Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Trading

Rating :
69/99

BSE: 532805 | NSE: REDINGTON

88.00
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  87.00
  •  88.65
  •  86.00
  •  87.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  561553
  •  493.01
  •  139.55
  •  59.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,416.19
  • 6.05
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,846.40
  • 3.76%
  • 0.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.72%
  • 2.97%
  • FII
  • DII
  • Others
  • 42.1%
  • 16.29%
  • 36.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 8.08
  • 4.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.56
  • 6.52
  • 3.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.66
  • 5.61
  • 3.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.91
  • 9.61
  • 8.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.58
  • 1.40
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.69
  • 6.47
  • 5.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
14,784.49
12,630.06
17.06%
12,339.28
11,108.51
11.08%
11,674.74
10,214.90
14.29%
12,582.68
10,880.07
15.65%
Expenses
14,486.24
12,353.49
17.26%
12,091.58
10,921.16
10.72%
11,441.68
10,047.80
13.87%
12,327.28
10,648.01
15.77%
EBITDA
298.25
276.57
7.84%
247.70
187.35
32.21%
233.06
167.10
39.47%
255.40
232.06
10.06%
EBIDTM
2.02%
2.19%
2.01%
1.69%
2.00%
1.64%
2.03%
2.13%
Other Income
11.11
10.80
2.87%
15.00
23.78
-36.92%
11.90
13.94
-14.63%
26.97
13.68
97.15%
Interest
43.94
55.76
-21.20%
62.87
47.14
33.37%
65.25
44.00
48.30%
57.25
48.49
18.07%
Depreciation
37.33
16.29
129.16%
47.51
16.61
186.03%
32.79
15.22
115.44%
15.24
14.03
8.62%
PBT
228.09
144.26
58.11%
151.24
147.38
2.62%
146.92
121.82
20.60%
209.88
183.22
14.55%
Tax
63.70
14.16
349.86%
18.63
51.29
-63.68%
36.70
36.02
1.89%
37.40
39.69
-5.77%
PAT
164.39
130.10
26.36%
132.61
96.09
38.01%
110.22
85.80
28.46%
172.48
143.53
20.17%
PATM
1.11%
1.03%
1.07%
0.87%
0.94%
0.84%
1.37%
1.32%
EPS
4.01
3.73
7.51%
3.34
2.63
27.00%
2.83
2.22
27.48%
4.34
3.58
21.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
51,381.19
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
13,757.75
Net Sales Growth
14.60%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
14.02%
26.88%
21.41%
 
Cost Of Goods Sold
48,552.42
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
13,033.14
Gross Profit
2,828.77
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
724.61
GP Margin
5.51%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
5.61%
5.27%
Total Expenditure
50,346.78
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
13,403.82
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
-
724.20
652.95
625.84
539.57
467.32
410.56
347.76
279.97
206.17
161.13
% Of Sales
-
1.56%
1.57%
1.52%
1.52%
1.48%
1.47%
1.44%
1.32%
1.23%
1.17%
Manufacturing Exp.
-
253.20
206.33
140.15
136.68
119.38
76.75
65.95
55.20
41.20
28.52
% Of Sales
-
0.54%
0.50%
0.34%
0.39%
0.38%
0.27%
0.27%
0.26%
0.25%
0.21%
General & Admin Exp.
-
174.79
150.00
357.82
331.03
286.40
286.99
257.83
223.49
156.88
122.95
% Of Sales
-
0.38%
0.36%
0.87%
0.93%
0.91%
1.03%
1.07%
1.05%
0.94%
0.89%
Selling & Distn. Exp.
-
271.15
263.85
214.14
132.66
144.22
127.98
54.02
27.15
23.33
20.40
% Of Sales
-
0.58%
0.63%
0.52%
0.37%
0.46%
0.46%
0.22%
0.13%
0.14%
0.15%
Miscellaneous Exp.
-
333.99
283.82
149.25
145.80
104.65
91.68
47.83
56.86
40.34
20.40
% Of Sales
-
0.72%
0.68%
0.36%
0.41%
0.33%
0.33%
0.20%
0.27%
0.24%
0.27%
EBITDA
1,034.41
965.98
845.83
829.48
784.61
704.27
661.11
653.21
615.57
469.73
353.93
EBITDA Margin
2.01%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
2.81%
2.57%
Other Income
64.98
63.23
39.09
62.96
55.01
75.76
83.08
45.72
34.65
23.56
24.68
Interest
229.31
271.45
197.41
183.25
202.50
181.99
211.51
198.65
168.86
117.73
79.26
Depreciation
132.87
63.36
56.94
54.68
46.82
42.59
38.50
37.87
31.03
24.56
23.43
PBT
736.13
694.40
630.57
654.51
590.31
555.46
494.18
462.41
450.33
351.00
275.92
Tax
156.43
138.87
146.15
177.77
146.23
145.05
127.18
115.07
111.29
86.23
63.90
Tax Rate
21.25%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
24.57%
23.16%
PAT
579.70
507.78
481.64
464.22
423.52
386.58
336.64
323.14
292.76
226.00
184.33
PAT before Minority Interest
564.95
484.47
484.42
476.74
444.08
410.42
357.93
347.34
339.04
264.77
212.02
Minority Interest
-14.75
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
-38.77
-27.69
PAT Margin
1.13%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
1.35%
1.34%
PAT Growth
27.26%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
29.54%
22.61%
 
Unadjusted EPS
14.52
12.80
12.04
11.61
10.59
9.67
8.43
8.10
7.35
5.72
23.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
1,075.72
Share Capital
77.82
80.03
79.97
79.96
79.94
79.90
79.83
79.72
79.27
78.64
Total Reserves
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
997.09
Non-Current Liabilities
187.13
170.74
171.34
160.93
260.52
238.43
413.76
535.43
16.76
1,145.22
Secured Loans
24.54
4.23
0.00
0.00
210.80
210.33
385.52
512.08
0.00
599.87
Unsecured Loans
0.00
0.00
0.00
0.00
2.95
0.00
0.00
0.00
0.00
548.72
Long Term Provisions
194.20
189.96
185.16
178.35
49.50
37.08
29.88
23.48
16.23
0.00
Current Liabilities
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
1,169.35
Trade Payables
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
871.60
Other Current Liabilities
802.03
624.52
595.53
672.57
618.50
596.50
633.46
363.52
313.11
237.38
Short Term Borrowings
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
0.00
Short Term Provisions
106.41
88.09
78.77
67.57
117.89
59.66
29.57
31.29
62.10
60.37
Total Liabilities
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
3,630.54
Net Block
454.30
470.14
476.02
497.62
275.66
259.19
349.94
235.32
211.75
84.70
Gross Block
726.32
616.14
567.66
555.61
521.16
478.12
531.26
385.78
330.91
160.03
Accumulated Depreciation
200.96
146.00
91.64
57.99
245.50
218.93
181.32
150.47
119.16
75.33
Non Current Assets
809.09
722.55
698.54
717.07
352.68
377.96
450.30
314.52
264.11
96.81
Capital Work in Progress
37.83
20.35
0.50
14.25
13.31
22.77
15.30
8.69
1.40
12.10
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
Long Term Loans & Adv.
222.74
180.33
193.52
176.74
39.37
96.00
85.06
70.49
50.96
0.00
Other Non Current Assets
94.22
51.73
28.50
28.46
24.34
0.00
0.00
0.00
0.00
0.00
Current Assets
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
3,533.74
Current Investments
7.03
3.52
4.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
982.85
Sundry Debtors
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
1,816.43
Cash & Bank
877.19
541.27
721.21
550.56
531.37
484.61
482.09
483.44
480.60
582.60
Other Current Assets
702.90
380.90
139.96
125.42
215.24
225.19
612.85
786.01
864.17
151.85
Short Term Loans & Adv.
205.55
194.71
277.56
160.61
85.85
110.04
520.63
722.46
834.83
151.80
Net Current Assets
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
2,364.39
Total Assets
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
3,630.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,068.44
185.62
1,360.47
-142.14
256.83
241.32
287.67
258.42
-70.87
11.05
PBT
623.34
630.57
654.51
590.31
555.46
485.11
462.41
450.33
351.00
275.92
Adjustment
394.39
238.59
201.40
238.52
219.41
226.58
223.89
208.64
136.92
90.55
Changes in Working Capital
251.71
-532.35
674.08
-789.60
-412.60
-327.71
-254.32
-259.64
-451.31
-283.29
Cash after chg. in Working capital
1,269.44
336.81
1,529.99
39.23
362.28
383.98
431.98
399.32
36.62
83.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
-7.26
-14.71
0.00
-14.77
-9.90
Tax Paid
-201.00
-151.19
-169.52
-181.38
-105.45
-135.40
-129.61
-125.15
-92.72
-62.22
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
-94.40
-19.05
-75.33
-18.08
-5.54
260.45
62.74
-840.62
-236.25
-53.43
Net Fixed Assets
-21.01
-21.29
-3.76
39.66
3.97
-22.58
1.24
-19.51
-11.89
-14.99
Net Investments
-33.39
-2.34
-8.88
-47.38
-62.76
175.42
-68.69
-127.43
-3.95
-138.12
Others
-40.00
4.58
-62.69
-10.36
53.25
107.61
130.19
-693.68
-220.41
99.68
Cash from Financing Activity
-650.69
-199.02
-1,130.72
201.64
-224.85
-522.93
-159.79
281.72
197.99
84.43
Net Cash Inflow / Outflow
323.35
-32.45
154.42
41.41
26.44
-21.17
190.62
-300.48
-109.13
42.05
Opening Cash & Equivalents
492.09
530.13
386.10
387.71
487.98
493.28
267.24
466.62
582.60
602.39
Closing Cash & Equivalent
816.11
492.09
530.13
458.73
514.42
472.12
457.86
261.61
466.62
543.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
100.38
88.23
78.73
73.77
59.40
50.60
41.10
33.18
31.67
27.36
ROA
4.12%
4.55%
4.55%
4.66%
5.24%
5.18%
5.78%
6.42%
6.09%
6.38%
ROE
13.03%
14.51%
15.64%
16.68%
18.67%
19.55%
23.44%
26.30%
22.72%
20.41%
ROCE
17.54%
17.16%
16.82%
16.62%
18.33%
18.34%
18.43%
19.88%
18.49%
16.88%
Fixed Asset Turnover
69.33
70.29
73.21
65.83
63.16
55.37
52.70
59.14
68.05
93.14
Receivable days
48.32
48.82
46.30
50.27
48.26
45.34
39.54
35.21
40.28
42.73
Inventory Days
27.32
28.43
31.71
34.10
29.72
27.68
27.59
28.27
28.04
23.38
Payable days
42.36
41.83
39.91
38.82
35.29
31.95
28.28
27.56
25.99
19.54
Cash Conversion Cycle
33.27
35.42
38.10
45.55
42.69
41.07
38.85
35.92
42.33
46.56
Total Debt/Equity
0.33
0.41
0.48
0.80
0.79
0.88
1.31
1.56
1.27
1.07
Interest Cover
3.30
4.19
4.57
3.92
4.05
3.29
3.33
3.67
3.98
4.48

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.