Nifty
Sensex
:
:
15772.70
52478.09
-96.55 (-0.61%)
-294.96 (-0.56%)

Cement

Rating :
68/99

BSE: 502090 | NSE: SAGCEM

1034.80
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  980.20
  •  1034.80
  •  960.00
  •  862.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  551726
  •  5580.85
  •  1034.80
  •  330.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,425.55
  • 13.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,900.81
  • 0.24%
  • 2.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.28%
  • 26.52%
  • 6.75%
  • FII
  • DII
  • Others
  • 3.24%
  • 11.75%
  • 1.46%

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
  • 29.20
  • 30.95
  • 24.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 1.73
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.25
  • 11.37
  • 9.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
417.65
303.57
37.58%
363.67
262.10
38.75%
325.88
265.28
22.84%
264.12
344.20
-23.27%
Expenses
313.40
258.92
21.04%
259.26
242.24
7.03%
221.11
222.91
-0.81%
177.11
265.58
-33.31%
EBITDA
104.25
44.65
133.48%
104.41
19.86
425.73%
104.77
42.37
147.27%
87.01
78.62
10.67%
EBIDTM
24.96%
14.71%
28.71%
7.58%
32.15%
15.97%
32.94%
22.84%
Other Income
1.71
2.30
-25.65%
1.99
0.47
323.40%
3.29
-0.19
-
0.79
1.45
-45.52%
Interest
10.84
14.49
-25.19%
11.26
15.74
-28.46%
11.65
15.81
-26.31%
12.81
14.95
-14.31%
Depreciation
20.02
21.36
-6.27%
20.34
20.46
-0.59%
20.24
19.25
5.14%
19.95
17.80
12.08%
PBT
75.10
11.10
576.58%
74.80
-15.87
-
76.17
7.12
969.80%
55.04
47.32
16.31%
Tax
25.26
9.92
154.64%
25.21
-6.79
-
26.00
2.20
1,081.82%
19.04
17.81
6.91%
PAT
49.84
1.18
4,123.73%
49.59
-9.08
-
50.17
4.92
919.72%
36.00
29.51
21.99%
PATM
11.93%
0.39%
13.64%
-3.46%
15.40%
1.85%
13.63%
8.57%
EPS
21.26
0.58
3,565.52%
21.14
-4.45
-
21.39
2.25
850.67%
15.37
14.49
6.07%

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
1,371.32
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
16.69%
-3.48%
17.29%
27.55%
8.02%
56.69%
56.86%
20.80%
12.65%
46.50%
 
Cost Of Goods Sold
239.74
227.28
238.80
144.53
104.25
136.71
86.09
78.56
86.34
83.67
51.02
Gross Profit
1,131.58
947.87
978.75
893.56
709.59
616.71
394.75
227.99
167.41
141.60
102.76
GP Margin
82.52%
80.66%
80.39%
86.08%
87.19%
81.85%
82.10%
74.37%
65.97%
62.86%
66.83%
Total Expenditure
970.88
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
416.67
331.45
271.89
220.40
132.44
66.44
28.70
23.17
22.27
% Of Sales
-
30.25%
34.22%
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
52.04
94.79
88.69
72.65
28.41
13.82
24.74
22.82
19.25
% Of Sales
-
4.98%
4.27%
9.13%
10.90%
9.64%
5.91%
4.51%
9.75%
10.13%
12.52%
General & Admin Exp.
-
22.64
23.71
21.01
20.74
18.99
64.51
43.70
37.22
32.07
39.50
% Of Sales
-
1.93%
1.95%
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
5.83
2.90
2.71
1.78
0.95
1.03
1.70
2.00
2.49
% Of Sales
-
0.84%
0.48%
0.28%
0.33%
0.24%
0.20%
0.34%
0.67%
0.89%
0.28%
EBITDA
400.44
184.49
146.82
148.23
109.02
122.06
84.86
65.23
63.49
50.89
14.76
EBITDA Margin
29.20%
15.70%
12.06%
14.28%
13.40%
16.20%
17.65%
21.28%
25.02%
22.59%
9.60%
Other Income
7.78
5.04
5.47
10.35
4.87
5.14
5.96
0.56
0.44
0.32
0.66
Interest
46.56
60.99
63.39
59.29
62.08
41.86
30.09
16.39
4.05
2.66
4.04
Depreciation
80.55
78.87
65.70
53.62
47.59
34.72
28.66
20.69
6.26
6.21
5.82
PBT
281.11
49.67
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
Tax
95.51
23.14
9.61
19.41
8.14
6.35
11.81
9.22
20.48
11.11
0.63
Tax Rate
33.98%
46.59%
41.42%
42.50%
192.89%
12.54%
36.84%
32.11%
38.19%
26.23%
11.33%
PAT
185.60
26.71
13.59
26.26
-3.92
44.27
19.38
19.04
32.95
30.02
4.93
PAT before Minority Interest
186.02
26.53
13.59
26.26
-3.92
44.27
20.25
19.48
33.14
31.24
4.93
Minority Interest
0.42
0.18
0.00
0.00
0.00
0.00
-0.87
-0.44
-0.19
-1.22
0.00
PAT Margin
13.53%
2.27%
1.12%
2.53%
-0.48%
5.88%
4.03%
6.21%
12.98%
13.33%
3.21%
PAT Growth
599.59%
96.54%
-48.25%
-
-
128.43%
1.79%
-42.22%
9.76%
508.92%
 
EPS
78.98
11.37
5.78
11.17
-1.67
18.84
8.25
8.10
14.02
12.77
2.10

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
11.52
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

News Update:


  • Sagar Cements gets nod to merge one of wholly-owned subsidiary with itself
    27th Apr 2021, 11:37 AM

    Sagar Cements (R) (SCRL) was incorporated in the State of Karnataka as a public company on August 30, 2007 under the name BMM Cements

    Read More
  • Sagar Cements planning to merge one of wholly-owned subsidiary with itself
    19th Apr 2021, 10:32 AM

    The meeting of the Board of Directors of the Company to be held on April 26, 2021 to consider the same

    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.