Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Trading

Rating :
69/99

BSE: 532805 | NSE: REDINGTON

174.75
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  174.80
  •  178.30
  •  172.00
  •  174.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  239163
  •  419.92
  •  202.90
  •  68.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,789.93
  • 11.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,950.33
  • 2.46%
  • 1.45

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
  • 9.70
  • 9.32
  • 8.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.29
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.39
  • 5.96
  • 4.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
16,980.84
14,784.49
14.86%
13,763.94
12,339.28
11.55%
10,697.14
11,674.74
-8.37%
12,666.66
12,582.68
0.67%
Expenses
16,556.73
14,486.24
14.29%
13,475.10
12,091.58
11.44%
10,491.81
11,441.68
-8.30%
12,422.86
12,327.28
0.78%
EBITDA
424.11
298.25
42.20%
288.84
247.70
16.61%
205.33
233.06
-11.90%
243.80
255.40
-4.54%
EBIDTM
2.50%
2.02%
2.10%
2.01%
1.92%
2.00%
1.92%
2.03%
Other Income
22.34
11.11
101.08%
22.18
15.00
47.87%
24.78
11.90
108.24%
10.60
26.97
-60.70%
Interest
31.15
43.94
-29.11%
34.79
62.87
-44.66%
60.00
65.25
-8.05%
47.00
57.25
-17.90%
Depreciation
37.37
37.33
0.11%
35.03
47.51
-26.27%
39.59
32.79
20.74%
37.77
15.24
147.83%
PBT
371.59
228.09
62.91%
241.20
151.24
59.48%
130.52
146.92
-11.16%
166.03
209.88
-20.89%
Tax
169.65
63.70
166.33%
58.90
18.63
216.16%
31.57
36.70
-13.98%
39.33
37.40
5.16%
PAT
201.94
164.39
22.84%
182.30
132.61
37.47%
98.95
110.22
-10.23%
126.70
172.48
-26.54%
PATM
1.19%
1.11%
1.32%
1.07%
0.93%
0.94%
1.00%
1.37%
EPS
4.87
4.01
21.45%
4.52
3.34
35.33%
2.28
2.83
-19.43%
3.06
4.34
-29.49%

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
54,108.58
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
5.31%
10.59%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
14.02%
26.88%
 
Cost Of Goods Sold
51,175.63
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
2,932.95
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
5.42%
5.47%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
5.61%
Total Expenditure
52,946.50
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
1,162.08
1,092.47
965.98
845.83
829.48
784.61
704.27
661.11
653.21
615.57
469.73
EBITDA Margin
2.15%
2.12%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
2.81%
Other Income
79.90
48.61
63.23
39.09
62.96
55.01
75.76
83.08
45.72
34.65
23.56
Interest
172.94
288.72
271.45
197.41
183.25
202.50
181.99
211.51
198.65
168.86
117.73
Depreciation
149.76
155.40
63.36
56.94
54.68
46.82
42.59
38.50
37.87
31.03
24.56
PBT
909.34
696.96
694.40
630.57
654.51
590.31
555.46
494.18
462.41
450.33
351.00
Tax
299.45
158.36
138.87
146.15
177.77
146.23
145.05
127.18
115.07
111.29
86.23
Tax Rate
32.93%
22.88%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
24.57%
PAT
609.89
515.21
507.78
481.64
464.22
423.52
386.58
336.64
323.14
292.76
226.00
PAT before Minority Interest
573.08
533.92
484.47
484.42
476.74
444.08
410.42
357.93
347.34
339.04
264.77
Minority Interest
-36.81
-18.71
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
-38.77
PAT Margin
1.13%
1.00%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
1.35%
PAT Growth
5.21%
1.46%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
29.54%
 
EPS
15.67
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

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.