Nifty
Sensex
:
:
11486.70
38843.37
-18.25 (-0.16%)
-2.45 (-0.01%)

Cement

Rating :
55/99

BSE: 502090 | NSE: SAGCEM

524.40
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  502.85
  •  527.25
  •  497.75
  •  506.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20827
  •  107.69
  •  679.90
  •  236.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,233.63
  • 37.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,708.89
  • 0.48%
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.90%
  • 24.57%
  • 7.48%
  • FII
  • DII
  • Others
  • 2.88%
  • 12.68%
  • 1.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.69
  • 9.30
  • 4.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 8.61
  • 4.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.15
  • -9.61
  • 0.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.71
  • 33.96
  • 58.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 1.93
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.21
  • 11.86
  • 11.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
264.12
344.20
-23.27%
303.57
365.84
-17.02%
262.10
319.11
-17.87%
265.28
257.70
2.94%
Expenses
177.11
265.58
-33.31%
258.92
304.09
-14.85%
242.24
288.97
-16.17%
222.91
236.62
-5.79%
EBITDA
87.01
78.62
10.67%
44.65
61.75
-27.69%
19.86
30.14
-34.11%
42.37
21.08
101.00%
EBIDTM
32.94%
22.84%
14.01%
16.88%
7.58%
9.45%
15.97%
8.18%
Other Income
0.79
1.45
-45.52%
2.30
0.89
158.43%
0.47
0.81
-41.98%
-0.19
0.64
-
Interest
12.81
14.95
-14.31%
14.49
16.53
-12.34%
15.74
17.49
-10.01%
15.81
15.26
3.60%
Depreciation
19.95
17.80
12.08%
21.36
17.40
22.76%
20.46
17.53
16.71%
19.25
17.14
12.31%
PBT
55.04
47.32
16.31%
11.10
28.71
-61.34%
-15.87
-4.07
-
7.12
-10.68
-
Tax
19.04
17.81
6.91%
9.92
9.96
-0.40%
-6.79
-1.10
-
2.20
-2.67
-
PAT
36.00
29.51
21.99%
1.18
18.75
-93.71%
-9.08
-2.97
-
4.92
-8.01
-
PATM
13.63%
8.57%
7.11%
5.13%
-3.46%
-0.93%
1.85%
-3.11%
EPS
16.14
13.23
22.00%
0.53
8.41
-93.70%
-4.07
-1.33
-
2.21
-3.59
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
1,095.07
1,175.15
1,217.55
1,038.09
813.84
753.42
480.84
306.55
253.76
225.27
153.77
Net Sales Growth
-14.90%
-3.48%
17.29%
27.55%
8.02%
56.69%
56.86%
20.80%
12.65%
46.50%
 
Cost Of Goods Sold
4,800.70
227.28
238.80
144.53
104.25
136.71
86.09
78.56
86.34
83.67
51.02
Gross Profit
-3,705.63
947.87
978.75
893.56
709.59
616.71
394.75
227.99
167.41
141.60
102.76
GP Margin
-338.39%
80.66%
80.39%
86.08%
87.19%
81.85%
82.10%
74.37%
65.97%
62.86%
66.83%
Total Expenditure
901.18
990.66
1,070.73
889.86
704.82
631.36
395.98
241.32
190.27
174.38
139.01
Power & Fuel Cost
-
355.52
362.76
331.45
271.89
220.40
132.44
66.44
28.70
23.17
22.27
% Of Sales
-
30.25%
29.79%
31.93%
33.41%
29.25%
27.54%
21.67%
11.31%
10.29%
14.48%
Employee Cost
-
64.87
58.75
51.29
43.11
41.63
14.53
10.92
7.56
5.31
4.05
% Of Sales
-
5.52%
4.83%
4.94%
5.30%
5.53%
3.02%
3.56%
2.98%
2.36%
2.63%
Manufacturing Exp.
-
58.48
105.95
94.79
88.69
72.65
28.41
13.82
24.74
22.82
19.25
% Of Sales
-
4.98%
8.70%
9.13%
10.90%
9.64%
5.91%
4.51%
9.75%
10.13%
12.52%
General & Admin Exp.
-
22.64
23.54
21.01
20.74
18.99
64.51
43.70
37.22
32.07
39.50
% Of Sales
-
1.93%
1.93%
2.02%
2.55%
2.52%
13.42%
14.26%
14.67%
14.24%
25.69%
Selling & Distn. Exp.
-
251.94
274.93
243.89
173.43
139.20
69.05
26.85
4.01
5.34
2.49
% Of Sales
-
21.44%
22.58%
23.49%
21.31%
18.48%
14.36%
8.76%
1.58%
2.37%
1.62%
Miscellaneous Exp.
-
9.93
6.00
2.90
2.71
1.78
0.95
1.03
1.70
2.00
2.49
% Of Sales
-
0.84%
0.49%
0.28%
0.33%
0.24%
0.20%
0.34%
0.67%
0.89%
0.28%
EBITDA
193.89
184.49
146.82
148.23
109.02
122.06
84.86
65.23
63.49
50.89
14.76
EBITDA Margin
17.71%
15.70%
12.06%
14.28%
13.40%
16.20%
17.65%
21.28%
25.02%
22.59%
9.60%
Other Income
3.37
5.04
5.47
10.35
4.87
5.14
5.96
0.56
0.44
0.32
0.66
Interest
58.85
60.99
63.39
59.29
62.08
41.86
30.09
16.39
4.05
2.66
4.04
Depreciation
81.02
78.87
65.70
53.62
47.59
34.72
28.66
20.69
6.26
6.21
5.82
PBT
57.39
49.67
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
Tax
24.37
23.14
9.61
19.41
8.14
6.35
11.81
9.22
20.48
11.11
0.63
Tax Rate
42.46%
46.59%
41.42%
42.50%
192.89%
12.54%
36.84%
32.11%
38.19%
26.23%
11.33%
PAT
33.02
26.71
13.59
26.26
-3.92
44.27
19.38
19.04
32.95
30.02
4.93
PAT before Minority Interest
33.18
26.53
13.59
26.26
-3.92
44.27
20.25
19.48
33.14
31.24
4.93
Minority Interest
0.16
0.18
0.00
0.00
0.00
0.00
-0.87
-0.44
-0.19
-1.22
0.00
PAT Margin
3.02%
2.27%
1.12%
2.53%
-0.48%
5.88%
4.03%
6.21%
12.98%
13.33%
3.21%
PAT Growth
-11.43%
96.54%
-48.25%
-
-
128.43%
1.79%
-42.22%
9.76%
508.92%
 
EPS
14.81
11.98
6.09
11.78
-1.76
19.85
8.69
8.54
14.78
13.46
2.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
966.66
843.83
779.20
762.96
549.07
213.78
199.90
112.49
80.08
29.78
Share Capital
22.28
20.40
20.40
20.40
17.39
16.00
16.00
14.34
13.70
12.15
Total Reserves
922.02
766.85
758.80
742.56
531.68
197.78
183.90
97.60
65.31
17.63
Non-Current Liabilities
394.67
378.29
395.02
405.59
369.51
256.70
266.89
215.31
33.57
30.15
Secured Loans
287.24
305.82
329.72
349.67
293.46
229.62
251.01
202.25
22.95
13.79
Unsecured Loans
0.00
0.00
0.00
0.00
1.89
0.00
0.00
5.64
5.93
11.45
Long Term Provisions
9.70
7.30
3.94
2.36
25.69
0.00
0.00
0.00
0.00
0.00
Current Liabilities
502.30
506.15
364.50
340.02
328.40
88.70
73.48
52.10
28.77
17.51
Trade Payables
223.00
203.84
136.80
147.77
132.41
54.91
48.86
20.96
4.91
2.92
Other Current Liabilities
129.10
153.14
107.84
93.94
102.41
21.68
13.58
13.14
12.49
11.75
Short Term Borrowings
140.63
138.86
115.26
95.61
86.99
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
9.57
10.31
4.60
2.70
6.59
12.11
11.05
18.00
11.37
2.83
Total Liabilities
1,917.56
1,728.27
1,538.72
1,508.57
1,246.98
565.21
545.43
384.62
146.95
80.76
Net Block
1,383.95
1,244.15
1,052.55
1,000.55
957.21
378.19
382.20
109.93
57.55
55.48
Gross Block
1,893.35
1,675.99
1,419.27
1,314.45
1,224.00
497.18
472.52
179.56
121.60
113.48
Accumulated Depreciation
509.40
431.84
366.72
313.90
266.79
118.98
90.32
69.63
64.05
58.00
Non Current Assets
1,600.34
1,389.52
1,247.08
1,100.77
1,030.44
426.62
415.50
316.14
91.70
57.85
Capital Work in Progress
107.99
110.05
125.38
55.34
15.19
10.32
18.27
206.18
34.13
2.34
Non Current Investment
0.00
0.00
0.00
0.28
0.27
38.11
15.03
0.03
0.03
0.03
Long Term Loans & Adv.
105.65
31.09
67.02
41.64
54.82
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
2.75
4.23
2.13
2.96
2.95
0.00
0.00
0.00
0.00
0.00
Current Assets
317.22
338.75
291.64
407.80
216.54
138.58
129.93
68.49
55.25
22.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
115.80
145.01
94.91
110.35
90.52
49.31
42.95
8.04
7.88
8.00
Sundry Debtors
136.78
115.61
92.58
80.83
80.94
41.85
24.93
5.39
8.25
9.15
Cash & Bank
12.75
29.50
58.10
170.47
6.47
3.10
11.47
7.09
16.18
1.28
Other Current Assets
51.89
21.35
16.66
20.14
38.61
44.32
50.58
47.97
22.94
4.36
Short Term Loans & Adv.
13.30
27.28
29.39
26.01
24.99
41.79
49.93
47.62
22.75
4.16
Net Current Assets
-185.08
-167.40
-72.86
67.78
-111.86
49.88
56.45
16.38
26.48
5.28
Total Assets
1,917.56
1,728.27
1,538.72
1,508.57
1,246.98
565.20
545.43
384.63
146.95
80.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
202.05
133.00
149.93
100.99
128.88
126.10
54.30
49.40
43.99
14.50
PBT
49.67
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
Adjustment
131.66
124.34
106.69
107.87
73.28
58.76
37.08
10.83
8.98
9.79
Changes in Working Capital
30.64
-10.73
11.99
-5.80
28.57
35.28
-11.48
-11.07
-4.84
3.28
Cash after chg. in Working capital
211.97
136.81
164.35
106.29
152.47
126.10
54.30
53.38
46.50
18.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.92
-3.81
-14.42
-5.30
-23.59
0.00
0.00
0.00
0.00
0.00
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
-226.98
-186.82
-194.00
-150.63
-110.90
-39.79
-120.05
-231.22
-40.61
-2.98
Net Fixed Assets
-61.93
-214.73
-160.74
-118.86
-252.32
-16.12
-94.11
-229.68
-41.46
-3.12
Net Investments
-201.98
-9.33
-8.08
-175.41
-41.57
-23.09
-15.00
0.00
0.00
0.00
Others
36.93
37.24
-25.18
143.64
182.99
-0.58
-10.94
-1.54
0.85
0.14
Cash from Financing Activity
9.92
30.73
-76.71
208.45
-235.25
-94.68
70.13
172.73
11.52
-10.95
Net Cash Inflow / Outflow
-15.01
-23.09
-120.78
158.81
-217.27
-8.37
4.38
-9.09
14.90
0.58
Opening Cash & Equivalents
17.91
41.00
161.78
2.97
216.68
11.47
7.09
16.18
1.28
0.71
Closing Cash & Equivalent
2.90
17.91
41.00
161.78
2.97
3.10
11.47
7.09
16.18
1.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
423.83
385.91
381.96
374.00
315.74
141.83
132.58
83.18
61.41
25.70
ROA
1.46%
0.83%
1.72%
-0.28%
4.89%
3.65%
4.19%
12.47%
27.44%
5.93%
ROE
3.06%
1.74%
3.41%
-0.60%
11.62%
9.84%
12.58%
35.08%
58.57%
17.93%
ROCE
7.88%
6.63%
8.37%
5.94%
12.98%
13.90%
11.69%
26.87%
54.94%
16.54%
Fixed Asset Turnover
0.66
0.79
0.79
0.74
1.00
1.08
1.03
1.82
2.10
1.38
Receivable days
39.20
31.21
29.37
31.35
25.98
23.25
16.55
9.06
12.84
22.47
Inventory Days
40.50
35.96
34.76
38.93
29.59
32.12
27.84
10.58
11.73
19.99
Payable days
74.83
55.65
56.42
70.30
53.18
52.28
57.04
29.31
9.57
11.94
Cash Conversion Cycle
4.87
11.51
7.70
-0.01
2.40
3.08
-12.64
-9.67
15.00
30.52
Total Debt/Equity
0.52
0.65
0.61
0.64
0.79
1.07
1.26
1.86
0.37
0.85
Interest Cover
1.81
1.37
1.77
1.07
2.21
2.07
2.75
14.24
16.95
2.38

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.