Nifty
:
11330.65
Sensex
:
38421.03
30.20 (0.27%)
110.54 (0.29%)
Nifty
Sensex
:
:
11330.65
38421.03
30.20 (0.27%)
110.54 (0.29%)

Redington (India) Ltd.

Trading

Rating :
57/99

BSE: 532805 | NSE: REDINGTON

NSE BSE
94.05
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  96.00
  •  96.50
  •  92.10
  •  95.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  425540
  •  403.35
  •  139.55
  •  59.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,661.32
  • 7.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,821.72
  • 4.57%
  • 0.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.98%
  • 3.58%
  • FII
  • DII
  • Others
  • 41.12%
  • 16.15%
  • 37.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.91
  • 7.75
  • 7.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 6.84
  • 5.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.59
  • 4.00
  • 2.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.80
  • 9.45
  • 8.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.35
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.58
  • 6.28
  • 5.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
12,666.66
12,582.68
0.67%
14,784.49
12,630.06
17.06%
12,339.28
11,108.51
11.08%
11,674.74
10,214.90
14.29%
Expenses
12,422.86
12,327.28
0.78%
14,486.24
12,353.49
17.26%
12,091.58
10,921.16
10.72%
11,441.68
10,047.80
13.87%
EBITDA
243.80
255.40
-4.54%
298.25
276.57
7.84%
247.70
187.35
32.21%
233.06
167.10
39.47%
EBIDTM
14.01%
2.03%
2.02%
2.19%
2.01%
1.69%
2.00%
1.64%
Other Income
10.60
26.97
-60.70%
11.11
10.80
2.87%
15.00
23.78
-36.92%
11.90
13.94
-14.63%
Interest
47.00
57.25
-17.90%
43.94
55.76
-21.20%
62.87
47.14
33.37%
65.25
44.00
48.30%
Depreciation
37.77
15.24
147.83%
37.33
16.29
129.16%
47.51
16.61
186.03%
32.79
15.22
115.44%
PBT
166.03
209.88
-20.89%
228.09
144.26
58.11%
151.24
147.38
2.62%
146.92
121.82
20.60%
Tax
39.33
37.40
5.16%
63.70
14.16
349.86%
18.63
51.29
-63.68%
36.70
36.02
1.89%
PAT
126.70
172.48
-26.54%
164.39
130.10
26.36%
132.61
96.09
38.01%
110.22
85.80
28.46%
PATM
7.11%
1.37%
1.11%
1.03%
1.07%
0.87%
0.94%
0.84%
EPS
3.26
4.43
-26.41%
4.22
3.34
26.35%
3.41
2.47
38.06%
2.83
2.21
28.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
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
16,703.77
Net Sales Growth
-
10.59%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
14.02%
26.88%
 
Cost Of Goods Sold
-
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
15,766.11
Gross Profit
-
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
937.65
GP Margin
-
5.47%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
5.61%
Total Expenditure
-
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
16,234.04
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
-
783.78
724.20
652.95
625.84
539.57
467.32
410.56
347.76
279.97
206.17
% Of Sales
-
1.52%
1.56%
1.57%
1.52%
1.52%
1.48%
1.47%
1.44%
1.32%
1.23%
Manufacturing Exp.
-
344.69
253.20
206.33
140.15
136.68
119.38
76.75
65.95
55.20
41.20
% Of Sales
-
0.67%
0.54%
0.50%
0.34%
0.39%
0.38%
0.27%
0.27%
0.26%
0.25%
General & Admin Exp.
-
338.30
174.79
150.00
357.82
331.03
286.40
286.99
257.83
223.49
156.88
% Of Sales
-
0.66%
0.38%
0.36%
0.87%
0.93%
0.91%
1.03%
1.07%
1.05%
0.94%
Selling & Distn. Exp.
-
141.67
271.15
263.85
214.14
132.66
144.22
127.98
54.02
27.15
23.33
% Of Sales
-
0.28%
0.58%
0.63%
0.52%
0.37%
0.46%
0.46%
0.22%
0.13%
0.14%
Miscellaneous Exp.
-
115.98
333.99
283.82
149.25
145.80
104.65
91.68
47.83
56.86
23.33
% Of Sales
-
0.23%
0.72%
0.68%
0.36%
0.41%
0.33%
0.33%
0.20%
0.27%
0.24%
EBITDA
-
1,092.47
965.98
845.83
829.48
784.61
704.27
661.11
653.21
615.57
469.73
EBITDA Margin
-
2.12%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
2.81%
Other Income
-
48.61
63.23
39.09
62.96
55.01
75.76
83.08
45.72
34.65
23.56
Interest
-
288.72
271.45
197.41
183.25
202.50
181.99
211.51
198.65
168.86
117.73
Depreciation
-
155.40
63.36
56.94
54.68
46.82
42.59
38.50
37.87
31.03
24.56
PBT
-
696.96
694.40
630.57
654.51
590.31
555.46
494.18
462.41
450.33
351.00
Tax
-
158.36
138.87
146.15
177.77
146.23
145.05
127.18
115.07
111.29
86.23
Tax Rate
-
22.88%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
24.57%
PAT
-
515.21
507.78
481.64
464.22
423.52
386.58
336.64
323.14
292.76
226.00
PAT before Minority Interest
-
533.92
484.47
484.42
476.74
444.08
410.42
357.93
347.34
339.04
264.77
Minority Interest
-
-18.71
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
-38.77
PAT Margin
-
1.00%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
1.35%
PAT Growth
-
1.46%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
29.54%
 
EPS
-
13.24
13.05
12.38
11.93
10.88
9.94
8.65
8.30
7.52
5.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,255.32
Share Capital
77.82
77.82
80.03
79.97
79.96
79.94
79.90
79.83
79.72
79.27
Total Reserves
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
1,176.06
Non-Current Liabilities
269.24
187.13
170.74
171.34
160.93
260.52
238.43
413.76
535.43
16.76
Secured Loans
0.00
24.54
4.23
0.00
0.00
210.80
210.33
385.52
512.08
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.95
0.00
0.00
0.00
0.00
Long Term Provisions
129.38
194.20
189.96
185.16
178.35
49.50
37.08
29.88
23.48
16.23
Current Liabilities
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
3,449.10
Trade Payables
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
1,484.20
Other Current Liabilities
744.43
802.03
624.52
595.53
672.57
618.50
596.50
633.46
363.52
313.11
Short Term Borrowings
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
1,589.69
Short Term Provisions
194.98
106.41
88.09
78.77
67.57
117.89
59.66
29.57
31.29
62.10
Total Liabilities
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
5,062.44
Net Block
714.42
454.30
470.14
476.02
497.62
275.66
259.19
349.94
235.32
211.75
Gross Block
1,054.18
726.32
616.14
567.66
555.61
521.16
478.12
531.26
385.78
330.91
Accumulated Depreciation
339.76
200.96
146.00
91.64
57.99
245.50
218.93
181.32
150.47
119.16
Non Current Assets
977.24
809.09
722.55
698.54
717.07
352.68
377.96
450.30
314.52
264.11
Capital Work in Progress
11.47
37.83
20.35
0.50
14.25
13.31
22.77
15.30
8.69
1.40
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
Long Term Loans & Adv.
169.15
222.74
180.33
193.52
176.74
39.37
96.00
85.06
70.49
50.96
Other Non Current Assets
82.20
94.22
51.73
28.50
28.46
24.34
0.00
0.00
0.00
0.00
Current Assets
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
4,798.34
Current Investments
0.00
7.03
3.52
4.77
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
1,583.28
Sundry Debtors
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
1,870.29
Cash & Bank
2,377.08
877.19
541.27
721.21
550.56
531.37
484.61
482.09
483.44
480.60
Other Current Assets
652.32
497.35
380.90
139.96
286.03
215.24
225.19
612.85
786.01
864.17
Short Term Loans & Adv.
265.76
205.55
194.71
277.56
160.61
85.85
110.04
520.63
722.46
834.83
Net Current Assets
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
1,349.24
Total Assets
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
5,062.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
965.65
1,068.44
185.62
1,360.47
-142.14
256.83
241.32
287.67
258.42
-70.87
PBT
692.28
623.34
630.57
654.51
590.31
555.46
485.11
462.41
450.33
351.00
Adjustment
456.69
394.39
238.59
201.40
238.52
219.41
226.58
223.89
208.64
136.92
Changes in Working Capital
-55.39
251.71
-532.35
674.08
-789.60
-412.60
-327.71
-254.32
-259.64
-451.31
Cash after chg. in Working capital
1,093.58
1,269.44
336.81
1,529.99
39.23
362.28
383.98
431.98
399.32
36.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-7.26
-14.71
0.00
-14.77
Tax Paid
-127.93
-201.00
-151.19
-169.52
-181.38
-105.45
-135.40
-129.61
-125.15
-92.72
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
-57.54
-94.40
-19.05
-75.33
-18.08
-5.54
260.45
62.74
-840.62
-236.25
Net Fixed Assets
26.06
-21.01
-21.29
-3.76
39.66
3.97
-22.58
1.24
-19.51
-11.89
Net Investments
-58.03
-33.39
-2.34
-8.88
-47.38
-62.76
175.42
-68.69
-127.43
-3.95
Others
-25.57
-40.00
4.58
-62.69
-10.36
53.25
107.61
130.19
-693.68
-220.41
Cash from Financing Activity
443.26
-650.69
-199.02
-1,130.72
201.64
-224.85
-522.93
-159.79
281.72
197.99
Net Cash Inflow / Outflow
1,351.37
323.35
-32.45
154.42
41.41
26.44
-21.17
190.62
-300.48
-109.13
Opening Cash & Equivalents
816.11
492.09
530.13
386.10
387.71
487.98
493.28
267.24
466.62
582.60
Closing Cash & Equivalent
2,279.30
816.11
492.09
530.13
458.73
514.42
472.12
457.86
261.61
466.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
110.74
100.38
88.23
78.73
73.77
59.40
50.60
41.10
33.18
31.67
ROA
3.92%
4.12%
4.55%
4.55%
4.66%
5.24%
5.18%
5.78%
6.42%
6.09%
ROE
13.00%
13.03%
14.51%
15.64%
16.68%
18.67%
19.55%
23.44%
26.30%
22.72%
ROCE
16.27%
17.54%
17.16%
16.82%
16.62%
18.33%
18.34%
18.43%
19.88%
18.49%
Fixed Asset Turnover
58.47
69.33
70.29
73.21
65.83
63.16
55.37
52.70
59.14
68.05
Receivable days
47.20
48.32
48.82
46.30
50.27
48.26
45.34
39.54
35.21
40.28
Inventory Days
26.71
27.32
28.43
31.71
34.10
29.72
27.68
27.59
28.27
28.04
Payable days
44.67
42.36
41.83
39.91
38.82
35.29
31.95
28.28
27.56
25.99
Cash Conversion Cycle
29.24
33.27
35.42
38.10
45.55
42.69
41.07
38.85
35.92
42.33
Total Debt/Equity
0.59
0.33
0.41
0.48
0.80
0.79
0.88
1.31
1.56
1.27
Interest Cover
3.40
3.30
4.19
4.57
3.92
4.05
3.29
3.33
3.67
3.98

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Redington inks pact to sell entire stake in Ensure Support Services
    1st Aug 2020, 08:40 AM

    Ensure is in the business of providing after sales support services like warranty and out-of warranty services independently and on behalf of OEM and other allied services

    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.