Nifty
Sensex
:
:
11884.50
40284.19
-10.95 (-0.09%)
-72.50 (-0.18%)

Trading

Rating :
71/99

BSE: 532805 | NSE: REDINGTON

112.80
18-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  115.10
  •  116.90
  •  112.05
  •  115.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  81662
  •  93.33
  •  128.00
  •  64.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,400.51
  • 7.94
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,830.72
  • 2.92%
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.82%
  • 2.92%
  • FII
  • DII
  • Others
  • 0%
  • 17.95%
  • 77.31%

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
  • 10.31
  • 10.26
  • 9.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 1.53
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.92
  • 6.93
  • 6.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
12,339.28
11,108.51
11.08%
11,674.74
10,214.90
14.29%
12,582.68
10,880.07
15.65%
12,630.06
11,309.56
11.68%
Expenses
12,091.58
10,921.16
10.72%
11,441.68
10,047.80
13.87%
12,327.28
10,648.01
15.77%
12,353.49
11,100.19
11.29%
EBITDA
247.70
187.35
32.21%
233.06
167.10
39.47%
255.40
232.06
10.06%
276.57
209.37
32.10%
EBIDTM
2.01%
1.69%
2.00%
1.64%
2.03%
2.13%
2.19%
1.85%
Other Income
15.00
23.78
-36.92%
11.90
13.94
-14.63%
26.97
13.68
97.15%
10.80
10.35
4.35%
Interest
62.87
47.14
33.37%
65.25
44.00
48.30%
57.25
48.49
18.07%
55.76
38.81
43.67%
Depreciation
47.51
16.61
186.03%
32.79
15.22
115.44%
15.24
14.03
8.62%
16.29
14.85
9.70%
PBT
151.24
147.38
2.62%
146.92
121.82
20.60%
209.88
183.22
14.55%
144.26
166.06
-13.13%
Tax
18.63
51.29
-63.68%
36.70
36.02
1.89%
37.40
39.69
-5.77%
14.16
39.99
-64.59%
PAT
132.61
96.09
38.01%
110.22
85.80
28.46%
172.48
143.53
20.17%
130.10
126.07
3.20%
PATM
1.07%
0.87%
0.94%
0.84%
1.37%
1.32%
1.03%
1.11%
EPS
3.34
2.63
27.00%
2.83
2.22
27.48%
4.34
3.58
21.23%
3.73
3.18
17.30%

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
49,226.76
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
13.13%
11.86%
1.19%
16.00%
12.30%
12.93%
15.64%
14.02%
26.88%
21.41%
 
Cost Of Goods Sold
46,411.89
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
2,814.87
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
5.72%
5.85%
5.78%
5.63%
5.84%
5.79%
5.92%
5.90%
5.94%
5.61%
5.27%
Total Expenditure
48,214.03
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
1,012.73
965.98
845.83
829.48
784.61
704.27
661.11
653.21
615.57
469.73
353.93
EBITDA Margin
2.06%
2.08%
2.03%
2.02%
2.21%
2.23%
2.37%
2.70%
2.90%
2.81%
2.57%
Other Income
64.67
63.23
39.09
62.96
55.01
75.76
83.08
45.72
34.65
23.56
24.68
Interest
241.13
271.45
197.41
183.25
202.50
181.99
211.51
198.65
168.86
117.73
79.26
Depreciation
111.83
63.36
56.94
54.68
46.82
42.59
38.50
37.87
31.03
24.56
23.43
PBT
652.30
694.40
630.57
654.51
590.31
555.46
494.18
462.41
450.33
351.00
275.92
Tax
106.89
138.87
146.15
177.77
146.23
145.05
127.18
115.07
111.29
86.23
63.90
Tax Rate
16.39%
22.28%
23.18%
27.16%
24.77%
26.11%
26.22%
24.88%
24.71%
24.57%
23.16%
PAT
545.41
507.78
481.64
464.22
423.52
386.58
336.64
323.14
292.76
226.00
184.33
PAT before Minority Interest
554.12
484.47
484.42
476.74
444.08
410.42
357.93
347.34
339.04
264.77
212.02
Minority Interest
8.71
23.31
-2.78
-12.52
-20.56
-23.84
-21.29
-24.20
-46.28
-38.77
-27.69
PAT Margin
1.11%
1.09%
1.16%
1.13%
1.19%
1.22%
1.20%
1.34%
1.38%
1.35%
1.34%
PAT Growth
20.80%
5.43%
3.75%
9.61%
9.56%
14.83%
4.18%
10.38%
29.54%
22.61%
 
Unadjusted EPS
14.24
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.