
456.69
394.39
238.59
201.40
238.52
219.41
226.58
223.89
208.64
Changes in Working Capital
2,333.91
-55.39
251.71
-532.35
674.08
-789.60
-412.60
-327.71
-254.32
-259.64
Cash after chg. in Working capital
3,760.28
1,093.58
1,269.44
336.81
1,529.99
39.23
362.28
383.98
431.98
399.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-7.26
-14.71
0.00
Tax Paid
-263.39
-127.93
-201.00
-151.19
-169.52
-181.38
-105.45
-135.40
-129.61
-125.15
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
-496.82
-57.54
-94.40
-19.05
-75.33
-18.08
-5.54
260.45
62.74
-840.62
Net Fixed Assets
-5.20
26.06
-21.01
-21.29
-3.76
39.66
3.97
-22.58
1.24
-19.51
Net Investments
7.38
-58.03
-33.39
-2.34
-8.88
-47.38
-62.76
175.42
-68.69
-127.43
Others
-499.00
-25.57
-40.00
4.58
-62.69
-10.36
53.25
107.61
130.19
-693.68
Cash from Financing Activity
-2,241.05
443.26
-650.69
-199.02
-1,130.72
201.64
-224.85
-522.93
-159.79
281.72
Net Cash Inflow / Outflow
759.02
1,351.37
323.35
-32.45
154.42
41.41
26.44
-21.17
190.62
-300.48
Opening Cash & Equivalents
2,279.30
816.11
492.09
530.13
386.10
387.71
487.98
493.28
267.24
466.62
Closing Cash & Equivalent
2,925.26
2,279.30
816.11
492.09
530.13
458.73
514.42
472.12
457.86
261.61

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.)
63.38
55.37
100.39
88.23
78.73
73.77
59.40
50.60
41.10
33.18
ROA
5.33%
3.92%
4.12%
4.55%
4.55%
4.66%
5.24%
5.18%
5.78%
6.42%
ROE
17.02%
13.00%
13.03%
14.51%
15.64%
16.68%
18.67%
19.55%
23.44%
26.30%
ROCE
21.81%
16.27%
17.54%
17.16%
16.82%
16.62%
18.33%
18.34%
18.43%
19.88%
Fixed Asset Turnover
56.13
58.47
70.38
70.29
73.21
65.83
63.16
55.37
52.70
59.14
Receivable days
44.33
47.20
48.32
48.82
46.30
50.27
48.26
45.34
39.54
35.21
Inventory Days
21.07
26.71
27.32
28.43
31.71
34.10
29.72
27.68
27.59
28.27
Payable days
46.05
44.68
42.35
41.83
39.91
38.82
35.29
31.95
28.28
27.56
Cash Conversion Cycle
19.35
29.22
33.29
35.42
38.10
45.55
42.69
41.07
38.85
35.92
Total Debt/Equity
0.09
0.59
0.33
0.41
0.48
0.80
0.79
0.88
1.31
1.56
Interest Cover
6.51
3.40
3.30
4.19
4.57
3.92
4.05
3.29
3.33
3.67

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Redington enters into collaboration agreement with Amazon Internet Services
    30th Jun 2022, 09:26 AM

    AISPL undertakes the resale and marketing of Amazon Web Services Cloud in the country

    Read More
  • Redington enters into strategic partnership with Infoblox
    3rd Jun 2022, 11:27 AM

    Infoblox collaboration helps Redington to better their network security portfolio

    Read More
  • Redington - Quarterly Results
    21st May 2022, 17:37 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.