Nifty
:
14495.75
Sensex
:
49321.70
214.45 (1.50%)
757.43 (1.56%)
Nifty
Sensex
:
:
14495.75
49321.70
214.45 (1.50%)
757.43 (1.56%)

Redington (India) Ltd.

Trading

Rating :
65/99

BSE: 532805 | NSE: REDINGTON

NSE BSE
133.25
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  138.20
  •  138.95
  •  131.50
  •  138.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  289469
  •  388.79
  •  142.80
  •  59.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,163.19
  • 10.50
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,344.99
  • 3.23%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 2.38%
  • 3.74%
  • FII
  • DII
  • Others
  • 41.24%
  • 15.53%
  • 37.11%

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
  • 9.68
  • 9.32
  • 8.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.48
  • 1.29
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 6.03
  • 5.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
13,763.94
12,339.28
11.55%
10,697.14
11,674.74
-8.37%
12,666.66
12,582.68
0.67%
14,784.49
12,630.06
17.06%
Expenses
13,475.10
12,091.58
11.44%
10,491.81
11,441.68
-8.30%
12,422.86
12,327.28
0.78%
14,486.24
12,353.49
17.26%
EBITDA
288.84
247.70
16.61%
205.33
233.06
-11.90%
243.80
255.40
-4.54%
298.25
276.57
7.84%
EBIDTM
2.10%
2.01%
1.92%
2.00%
1.92%
2.03%
2.02%
2.19%
Other Income
22.18
15.00
47.87%
24.78
11.90
108.24%
10.60
26.97
-60.70%
11.11
10.80
2.87%
Interest
34.79
62.87
-44.66%
60.00
65.25
-8.05%
47.00
57.25
-17.90%
43.94
55.76
-21.20%
Depreciation
35.03
47.51
-26.27%
39.59
32.79
20.74%
37.77
15.24
147.83%
37.33
16.29
129.16%
PBT
241.20
151.24
59.48%
130.52
146.92
-11.16%
166.03
209.88
-20.89%
228.09
144.26
58.11%
Tax
58.90
18.63
216.16%
31.57
36.70
-13.98%
39.33
37.40
5.16%
63.70
14.16
349.86%
PAT
182.30
132.61
37.47%
98.95
110.22
-10.23%
126.70
172.48
-26.54%
164.39
130.10
26.36%
PATM
1.32%
1.07%
0.93%
0.94%
1.00%
1.37%
1.11%
1.03%
EPS
4.52
3.34
35.33%
2.28
2.83
-19.43%
3.06
4.34
-29.49%
4.01
3.73
7.51%

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
51,912.23
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
5.46%
10.59%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
14.02%
26.88%
 
Cost Of Goods Sold
49,150.91
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
2,761.32
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
5.32%
5.47%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
5.61%
Total Expenditure
50,876.01
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
269.96
206.33
140.15
136.68
119.38
76.75
65.95
55.20
41.20
% Of Sales
-
0.67%
0.58%
0.50%
0.34%
0.39%
0.38%
0.27%
0.27%
0.26%
0.25%
General & Admin Exp.
-
338.30
390.07
150.00
357.82
331.03
286.40
286.99
257.83
223.49
156.88
% Of Sales
-
0.66%
0.84%
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
101.95
283.82
149.25
145.80
104.65
91.68
47.83
56.86
23.33
% Of Sales
-
0.23%
0.22%
0.68%
0.36%
0.41%
0.33%
0.33%
0.20%
0.27%
0.24%
EBITDA
1,036.22
1,092.47
965.98
845.83
829.48
784.61
704.27
661.11
653.21
615.57
469.73
EBITDA Margin
2.00%
2.12%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
2.81%
Other Income
68.67
48.61
63.23
39.09
62.96
55.01
75.76
83.08
45.72
34.65
23.56
Interest
185.73
288.72
271.45
197.41
183.25
202.50
181.99
211.51
198.65
168.86
117.73
Depreciation
149.72
155.40
63.36
56.94
54.68
46.82
42.59
38.50
37.87
31.03
24.56
PBT
765.84
696.96
694.40
630.57
654.51
590.31
555.46
494.18
462.41
450.33
351.00
Tax
193.50
158.36
138.87
146.15
177.77
146.23
145.05
127.18
115.07
111.29
86.23
Tax Rate
25.27%
22.88%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
24.57%
PAT
572.34
515.21
507.78
481.64
464.22
423.52
386.58
336.64
323.14
292.76
226.00
PAT before Minority Interest
539.68
533.92
484.47
484.42
476.74
444.08
410.42
357.93
347.34
339.04
264.77
Minority Interest
-32.66
-18.71
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
-38.77
PAT Margin
1.10%
1.00%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
1.35%
PAT Growth
4.94%
1.46%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
29.54%
 
EPS
14.71
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
706.30
616.14
567.66
555.61
521.16
478.12
531.26
385.78
330.91
Accumulated Depreciation
339.76
252.00
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
530.22
380.90
139.96
286.03
215.24
225.19
612.85
786.01
864.17
Short Term Loans & Adv.
265.76
172.68
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
100.39
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
70.38
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
42.35
41.83
39.91
38.82
35.29
31.95
28.28
27.56
25.99
Cash Conversion Cycle
29.24
33.29
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 - Quarterly Results
    12th Nov 2020, 15:27 PM

    Read More
  • Redington’s arm acquires additional 15.2% stake in Citrus
    26th Oct 2020, 09:59 AM

    With this acquisition, the total holding of Redington Gulf in Citrus had increased from 84.8% to 100%

    Read More
  • Redington India to retail iPhone range of smart phones
    24th Oct 2020, 11:29 AM

    It has partnered with private sector HDFC Bank to provide cash back offers on the new range of iPhones

    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.