Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Cement & Construction Materials

Rating :
65/99

BSE: 502090 | NSE: SAGCEM

642.10
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  555.00
  •  642.10
  •  545.00
  •  535.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43029
  •  259.42
  •  765.00
  •  520.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,155.23
  • 30.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,634.77
  • 0.48%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.06%
  • 23.64%
  • 7.64%
  • FII
  • DII
  • Others
  • 0.03%
  • 13.77%
  • 4.86%

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
  • 27.00
  • 34.42
  • 63.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 2.31
  • 2.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 12.30
  • 13.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
344.20
274.90
25.21%
365.84
294.88
24.06%
319.11
249.40
27.95%
257.70
235.05
9.64%
Expenses
265.58
238.46
11.37%
304.09
256.11
18.73%
288.97
217.81
32.67%
236.62
196.62
20.34%
EBITDA
78.62
36.44
115.75%
61.75
38.77
59.27%
30.14
31.59
-4.59%
21.08
38.43
-45.15%
EBIDTM
22.84%
13.26%
16.88%
13.15%
9.45%
12.67%
8.18%
16.35%
Other Income
1.45
0.54
168.52%
0.89
1.73
-48.55%
0.81
1.45
-44.14%
0.64
1.86
-65.59%
Interest
14.95
14.11
5.95%
16.53
15.37
7.55%
17.49
14.51
20.54%
15.26
14.31
6.64%
Depreciation
17.80
13.63
30.59%
17.40
14.17
22.79%
17.53
13.48
30.04%
17.14
13.34
28.49%
PBT
47.32
9.24
412.12%
28.71
10.96
161.95%
-4.07
5.05
-
-10.68
12.64
-
Tax
17.81
3.42
420.76%
9.96
6.22
60.13%
-1.10
2.04
-
-2.67
4.10
-
PAT
29.51
5.82
407.04%
18.75
4.74
295.57%
-2.97
3.01
-
-8.01
8.54
-
PATM
8.57%
2.12%
5.13%
1.61%
-0.93%
1.21%
-3.11%
3.63%
EPS
14.49
2.42
498.76%
9.19
2.32
296.12%
-1.46
1.48
-
-3.93
4.19
-

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
1,286.85
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
22.07%
17.29%
27.55%
8.02%
56.69%
56.86%
20.80%
12.65%
46.50%
37.25%
 
Cost Of Goods Sold
242.00
238.80
144.53
104.25
136.71
86.09
78.56
86.34
83.67
51.02
35.11
Gross Profit
1,044.85
978.75
893.56
709.59
616.71
394.75
227.99
167.41
141.60
102.76
76.92
GP Margin
81.19%
80.39%
86.08%
87.19%
81.85%
82.10%
74.37%
65.97%
62.86%
66.83%
68.65%
Total Expenditure
1,095.26
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
21.15
20.74
18.99
64.51
43.70
37.22
32.07
39.50
28.84
% Of Sales
-
1.93%
2.04%
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
2.76
2.71
1.78
0.95
1.03
1.70
2.00
0.43
2.70
% Of Sales
-
0.49%
0.27%
0.33%
0.24%
0.20%
0.34%
0.67%
0.89%
0.28%
2.60%
EBITDA
191.59
146.82
148.23
109.02
122.06
84.86
65.23
63.49
50.89
14.76
5.12
EBITDA Margin
14.89%
12.06%
14.28%
13.40%
16.20%
17.65%
21.28%
25.02%
22.59%
9.60%
4.57%
Other Income
3.79
5.47
10.35
4.87
5.14
5.96
0.56
0.44
0.32
0.66
11.74
Interest
64.23
63.39
59.29
62.08
41.86
30.09
16.39
4.05
2.66
4.04
6.74
Depreciation
69.87
65.70
53.62
47.59
34.72
28.66
20.69
6.26
6.21
5.82
6.02
PBT
61.28
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
5.56
4.10
Tax
24.00
9.61
19.41
8.14
6.35
11.81
9.22
20.48
11.11
0.63
1.04
Tax Rate
39.16%
41.42%
42.50%
192.89%
12.54%
36.84%
32.11%
38.19%
26.23%
11.33%
25.37%
PAT
37.28
13.59
26.26
-3.92
44.27
19.38
19.04
32.95
30.02
4.93
2.87
PAT before Minority Interest
37.32
13.59
26.26
-3.92
44.27
20.25
19.48
33.14
31.24
4.93
3.06
Minority Interest
0.04
0.00
0.00
0.00
0.00
-0.87
-0.44
-0.19
-1.22
0.00
-0.19
PAT Margin
2.90%
1.12%
2.53%
-0.48%
5.88%
4.03%
6.21%
12.98%
13.33%
3.21%
2.56%
PAT Growth
68.61%
-48.25%
-
-
128.43%
1.79%
-42.22%
9.76%
508.92%
71.78%
 
Unadjusted EPS
18.29
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
17.14
20.14
13.62
44.32
50.58
47.97
22.94
4.36
5.57
Short Term Loans & Adv.
27.28
28.91
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
149.96
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
12.02
-5.80
28.57
35.28
-11.48
-11.07
-4.84
3.28
2.42
Cash after chg. in Working capital
136.81
164.38
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
-76.74
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
56.41
70.30
53.18
52.28
57.04
29.31
9.57
11.94
22.17
Cash Conversion Cycle
11.51
7.71
-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 2.51% growth in consolidated cement production in August
    6th Sep 2019, 12:44 PM

    The company’s Standalone cement production/purchase for August, 2019 stood at 182,891 million tonnes

    Read More
  • Sagar Cements logs growth in production and sales in July
    6th Aug 2019, 16:58 PM

    The company’s Standalone cement sales for July 2019 stood at 194,943 MT up by 23.66%

    Read More
  • Sagar Cements - Quarterly Results
    24th Jul 2019, 18:04 PM

    Read More
  • Sagar Cements logs growth in production and sales in June
    5th Jul 2019, 14:29 PM

    The company’s Standalone cement production/purchase for June 2019 stood at 199,490 million tonnes (MT), up by 11.11% compared to 179,543 MT produced in June 2018

    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.