Nifty
Sensex
:
:
10607.35
36033.06
-195.35 (-1.81%)
-660.63 (-1.80%)

Cement

Rating :
47/99

BSE: 502090 | NSE: SAGCEM

383.00
14-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  403.00
  •  404.20
  •  381.00
  •  394.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24292
  •  94.95
  •  722.00
  •  236.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 875.30
  • 32.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,354.84
  • 0.64%
  • 0.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.79%
  • 25.04%
  • 7.12%
  • FII
  • DII
  • Others
  • 3.04%
  • 12.68%
  • 1.33%

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
  • 27.91
  • 34.21
  • 63.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 2.02
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 11.95
  • 11.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
303.57
365.84
-17.02%
262.10
319.11
-17.87%
265.28
257.70
2.94%
344.20
274.90
25.21%
Expenses
258.92
304.09
-14.85%
242.24
288.97
-16.17%
222.91
236.62
-5.79%
265.58
238.46
11.37%
EBITDA
44.65
61.75
-27.69%
19.86
30.14
-34.11%
42.37
21.08
101.00%
78.62
36.44
115.75%
EBIDTM
14.71%
16.88%
7.58%
9.45%
15.97%
8.18%
22.84%
13.26%
Other Income
2.30
0.89
158.43%
0.47
0.81
-41.98%
-0.19
0.64
-
1.45
0.54
168.52%
Interest
14.49
16.53
-12.34%
15.74
17.49
-10.01%
15.81
15.26
3.60%
14.95
14.11
5.95%
Depreciation
21.36
17.40
22.76%
20.46
17.53
16.71%
19.25
17.14
12.31%
17.80
13.63
30.59%
PBT
11.10
28.71
-61.34%
-15.87
-4.07
-
7.12
-10.68
-
47.32
9.24
412.12%
Tax
9.92
9.96
-0.40%
-6.79
-1.10
-
2.20
-2.67
-
17.81
3.42
420.76%
PAT
1.18
18.75
-93.71%
-9.08
-2.97
-
4.92
-8.01
-
29.51
5.82
407.04%
PATM
0.39%
5.13%
-3.46%
-0.93%
1.85%
-3.11%
8.57%
2.12%
EPS
0.53
8.41
-93.70%
-4.07
-1.33
-
2.21
-3.59
-
13.23
2.61
406.90%

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
1,175.15
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
-3.48%
17.29%
27.55%
8.02%
56.69%
56.86%
20.80%
12.65%
46.50%
37.25%
 
Cost Of Goods Sold
227.28
238.80
144.53
104.25
136.71
86.09
78.56
86.34
83.67
51.02
35.11
Gross Profit
947.87
978.75
893.56
709.59
616.71
394.75
227.99
167.41
141.60
102.76
76.92
GP Margin
80.66%
80.39%
86.08%
87.19%
81.85%
82.10%
74.37%
65.97%
62.86%
66.83%
68.65%
Total Expenditure
989.65
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
185.50
146.82
148.23
109.02
122.06
84.86
65.23
63.49
50.89
14.76
5.12
EBITDA Margin
15.79%
12.06%
14.28%
13.40%
16.20%
17.65%
21.28%
25.02%
22.59%
9.60%
4.57%
Other Income
4.03
5.47
10.35
4.87
5.14
5.96
0.56
0.44
0.32
0.66
11.74
Interest
60.99
63.39
59.29
62.08
41.86
30.09
16.39
4.05
2.66
4.04
6.74
Depreciation
78.87
65.70
53.62
47.59
34.72
28.66
20.69
6.26
6.21
5.82
6.02
PBT
49.67
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
4.10
Tax
23.14
9.61
19.41
8.14
6.35
11.81
9.22
20.48
11.11
0.63
1.04
Tax Rate
46.59%
41.42%
42.50%
192.89%
12.54%
36.84%
32.11%
38.19%
26.23%
11.33%
25.37%
PAT
26.53
13.59
26.26
-3.92
44.27
19.38
19.04
32.95
30.02
4.93
2.87
PAT before Minority Interest
26.71
13.59
26.26
-3.92
44.27
20.25
19.48
33.14
31.24
4.93
3.06
Minority Interest
0.18
0.00
0.00
0.00
0.00
-0.87
-0.44
-0.19
-1.22
0.00
-0.19
PAT Margin
2.26%
1.12%
2.53%
-0.48%
5.88%
4.03%
6.21%
12.98%
13.33%
3.21%
2.56%
PAT Growth
95.22%
-48.25%
-
-
128.43%
1.79%
-42.22%
9.76%
508.92%
71.78%
 
EPS
11.90
6.09
11.78
-1.76
19.85
8.69
8.54
14.78
13.46
2.21
1.29

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 28% fall in consolidated cement production in March
    11th Apr 2020, 10:16 AM

    The company’s standalone cement sales for March, 2020 stood at 166,956 MT down by 31.76% compared to 244,662 MT sold in March 2019

    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.