Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Finance - Investment

Rating :
40/99

BSE: 532915 | NSE: RELIGARE

213.60
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  216.95
  •  217.40
  •  212.00
  •  218.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  323132
  •  695.42
  •  280.60
  •  161.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,182.72
  • 30.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,454.44
  • N/A
  • 3.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 51.89%
  • 27.68%
  • FII
  • DII
  • Others
  • 7.91%
  • 5.79%
  • 6.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 15.17
  • 23.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.18
  • -3.95
  • -7.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.33
  • -41.11
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.63
  • -1.37
  • -0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 6.88
  • 21.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,855.69
1,396.07
32.92%
1,510.58
1,165.43
29.62%
1,584.39
1,164.48
36.06%
1,284.63
950.50
35.15%
Expenses
1,832.77
1,149.40
59.45%
1,454.77
1,020.44
42.56%
1,483.00
1,117.22
32.74%
1,146.63
922.75
24.26%
EBITDA
22.92
246.67
-90.71%
55.80
144.99
-61.51%
101.38
47.25
114.56%
138.00
27.75
397.30%
EBIDTM
1.24%
17.67%
3.69%
12.44%
6.40%
4.06%
10.74%
2.92%
Other Income
18.79
64.16
-70.71%
26.66
3.18
738.36%
1.19
18.87
-93.69%
17.84
100.57
-82.26%
Interest
18.42
28.89
-36.24%
24.23
212.65
-88.61%
25.30
197.16
-87.17%
25.57
189.37
-86.50%
Depreciation
17.23
14.33
20.24%
17.50
14.13
23.85%
18.30
13.35
37.08%
18.68
14.33
30.36%
PBT
236.41
3,557.01
-93.35%
40.73
-78.61
-
58.97
-144.39
-
111.58
-75.38
-
Tax
55.45
39.93
38.87%
7.15
16.94
-57.79%
18.61
32.33
-42.44%
19.06
0.82
2,224.39%
PAT
180.96
3,517.09
-94.85%
33.58
-95.55
-
40.35
-176.72
-
92.52
-76.20
-
PATM
9.75%
251.93%
2.22%
-8.20%
2.55%
-15.18%
7.20%
-8.02%
EPS
3.80
107.61
-96.47%
0.59
-3.62
-
0.77
-6.49
-
1.94
-2.38
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,235.29
4,676.46
3,223.62
2,492.85
2,366.22
2,307.46
2,524.47
3,771.76
5,658.95
5,477.06
4,441.54
Net Sales Growth
33.33%
45.07%
29.31%
5.35%
2.55%
-8.60%
-33.07%
-33.35%
3.32%
23.31%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,234.22
1,375.53
1,099.50
Gross Profit
6,235.28
4,676.46
3,223.62
2,492.85
2,366.22
2,307.46
2,524.47
3,771.76
4,424.73
4,101.52
3,342.05
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
78.19%
74.89%
75.25%
Total Expenditure
5,917.17
4,514.26
3,615.80
2,256.43
2,352.17
3,025.05
2,842.29
1,664.87
3,279.79
3,380.01
2,688.30
Power & Fuel Cost
-
6.94
5.55
4.85
6.34
11.99
13.52
14.18
17.35
13.30
11.97
% Of Sales
-
0.15%
0.17%
0.19%
0.27%
0.52%
0.54%
0.38%
0.31%
0.24%
0.27%
Employee Cost
-
928.94
805.25
605.45
534.51
517.63
498.37
644.99
933.60
799.77
644.77
% Of Sales
-
19.86%
24.98%
24.29%
22.59%
22.43%
19.74%
17.10%
16.50%
14.60%
14.52%
Manufacturing Exp.
-
608.69
269.72
141.23
107.95
165.02
167.11
167.75
302.76
310.00
258.29
% Of Sales
-
13.02%
8.37%
5.67%
4.56%
7.15%
6.62%
4.45%
5.35%
5.66%
5.82%
General & Admin Exp.
-
587.74
453.14
307.03
369.06
331.83
325.61
331.68
365.11
353.85
260.14
% Of Sales
-
12.57%
14.06%
12.32%
15.60%
14.38%
12.90%
8.79%
6.45%
6.46%
5.86%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
2,388.89
2,087.69
1,202.72
1,340.65
2,010.57
1,851.20
520.44
444.10
540.85
0.00
% Of Sales
-
51.08%
64.76%
48.25%
56.66%
87.13%
73.33%
13.80%
7.85%
9.87%
9.58%
EBITDA
318.10
162.20
-392.18
236.42
14.05
-717.59
-317.82
2,106.89
2,379.16
2,097.05
1,753.24
EBITDA Margin
5.10%
3.47%
-12.17%
9.48%
0.59%
-31.10%
-12.59%
55.86%
42.04%
38.29%
39.47%
Other Income
64.48
504.29
164.91
58.04
42.12
93.95
211.36
69.26
70.85
82.81
127.90
Interest
93.52
641.12
750.29
732.99
855.31
854.08
1,270.68
1,839.67
1,879.05
1,657.75
1,583.98
Depreciation
71.71
56.15
53.40
58.84
60.84
25.73
30.06
30.97
35.86
36.91
34.06
PBT
447.69
-30.78
-1,030.96
-497.38
-859.98
-1,503.44
-1,407.20
305.52
535.10
485.21
263.10
Tax
100.27
90.02
507.46
-19.64
7.86
-2.58
-226.92
-13.04
221.52
164.22
155.86
Tax Rate
22.40%
2.76%
-49.22%
3.95%
-0.76%
0.17%
16.13%
9.56%
78.61%
33.85%
85.40%
PAT
347.41
3,081.69
-1,543.86
-508.46
-932.33
-1,287.08
-1,044.78
-174.08
-48.23
153.47
-69.65
PAT before Minority Interest
232.90
3,168.62
-1,538.51
-477.82
-1,037.84
-1,500.86
-1,180.28
-123.36
60.29
320.99
26.64
Minority Interest
-114.51
-86.93
-5.35
-30.64
105.51
213.78
135.50
-50.72
-108.52
-167.52
-96.29
PAT Margin
5.57%
65.90%
-47.89%
-20.40%
-39.40%
-55.78%
-41.39%
-4.62%
-0.85%
2.80%
-1.57%
PAT Growth
-89.04%
-
-
-
-
-
-
-
-
-
 
EPS
10.54
93.47
-46.83
-15.42
-28.28
-39.04
-31.69
-5.28
-1.46
4.65
-2.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,057.69
-982.27
-47.09
101.02
833.05
1,836.53
2,753.39
3,862.86
3,908.81
3,187.72
Share Capital
323.56
318.81
259.41
258.13
216.94
178.46
204.83
203.33
203.33
205.71
Total Reserves
1,731.80
-1,305.47
-328.50
-190.15
508.10
1,658.08
2,546.86
3,659.44
3,705.39
2,981.93
Non-Current Liabilities
2,774.29
5,453.95
4,491.82
475.79
834.07
731.83
10,521.21
14,074.71
11,324.60
9,597.26
Secured Loans
164.63
3,520.24
3,659.22
0.00
0.00
0.00
8,346.58
11,170.51
8,222.12
6,031.38
Unsecured Loans
80.00
219.43
218.61
0.00
0.00
0.00
570.00
687.80
466.20
591.05
Long Term Provisions
2,197.11
1,537.14
1,088.61
22.99
560.05
1,248.62
1,845.61
2,279.76
1,968.43
2,397.14
Current Liabilities
2,583.86
4,385.99
3,378.31
6,940.50
7,707.36
11,607.31
8,253.36
10,303.59
10,859.76
8,826.73
Trade Payables
628.13
582.66
460.18
456.59
425.38
379.31
314.07
254.03
186.02
187.13
Other Current Liabilities
1,452.05
2,707.17
1,901.08
1,127.60
565.43
1,268.51
5,264.69
5,849.93
5,571.19
4,770.36
Short Term Borrowings
484.84
1,096.16
1,011.93
5,356.31
6,716.55
9,944.87
2,158.67
4,013.86
4,320.33
3,754.36
Short Term Provisions
18.84
0.00
5.13
0.00
0.00
14.61
515.94
185.77
782.22
114.88
Total Liabilities
8,035.61
9,307.83
8,167.95
7,610.59
9,593.67
14,594.10
22,022.31
28,426.56
26,312.73
21,837.25
Net Block
196.09
126.92
116.84
174.97
82.78
79.68
102.94
1,784.91
2,128.26
1,980.90
Gross Block
394.69
325.39
277.25
296.33
145.97
117.78
307.26
2,506.29
2,411.28
2,234.61
Accumulated Depreciation
198.60
198.46
160.41
121.36
63.20
38.10
204.32
721.38
283.02
253.71
Non Current Assets
649.26
602.91
666.89
707.53
1,261.01
2,030.09
12,806.76
18,930.84
15,350.85
12,649.48
Capital Work in Progress
5.34
2.22
12.20
13.24
13.86
11.19
11.91
4.11
3.90
11.77
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
1,145.86
1,774.77
2,143.65
1,940.00
Long Term Loans & Adv.
329.93
329.34
361.17
503.58
1,142.75
1,905.16
11,414.51
1,305.94
471.38
928.46
Other Non Current Assets
117.90
144.42
176.68
15.74
21.63
34.07
131.54
201.94
761.13
929.89
Current Assets
7,386.34
8,704.92
7,501.07
6,903.06
8,332.65
12,564.01
9,215.56
9,495.73
10,961.88
9,187.77
Current Investments
5,093.79
3,835.58
3,189.94
2,023.06
1,437.75
1,197.17
837.17
924.92
2,218.98
1,404.48
Inventories
0.33
0.54
0.50
0.47
0.10
0.04
0.77
57.75
62.67
54.90
Sundry Debtors
175.45
184.54
192.28
93.80
346.30
307.52
612.00
463.84
588.67
474.82
Cash & Bank
811.59
2,415.03
727.47
1,460.81
1,293.11
1,744.69
2,021.51
1,717.36
1,575.52
1,749.00
Other Current Assets
1,305.18
917.02
920.78
98.78
5,255.40
9,314.58
5,744.12
6,331.86
6,516.05
5,504.56
Short Term Loans & Adv.
906.74
1,352.21
2,470.10
3,226.15
5,145.93
9,219.92
5,402.15
5,587.15
6,261.28
5,213.30
Net Current Assets
4,802.48
4,318.94
4,122.75
-37.44
625.30
956.70
962.20
-807.86
102.12
361.04
Total Assets
8,035.60
9,307.83
8,167.96
7,610.59
9,593.66
14,594.10
22,022.32
28,426.57
26,312.73
21,837.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,505.96
1,596.01
1,373.12
2,432.80
3,554.71
5,802.05
5,870.59
-2,154.01
-705.68
1,634.35
PBT
3,258.63
-1,031.05
-497.46
-1,030.12
-1,503.53
-1,407.43
-136.40
281.81
485.21
182.50
Adjustment
-3,205.63
947.41
682.45
1,097.80
2,116.01
2,581.09
2,266.42
1,956.78
1,475.23
1,548.56
Changes in Working Capital
1,519.77
1,637.33
1,194.93
2,323.80
2,967.73
4,708.39
3,747.19
-4,285.34
-2,604.83
-71.60
Cash after chg. in Working capital
1,572.77
1,553.69
1,379.93
2,391.49
3,580.20
5,882.06
5,877.21
-2,046.75
-644.40
1,659.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-66.81
42.31
-6.81
41.31
-25.50
-80.00
-6.62
-107.26
-61.28
-25.11
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
-938.79
-689.04
-1,181.29
-435.74
-30.85
-457.10
2,317.82
514.89
-616.94
-408.16
Net Fixed Assets
-3.41
-12.51
-2.49
-1.37
-0.04
14.31
0.05
0.39
0.00
0.96
Net Investments
18.94
-324.53
106.46
45.85
9.39
1,818.07
398.67
980.71
-240.29
-181.73
Others
-954.32
-352.00
-1,285.26
-480.22
-40.20
-2,289.48
1,919.10
-466.21
-376.65
-227.39
Cash from Financing Activity
-2,078.83
559.04
-313.56
-1,743.44
-3,819.06
-6,454.99
-7,696.01
1,853.05
1,093.91
-1,400.29
Net Cash Inflow / Outflow
-1,511.66
1,466.00
-121.74
253.62
-295.20
-1,110.04
492.40
213.92
-228.71
-174.10
Opening Cash & Equivalents
1,716.67
250.65
372.40
118.73
413.93
1,523.96
1,222.33
1,024.50
1,248.40
1,417.34
Closing Cash & Equivalent
205.15
1,716.67
250.65
372.40
118.73
413.93
1,546.10
1,222.33
1,024.50
1,248.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
63.52
-30.95
-2.66
2.63
33.42
102.91
152.81
215.20
217.78
209.32
ROA
36.54%
-17.61%
-6.06%
-12.06%
-12.41%
-6.45%
-0.49%
0.22%
1.33%
0.12%
ROE
592.99%
0.00%
0.00%
-261.74%
-117.18%
-51.75%
-3.76%
1.56%
9.15%
0.85%
ROCE
117.45%
-6.46%
4.57%
-2.69%
-6.72%
-0.93%
8.16%
9.72%
11.40%
10.47%
Fixed Asset Turnover
12.99
10.70
8.69
10.70
17.50
11.88
2.68
2.30
2.36
2.07
Receivable days
14.05
21.33
20.94
33.94
51.71
66.47
52.06
33.94
35.44
39.21
Inventory Days
0.03
0.06
0.07
0.04
0.01
0.06
2.83
3.88
3.92
21.96
Payable days
0.00
0.00
0.00
226.10
203.00
177.50
120.67
31.85
26.75
31.63
Cash Conversion Cycle
14.08
21.39
21.01
-192.11
-151.28
-110.97
-65.79
5.98
12.60
29.54
Total Debt/Equity
0.35
-4.90
-70.78
78.79
9.26
5.42
5.43
5.24
4.21
4.40
Interest Cover
6.08
-0.37
0.32
-0.20
-0.76
-0.11
0.93
1.15
1.29
1.12

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.