Nifty
Sensex
:
:
8795.45
30121.71
711.65 (8.80%)
2530.76 (9.17%)

Cement & Construction Materials

Rating :
44/99

BSE: 502090 | NSE: SAGCEM

282.20
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  283.00
  •  300.30
  •  281.05
  •  284.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5794
  •  16.66
  •  722.00
  •  236.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 620.64
  • 14.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,100.18
  • 0.88%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.06%
  • 25.42%
  • 7.28%
  • FII
  • DII
  • Others
  • 3.05%
  • 12.84%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.74
  • 10.48
  • 14.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 10.23
  • 6.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.49
  • -38.26
  • 28.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.53
  • 34.52
  • 63.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.15
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.15
  • 12.16
  • 12.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
262.10
319.11
-17.87%
265.28
257.70
2.94%
344.20
274.90
25.21%
365.84
294.88
24.06%
Expenses
242.24
288.97
-16.17%
222.91
236.62
-5.79%
265.58
238.46
11.37%
304.09
256.11
18.73%
EBITDA
19.86
30.14
-34.11%
42.37
21.08
101.00%
78.62
36.44
115.75%
61.75
38.77
59.27%
EBIDTM
7.58%
9.45%
15.97%
8.18%
22.84%
13.26%
16.88%
13.15%
Other Income
0.47
0.81
-41.98%
-0.19
0.64
-
1.45
0.54
168.52%
0.89
1.73
-48.55%
Interest
15.74
17.49
-10.01%
15.81
15.26
3.60%
14.95
14.11
5.95%
16.53
15.37
7.55%
Depreciation
20.46
17.53
16.71%
19.25
17.14
12.31%
17.80
13.63
30.59%
17.40
14.17
22.79%
PBT
-15.87
-4.07
-
7.12
-10.68
-
47.32
9.24
412.12%
28.71
10.96
161.95%
Tax
-6.79
-1.10
-
2.20
-2.67
-
17.81
3.42
420.76%
9.96
6.22
60.13%
PAT
-9.08
-2.97
-
4.92
-8.01
-
29.51
5.82
407.04%
18.75
4.74
295.57%
PATM
-3.46%
-0.93%
1.85%
-3.11%
8.57%
2.12%
5.13%
1.61%
EPS
-4.45
-1.46
-
2.25
-3.93
-
14.49
2.85
408.42%
9.19
2.32
296.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
1,237.42
1,217.55
1,038.09
813.84
753.42
480.84
306.55
253.76
225.27
153.77
112.04
Net Sales Growth
7.92%
17.29%
27.55%
8.02%
56.69%
56.86%
20.80%
12.65%
46.50%
37.25%
 
Cost Of Goods Sold
241.43
238.80
144.53
104.25
136.71
86.09
78.56
86.34
83.67
51.02
35.11
Gross Profit
995.99
978.75
893.56
709.59
616.71
394.75
227.99
167.41
141.60
102.76
76.92
GP Margin
80.49%
80.39%
86.08%
87.19%
81.85%
82.10%
74.37%
65.97%
62.86%
66.83%
68.65%
Total Expenditure
1,034.82
1,070.73
889.86
704.82
631.36
395.98
241.32
190.27
174.38
139.01
106.92
Power & Fuel Cost
-
362.76
331.45
271.89
220.40
132.44
66.44
28.70
23.17
22.27
20.32
% Of Sales
-
29.79%
31.93%
33.41%
29.25%
27.54%
21.67%
11.31%
10.29%
14.48%
18.14%
Employee Cost
-
58.75
51.29
43.11
41.63
14.53
10.92
7.56
5.31
4.05
4.23
% Of Sales
-
4.83%
4.94%
5.30%
5.53%
3.02%
3.56%
2.98%
2.36%
2.63%
3.78%
Manufacturing Exp.
-
105.95
94.79
88.69
72.65
28.41
13.82
24.74
22.82
19.25
12.79
% Of Sales
-
8.70%
9.13%
10.90%
9.64%
5.91%
4.51%
9.75%
10.13%
12.52%
11.42%
General & Admin Exp.
-
23.54
21.01
20.74
18.99
64.51
43.70
37.22
32.07
39.50
28.84
% Of Sales
-
1.93%
2.02%
2.55%
2.52%
13.42%
14.26%
14.67%
14.24%
25.69%
25.74%
Selling & Distn. Exp.
-
274.93
243.89
173.43
139.20
69.05
26.85
4.01
5.34
2.49
2.70
% Of Sales
-
22.58%
23.49%
21.31%
18.48%
14.36%
8.76%
1.58%
2.37%
1.62%
2.41%
Miscellaneous Exp.
-
6.00
2.90
2.71
1.78
0.95
1.03
1.70
2.00
0.43
2.70
% Of Sales
-
0.49%
0.28%
0.33%
0.24%
0.20%
0.34%
0.67%
0.89%
0.28%
2.60%
EBITDA
202.60
146.82
148.23
109.02
122.06
84.86
65.23
63.49
50.89
14.76
5.12
EBITDA Margin
16.37%
12.06%
14.28%
13.40%
16.20%
17.65%
21.28%
25.02%
22.59%
9.60%
4.57%
Other Income
2.62
5.47
10.35
4.87
5.14
5.96
0.56
0.44
0.32
0.66
11.74
Interest
63.03
63.39
59.29
62.08
41.86
30.09
16.39
4.05
2.66
4.04
6.74
Depreciation
74.91
65.70
53.62
47.59
34.72
28.66
20.69
6.26
6.21
5.82
6.02
PBT
67.28
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
4.10
Tax
23.18
9.61
19.41
8.14
6.35
11.81
9.22
20.48
11.11
0.63
1.04
Tax Rate
34.45%
41.42%
42.50%
192.89%
12.54%
36.84%
32.11%
38.19%
26.23%
11.33%
25.37%
PAT
44.10
13.59
26.26
-3.92
44.27
19.38
19.04
32.95
30.02
4.93
2.87
PAT before Minority Interest
44.17
13.59
26.26
-3.92
44.27
20.25
19.48
33.14
31.24
4.93
3.06
Minority Interest
0.07
0.00
0.00
0.00
0.00
-0.87
-0.44
-0.19
-1.22
0.00
-0.19
PAT Margin
3.56%
1.12%
2.53%
-0.48%
5.88%
4.03%
6.21%
12.98%
13.33%
3.21%
2.56%
PAT Growth
10,600.00%
-48.25%
-
-
128.43%
1.79%
-42.22%
9.76%
508.92%
71.78%
 
Unadjusted EPS
21.48
6.66
12.87
-2.19
25.46
12.92
13.29
24.85
24.59
4.42
2.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
843.83
779.20
762.96
549.07
213.78
199.90
112.49
80.08
29.78
27.59
Share Capital
20.40
20.40
20.40
17.39
16.00
16.00
14.34
13.70
12.15
12.15
Total Reserves
766.85
758.80
742.56
531.68
197.78
183.90
97.60
65.31
17.63
15.43
Non-Current Liabilities
378.29
395.02
405.59
369.51
256.70
266.89
215.31
33.57
30.15
38.65
Secured Loans
305.82
329.72
349.67
293.46
229.62
251.01
202.25
22.95
13.79
21.55
Unsecured Loans
0.00
0.00
0.00
1.89
0.00
0.00
5.64
5.93
11.45
12.28
Long Term Provisions
7.30
3.94
2.36
25.69
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
506.15
364.50
340.02
328.40
88.70
73.48
52.10
28.77
17.51
16.64
Trade Payables
203.84
136.80
147.77
132.41
54.91
48.86
20.96
4.91
2.92
4.04
Other Current Liabilities
153.14
107.84
93.94
102.41
21.68
13.58
13.14
12.49
11.75
10.17
Short Term Borrowings
138.86
115.26
95.61
86.99
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
10.31
4.60
2.70
6.59
12.11
11.05
18.00
11.37
2.83
2.43
Total Liabilities
1,728.27
1,538.72
1,508.57
1,246.98
565.21
545.43
384.62
146.95
80.76
85.64
Net Block
1,244.15
1,052.55
1,000.55
957.21
378.19
382.20
109.93
57.55
55.48
57.01
Gross Block
1,675.99
1,419.27
1,314.45
1,224.00
497.18
472.52
179.56
121.60
113.48
109.28
Accumulated Depreciation
431.84
366.72
313.90
266.79
118.98
90.32
69.63
64.05
58.00
52.27
Non Current Assets
1,389.52
1,247.08
1,100.77
1,030.44
426.62
415.50
316.14
91.70
57.85
60.50
Capital Work in Progress
110.05
125.38
55.34
15.19
10.32
18.27
206.18
34.13
2.34
3.47
Non Current Investment
0.00
0.00
0.28
0.27
38.11
15.03
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
31.09
67.02
41.64
54.82
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
4.23
2.13
2.96
2.95
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
338.75
291.64
407.80
216.54
138.58
129.93
68.49
55.25
22.79
24.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
145.01
94.91
110.35
90.52
49.31
42.95
8.04
7.88
8.00
8.84
Sundry Debtors
115.61
92.58
80.83
80.94
41.85
24.93
5.39
8.25
9.15
9.79
Cash & Bank
29.50
58.10
170.47
6.47
3.10
11.47
7.09
16.18
1.28
0.71
Other Current Assets
48.63
16.66
20.14
13.62
44.32
50.58
47.97
22.94
4.36
5.57
Short Term Loans & Adv.
27.28
29.39
26.01
24.99
41.79
49.93
47.62
22.75
4.16
5.42
Net Current Assets
-167.40
-72.86
67.78
-111.86
49.88
56.45
16.38
26.48
5.28
8.26
Total Assets
1,728.27
1,538.72
1,508.57
1,246.98
565.20
545.43
384.63
146.95
80.75
85.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
133.00
149.93
100.99
128.88
126.10
54.30
49.40
43.99
14.50
11.87
PBT
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
4.10
Adjustment
124.34
106.69
107.87
73.28
58.76
37.08
10.83
8.98
9.79
14.26
Changes in Working Capital
-10.73
11.99
-5.80
28.57
35.28
-11.48
-11.07
-4.84
3.28
2.42
Cash after chg. in Working capital
136.81
164.35
106.29
152.47
126.10
54.30
53.38
46.50
18.64
20.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.81
-14.42
-5.30
-23.59
0.00
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
-186.82
-194.00
-150.63
-110.90
-39.79
-120.05
-231.22
-40.61
-2.98
16.20
Net Fixed Assets
-214.73
-160.74
-118.86
-252.32
-16.12
-94.11
-229.68
-41.46
-3.12
Net Investments
-9.33
-8.08
-175.41
-41.57
-23.09
-15.00
0.00
0.00
0.00
Others
37.24
-25.18
143.64
182.99
-0.58
-10.94
-1.54
0.85
0.14
Cash from Financing Activity
30.73
-76.71
208.45
-235.25
-94.68
70.13
172.73
11.52
-10.95
-30.29
Net Cash Inflow / Outflow
-23.09
-120.78
158.81
-217.27
-8.37
4.38
-9.09
14.90
0.58
-2.22
Opening Cash & Equivalents
41.00
161.78
2.97
216.68
11.47
7.09
16.18
1.28
0.71
2.93
Closing Cash & Equivalent
17.91
41.00
161.78
2.97
3.10
11.47
7.09
16.18
1.28
0.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
385.91
381.96
374.00
315.74
141.83
132.58
83.18
61.41
25.70
23.64
ROA
0.83%
1.72%
-0.28%
4.89%
3.65%
4.19%
12.47%
27.44%
5.93%
3.07%
ROE
1.74%
3.41%
-0.60%
11.62%
9.84%
12.58%
35.08%
58.57%
17.93%
11.84%
ROCE
6.63%
8.37%
5.94%
12.98%
13.90%
11.69%
26.87%
54.94%
16.54%
14.02%
Fixed Asset Turnover
0.79
0.79
0.74
1.00
1.08
1.03
1.82
2.10
1.38
0.92
Receivable days
31.21
29.37
31.35
25.98
23.25
16.55
9.06
12.84
22.47
33.68
Inventory Days
35.96
34.76
38.93
29.59
32.12
27.84
10.58
11.73
19.99
30.10
Payable days
55.65
56.42
70.30
53.18
52.28
57.04
29.31
9.57
11.94
22.17
Cash Conversion Cycle
11.51
7.70
-0.01
2.40
3.08
-12.64
-9.67
15.00
30.52
41.61
Total Debt/Equity
0.65
0.61
0.64
0.79
1.07
1.26
1.86
0.37
0.85
1.24
Interest Cover
1.37
1.77
1.07
2.21
2.07
2.75
14.24
16.95
2.38
1.61

News Update:


  • Sagar Cements logs 3.59% fall in consolidated cement production in February
    5th Mar 2020, 16:53 PM

    The company’s consolidated cement sales for February 2020 stood at 294,518 MT

    Read More
  • Sagar Cements logs 4.66% rise in consolidated cement production in January
    6th Feb 2020, 09:25 AM

    The company’s consolidated cement sales for January 2020 stood at 315,309 MT, down by 1.59% compared to 320,410 MT sold in January 2019

    Read More
  • Sagar Cements - Quarterly Results
    28th Jan 2020, 19:28 PM

    Read More
  • Sagar Cements logs 7.56% fall in consolidated cement production in December
    8th Jan 2020, 12:43 PM

    The company’s consolidated cement sales for December 2019 stood at 312,132 MT, down by 4.33%

    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.