Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Trading

Rating :
68/99

BSE: 532805 | NSE: REDINGTON

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,485.84
  • 10.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,459.33
  • 3.56%
  • 2.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 4.70%
  • 15.45%
  • FII
  • DII
  • Others
  • 60.78%
  • 15.59%
  • 3.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.99
  • 8.53
  • 6.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 16.80
  • 10.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.76
  • 21.59
  • 35.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 8.90
  • 9.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.46
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 5.07
  • 4.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
21,674.31
16,600.74
30.56%
19,050.74
15,287.46
24.62%
16,803.14
13,454.05
24.89%
17,301.76
15,503.94
11.60%
Expenses
21,092.89
16,075.49
31.21%
18,518.33
14,855.85
24.65%
16,341.32
13,109.77
24.65%
16,811.23
15,078.84
11.49%
EBITDA
581.42
525.25
10.69%
532.41
431.61
23.35%
461.82
344.28
34.14%
490.53
425.10
15.39%
EBIDTM
2.68%
3.16%
2.79%
2.82%
2.75%
2.56%
2.84%
2.74%
Other Income
40.33
19.07
111.48%
30.04
25.86
16.16%
25.18
19.95
26.22%
22.68
26.43
-14.19%
Interest
88.45
23.85
270.86%
54.48
30.66
77.69%
36.84
28.00
31.57%
33.08
30.50
8.46%
Depreciation
39.05
33.74
15.74%
37.12
36.08
2.88%
36.48
34.87
4.62%
36.59
36.21
1.05%
PBT
494.25
486.73
1.55%
470.85
390.73
20.51%
413.68
301.36
37.27%
443.54
384.82
15.26%
Tax
101.50
89.67
13.19%
78.94
67.64
16.71%
87.34
62.21
40.40%
87.97
82.04
7.23%
PAT
392.75
397.06
-1.09%
391.91
323.09
21.30%
326.34
239.15
36.46%
355.57
302.78
17.44%
PATM
1.81%
2.39%
2.06%
2.11%
1.94%
1.78%
2.06%
1.95%
EPS
4.86
4.97
-2.21%
4.95
3.93
25.95%
4.04
3.03
33.33%
4.45
3.88
14.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
74,829.95
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
Net Sales Growth
22.98%
10.01%
10.65%
10.59%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
 
Cost Of Goods Sold
70,290.18
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
Gross Profit
4,539.77
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
GP Margin
6.07%
6.05%
5.52%
5.47%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
Total Expenditure
72,763.77
60,805.13
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
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
-
885.66
831.98
783.78
724.20
652.95
625.84
539.57
467.32
410.56
347.76
% Of Sales
-
1.41%
1.46%
1.52%
1.56%
1.57%
1.52%
1.52%
1.48%
1.47%
1.44%
Manufacturing Exp.
-
339.98
318.51
324.87
269.96
206.33
140.15
136.68
119.38
76.75
65.95
% Of Sales
-
0.54%
0.56%
0.63%
0.58%
0.50%
0.34%
0.39%
0.38%
0.27%
0.27%
General & Admin Exp.
-
436.62
392.86
358.12
390.07
150.00
357.82
331.03
286.40
286.99
257.83
% Of Sales
-
0.70%
0.69%
0.70%
0.84%
0.36%
0.87%
0.93%
0.91%
1.03%
1.07%
Selling & Distn. Exp.
-
175.69
127.57
141.67
271.15
263.85
214.14
132.66
144.22
127.98
54.02
% Of Sales
-
0.28%
0.22%
0.28%
0.58%
0.63%
0.52%
0.37%
0.46%
0.46%
0.22%
Miscellaneous Exp.
-
112.18
82.28
115.98
101.95
283.82
149.25
145.80
104.65
91.68
54.02
% Of Sales
-
0.18%
0.14%
0.23%
0.22%
0.68%
0.36%
0.41%
0.33%
0.33%
0.20%
EBITDA
2,066.18
1,838.88
1,391.69
1,092.47
965.98
845.83
829.48
784.61
704.27
661.11
653.21
EBITDA Margin
2.76%
2.94%
2.44%
2.12%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
Other Income
118.23
87.56
95.73
48.61
63.23
39.09
62.96
55.01
75.76
83.08
45.72
Interest
212.85
162.80
204.75
288.72
271.45
197.41
183.25
202.50
181.99
211.51
198.65
Depreciation
149.24
141.28
148.20
155.40
63.36
56.94
54.68
46.82
42.59
38.50
37.87
PBT
1,822.32
1,622.36
1,134.47
696.96
694.40
630.57
654.51
590.31
555.46
494.18
462.41
Tax
355.75
307.49
339.63
158.36
138.87
146.15
177.77
146.23
145.05
127.18
115.07
Tax Rate
19.52%
18.95%
30.11%
22.88%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
PAT
1,466.57
1,279.91
758.28
515.21
507.78
481.64
464.22
423.52
386.58
336.64
323.14
PAT before Minority Interest
1,430.43
1,314.87
788.50
533.92
484.47
484.42
476.74
444.08
410.42
357.93
347.34
Minority Interest
-36.14
-34.96
-30.22
-18.71
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
PAT Margin
1.96%
2.04%
1.33%
1.00%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
PAT Growth
16.20%
68.79%
47.18%
1.46%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
 
EPS
18.77
16.38
9.70
6.59
6.50
6.16
5.94
5.42
4.95
4.31
4.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
5,784.95
4,938.51
4,308.85
3,905.98
3,530.56
3,147.91
2,949.35
2,374.17
2,021.29
1,640.68
Share Capital
156.29
77.84
77.82
77.82
80.03
79.97
79.96
79.94
79.90
79.83
Total Reserves
5,623.82
4,829.11
4,231.03
3,828.16
3,450.53
3,067.94
2,869.39
2,294.23
1,941.40
1,560.85
Non-Current Liabilities
378.27
264.37
269.24
187.13
170.74
171.34
160.93
260.52
238.43
413.76
Secured Loans
90.14
4.56
0.00
24.54
4.23
0.00
0.00
210.80
210.33
385.52
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.95
0.00
0.00
Long Term Provisions
165.64
159.24
129.38
194.20
189.96
185.16
178.35
49.50
37.08
29.88
Current Liabilities
12,182.78
9,279.41
9,752.04
8,096.16
6,931.37
6,623.10
7,188.66
5,531.88
4,852.58
4,304.35
Trade Payables
10,154.20
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
Other Current Liabilities
1,020.07
1,086.05
744.43
802.03
624.52
595.53
672.57
618.50
596.50
633.46
Short Term Borrowings
534.68
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
Short Term Provisions
473.83
459.07
194.98
106.41
88.09
78.77
67.57
117.89
59.66
29.57
Total Liabilities
18,668.75
14,855.26
14,711.40
12,533.94
10,991.50
10,303.85
10,666.34
8,372.61
7,298.69
6,515.13
Net Block
700.08
604.78
714.42
454.30
470.14
476.02
497.62
275.66
259.19
349.94
Gross Block
1,264.05
1,046.16
1,054.18
706.30
616.14
567.66
555.61
521.16
478.12
531.26
Accumulated Depreciation
563.97
441.38
339.76
252.00
146.00
91.64
57.99
245.50
218.93
181.32
Non Current Assets
1,021.66
854.91
977.24
809.09
722.55
698.54
717.07
352.68
377.96
450.30
Capital Work in Progress
85.39
0.94
11.47
37.83
20.35
0.50
14.25
13.31
22.77
15.30
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
232.03
242.66
169.15
222.74
180.33
193.52
176.74
39.37
96.00
85.06
Other Non Current Assets
4.16
6.53
82.20
94.22
51.73
28.50
28.46
24.34
0.00
0.00
Current Assets
17,647.09
14,000.35
13,734.16
11,724.85
10,268.95
9,605.31
9,949.28
8,019.94
6,920.74
6,064.83
Current Investments
0.00
0.00
0.00
7.03
3.52
4.77
0.00
0.00
0.00
0.00
Inventories
4,383.04
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
Sundry Debtors
8,675.16
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
Cash & Bank
3,659.30
3,492.97
2,377.08
877.19
541.27
721.21
550.56
531.37
484.61
482.09
Other Current Assets
929.59
407.92
386.56
530.22
575.61
417.52
286.03
215.24
225.19
612.85
Short Term Loans & Adv.
376.90
396.68
265.76
172.68
194.71
277.56
160.61
85.85
110.04
520.63
Net Current Assets
5,464.31
4,720.94
3,982.12
3,628.69
3,337.58
2,982.21
2,760.62
2,488.06
2,068.15
1,760.48
Total Assets
18,668.75
14,855.26
14,711.40
12,533.94
10,991.50
10,303.85
10,666.35
8,372.62
7,298.70
6,515.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
989.20
3,496.89
965.65
1,068.44
185.62
1,360.47
-142.14
256.83
241.32
287.67
PBT
1,622.36
1,128.13
692.28
623.34
630.57
654.51
590.31
555.46
485.11
462.41
Adjustment
267.63
298.24
456.69
394.39
238.59
201.40
238.52
219.41
226.58
223.89
Changes in Working Capital
-624.43
2,333.91
-55.39
251.71
-532.35
674.08
-789.60
-412.60
-327.71
-254.32
Cash after chg. in Working capital
1,265.56
3,760.28
1,093.58
1,269.44
336.81
1,529.99
39.23
362.28
383.98
431.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-7.26
-14.71
Tax Paid
-276.36
-263.39
-127.93
-201.00
-151.19
-169.52
-181.38
-105.45
-135.40
-129.61
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
-56.52
-496.82
-57.54
-94.40
-19.05
-75.33
-18.08
-5.54
260.45
62.74
Net Fixed Assets
-92.75
-5.20
26.06
-21.01
-21.29
-3.76
39.66
3.97
-22.58
1.24
Net Investments
-25.32
7.38
-58.03
-33.39
-2.34
-8.88
-47.38
-62.76
175.42
-68.69
Others
61.55
-499.00
-25.57
-40.00
4.58
-62.69
-10.36
53.25
107.61
130.19
Cash from Financing Activity
-476.11
-2,241.05
443.26
-650.69
-199.02
-1,130.72
201.64
-224.85
-522.93
-159.79
Net Cash Inflow / Outflow
456.57
759.02
1,351.37
323.35
-32.45
154.42
41.41
26.44
-21.17
190.62
Opening Cash & Equivalents
2,925.26
2,279.30
816.11
492.09
530.13
386.10
387.71
487.98
493.28
267.24
Closing Cash & Equivalent
3,271.38
2,925.26
2,279.30
816.11
492.09
530.13
458.73
514.42
472.12
457.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
73.97
63.04
55.37
100.39
88.23
78.73
73.77
59.40
50.60
41.10
ROA
7.84%
5.33%
3.92%
4.12%
4.55%
4.55%
4.66%
5.24%
5.18%
5.78%
ROE
24.61%
17.11%
13.00%
13.03%
14.51%
15.64%
16.68%
18.67%
19.55%
23.44%
ROCE
30.25%
21.80%
16.27%
17.54%
17.16%
16.82%
16.62%
18.33%
18.34%
18.43%
Fixed Asset Turnover
54.23
54.23
58.47
70.38
70.29
73.21
65.83
63.16
55.37
52.70
Receivable days
45.09
44.33
47.20
48.32
48.82
46.30
50.27
48.26
45.34
39.54
Inventory Days
21.22
21.07
26.71
27.32
28.43
31.71
34.10
29.72
27.68
27.59
Payable days
54.12
46.05
44.68
42.35
41.83
39.91
38.82
35.29
31.95
28.28
Cash Conversion Cycle
12.19
19.35
29.22
33.29
35.42
38.10
45.55
42.69
41.07
38.85
Total Debt/Equity
0.11
0.09
0.59
0.33
0.41
0.48
0.80
0.79
0.88
1.31
Interest Cover
10.97
6.51
3.40
3.30
4.19
4.57
3.92
4.05
3.29
3.33

News Update:


  • Redington reports 21% rise in Q2 consolidated net profit
    8th Nov 2022, 14:18 PM

    Total consolidated income of the company increased by 24.60% to Rs 19,080.78 crore for Q2FY23

    Read More
  • Redington - Quarterly Results
    2nd Nov 2022, 15:00 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.