Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Cement

Rating :
70/99

BSE: 502090 | NSE: SAGCEM

287.30
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  285.80
  •  290.00
  •  277.00
  •  281.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  102900
  •  291.96
  •  317.00
  •  100.72

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,385.76
  • 16.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,938.05
  • 0.09%
  • 2.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.28%
  • 26.46%
  • 7.12%
  • FII
  • DII
  • Others
  • 3.05%
  • 11.52%
  • 1.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.94
  • 11.00
  • 4.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 29.47
  • 21.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.89
  • 66.94
  • 139.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.20
  • 30.27
  • 21.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 1.76
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 11.16
  • 8.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
392.57
264.12
48.63%
417.65
303.57
37.58%
363.67
262.10
38.75%
325.88
265.28
22.84%
Expenses
285.46
177.11
61.18%
313.40
258.92
21.04%
259.26
242.24
7.03%
221.11
222.91
-0.81%
EBITDA
107.11
87.01
23.10%
104.25
44.65
133.48%
104.41
19.86
425.73%
104.77
42.37
147.27%
EBIDTM
27.28%
32.94%
24.96%
14.71%
28.71%
7.58%
32.15%
15.97%
Other Income
4.76
0.79
502.53%
1.71
2.30
-25.65%
1.99
0.47
323.40%
3.29
-0.19
-
Interest
15.57
12.81
21.55%
10.84
14.49
-25.19%
11.26
15.74
-28.46%
11.65
15.81
-26.31%
Depreciation
19.41
19.95
-2.71%
20.02
21.36
-6.27%
20.34
20.46
-0.59%
20.24
19.25
5.14%
PBT
76.89
55.04
39.70%
75.10
11.10
576.58%
74.80
-15.87
-
76.17
7.12
969.80%
Tax
26.80
19.04
40.76%
25.26
9.92
154.64%
25.21
-6.79
-
26.00
2.20
1,081.82%
PAT
50.09
36.00
39.14%
49.84
1.18
4,123.73%
49.59
-9.08
-
50.17
4.92
919.72%
PATM
12.76%
13.63%
11.93%
0.39%
13.64%
-3.46%
15.40%
1.85%
EPS
4.38
3.07
42.67%
4.25
0.12
3,441.67%
4.23
-0.89
-
4.28
2.25
90.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
1,499.77
1,371.32
1,175.15
1,217.55
1,038.09
813.84
753.42
480.84
306.55
253.76
225.27
Net Sales Growth
36.96%
16.69%
-3.48%
17.29%
27.55%
8.02%
56.69%
56.86%
20.80%
12.65%
 
Cost Of Goods Sold
242.75
239.74
227.28
238.80
144.53
104.25
136.71
86.09
78.56
86.34
83.67
Gross Profit
1,257.02
1,131.58
947.87
978.75
893.56
709.59
616.71
394.75
227.99
167.41
141.60
GP Margin
83.81%
82.52%
80.66%
80.39%
86.08%
87.19%
81.85%
82.10%
74.37%
65.97%
62.86%
Total Expenditure
1,079.23
974.73
990.66
1,070.73
889.86
704.82
631.36
395.98
241.32
190.27
174.38
Power & Fuel Cost
-
311.60
355.52
416.67
331.45
271.89
220.40
132.44
66.44
28.70
23.17
% Of Sales
-
22.72%
30.25%
34.22%
31.93%
33.41%
29.25%
27.54%
21.67%
11.31%
10.29%
Employee Cost
-
76.36
64.87
58.75
51.29
43.11
41.63
14.53
10.92
7.56
5.31
% Of Sales
-
5.57%
5.52%
4.83%
4.94%
5.30%
5.53%
3.02%
3.56%
2.98%
2.36%
Manufacturing Exp.
-
58.79
58.48
52.04
94.79
88.69
72.65
28.41
13.82
24.74
22.82
% Of Sales
-
4.29%
4.98%
4.27%
9.13%
10.90%
9.64%
5.91%
4.51%
9.75%
10.13%
General & Admin Exp.
-
20.83
22.64
23.71
21.01
20.74
18.99
64.51
43.70
37.22
32.07
% Of Sales
-
1.52%
1.93%
1.95%
2.02%
2.55%
2.52%
13.42%
14.26%
14.67%
14.24%
Selling & Distn. Exp.
-
259.59
251.94
274.93
243.89
173.43
139.20
69.05
26.85
4.01
5.34
% Of Sales
-
18.93%
21.44%
22.58%
23.49%
21.31%
18.48%
14.36%
8.76%
1.58%
2.37%
Miscellaneous Exp.
-
7.82
9.93
5.83
2.90
2.71
1.78
0.95
1.03
1.70
5.34
% Of Sales
-
0.57%
0.84%
0.48%
0.28%
0.33%
0.24%
0.20%
0.34%
0.67%
0.89%
EBITDA
420.54
396.59
184.49
146.82
148.23
109.02
122.06
84.86
65.23
63.49
50.89
EBITDA Margin
28.04%
28.92%
15.70%
12.06%
14.28%
13.40%
16.20%
17.65%
21.28%
25.02%
22.59%
Other Income
11.75
11.63
5.04
5.47
10.35
4.87
5.14
5.96
0.56
0.44
0.32
Interest
49.32
46.56
60.99
63.39
59.29
62.08
41.86
30.09
16.39
4.05
2.66
Depreciation
80.01
80.55
78.87
65.70
53.62
47.59
34.72
28.66
20.69
6.26
6.21
PBT
302.96
281.11
49.67
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
Tax
103.27
95.51
23.14
9.61
19.41
8.14
6.35
11.81
9.22
20.48
11.11
Tax Rate
34.09%
33.98%
46.59%
41.42%
42.50%
192.89%
12.54%
36.84%
32.11%
38.19%
26.23%
PAT
199.69
186.02
26.71
13.59
26.26
-3.92
44.27
19.38
19.04
32.95
30.02
PAT before Minority Interest
201.32
185.60
26.53
13.59
26.26
-3.92
44.27
20.25
19.48
33.14
31.24
Minority Interest
1.63
0.42
0.18
0.00
0.00
0.00
0.00
-0.87
-0.44
-0.19
-1.22
PAT Margin
13.31%
13.57%
2.27%
1.12%
2.53%
-0.48%
5.88%
4.03%
6.21%
12.98%
13.33%
PAT Growth
504.75%
596.44%
96.54%
-48.25%
-
-
128.43%
1.79%
-42.22%
9.76%
 
EPS
84.97
79.16
11.37
5.78
11.17
-1.67
18.84
8.25
8.10
14.02
12.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
1,204.53
966.66
843.83
779.20
762.96
549.07
213.78
199.90
112.49
80.08
Share Capital
23.50
22.28
20.40
20.40
20.40
17.39
16.00
16.00
14.34
13.70
Total Reserves
1,181.03
922.02
766.85
758.80
742.56
531.68
197.78
183.90
97.60
65.31
Non-Current Liabilities
794.32
394.67
378.29
395.02
405.59
369.51
256.70
266.89
215.31
33.57
Secured Loans
638.03
287.24
305.82
329.72
349.67
293.46
229.62
251.01
202.25
22.95
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.89
0.00
0.00
5.64
5.93
Long Term Provisions
6.24
9.70
7.30
3.94
2.36
25.69
0.00
0.00
0.00
0.00
Current Liabilities
516.17
502.30
506.15
364.50
340.02
328.40
88.70
73.48
52.10
28.77
Trade Payables
228.99
223.00
203.84
136.80
147.77
132.41
54.91
48.86
20.96
4.91
Other Current Liabilities
168.88
129.10
153.14
107.84
93.94
102.41
21.68
13.58
13.14
12.49
Short Term Borrowings
102.17
140.63
138.86
115.26
95.61
86.99
0.00
0.00
0.00
0.00
Short Term Provisions
16.13
9.57
10.31
4.60
2.70
6.59
12.11
11.05
18.00
11.37
Total Liabilities
2,568.53
1,917.56
1,728.27
1,538.72
1,508.57
1,246.98
565.21
545.43
384.62
146.95
Net Block
1,323.77
1,383.95
1,244.15
1,052.55
1,000.55
957.21
378.19
382.20
109.93
57.55
Gross Block
1,912.98
1,893.35
1,675.99
1,419.27
1,314.45
1,224.00
497.18
472.52
179.56
121.60
Accumulated Depreciation
589.21
509.40
431.84
366.72
313.90
266.79
118.98
90.32
69.63
64.05
Non Current Assets
1,974.94
1,600.34
1,389.52
1,247.08
1,100.77
1,030.44
426.62
415.50
316.14
91.70
Capital Work in Progress
517.48
107.99
110.05
125.38
55.34
15.19
10.32
18.27
206.18
34.13
Non Current Investment
0.00
0.00
0.00
0.00
0.28
0.27
38.11
15.03
0.03
0.03
Long Term Loans & Adv.
130.37
105.65
31.09
67.02
41.64
54.82
0.00
0.00
0.00
0.00
Other Non Current Assets
3.32
2.75
4.23
2.13
2.96
2.95
0.00
0.00
0.00
0.00
Current Assets
593.59
317.22
338.75
291.64
407.80
216.54
138.58
129.93
68.49
55.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
124.28
115.80
145.01
94.91
110.35
90.52
49.31
42.95
8.04
7.88
Sundry Debtors
100.71
136.78
115.61
92.58
80.83
80.94
41.85
24.93
5.39
8.25
Cash & Bank
254.19
12.75
29.50
58.10
170.47
6.47
3.10
11.47
7.09
16.18
Other Current Assets
114.41
38.59
21.35
16.66
46.15
38.61
44.32
50.58
47.97
22.94
Short Term Loans & Adv.
66.56
13.30
27.28
29.39
26.01
24.99
41.79
49.93
47.62
22.75
Net Current Assets
77.42
-185.08
-167.40
-72.86
67.78
-111.86
49.88
56.45
16.38
26.48
Total Assets
2,568.53
1,917.56
1,728.27
1,538.72
1,508.57
1,246.98
565.20
545.43
384.63
146.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
377.17
202.05
133.00
149.93
100.99
128.88
126.10
54.30
49.40
43.99
PBT
281.11
49.67
23.20
45.67
4.22
50.62
32.06
28.71
53.62
42.35
Adjustment
110.27
131.66
124.34
106.69
107.87
73.28
58.76
37.08
10.83
8.98
Changes in Working Capital
22.33
30.64
-10.73
11.99
-5.80
28.57
35.28
-11.48
-11.07
-4.84
Cash after chg. in Working capital
413.71
211.97
136.81
164.35
106.29
152.47
126.10
54.30
53.38
46.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.54
-9.92
-3.81
-14.42
-5.30
-23.59
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
-476.59
-226.98
-186.82
-194.00
-150.63
-110.90
-39.79
-120.05
-231.22
-40.61
Net Fixed Assets
-19.42
-61.93
-214.73
-160.74
-118.86
-252.32
-16.12
-94.11
-229.68
-41.46
Net Investments
-144.02
-201.98
-9.33
-8.08
-175.41
-41.57
-23.09
-15.00
0.00
0.00
Others
-313.15
36.93
37.24
-25.18
143.64
182.99
-0.58
-10.94
-1.54
0.85
Cash from Financing Activity
321.66
9.92
30.73
-76.71
208.45
-235.25
-94.68
70.13
172.73
11.52
Net Cash Inflow / Outflow
222.24
-15.01
-23.09
-120.78
158.81
-217.27
-8.37
4.38
-9.09
14.90
Opening Cash & Equivalents
2.90
17.91
41.00
161.78
2.97
216.68
11.47
7.09
16.18
1.28
Closing Cash & Equivalent
225.14
2.90
17.91
41.00
161.78
2.97
3.10
11.47
7.09
16.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
102.51
84.77
385.91
381.96
374.00
315.74
141.83
132.58
83.18
61.41
ROA
8.27%
1.46%
0.83%
1.72%
-0.28%
4.89%
3.65%
4.19%
12.47%
27.44%
ROE
17.27%
3.06%
1.74%
3.41%
-0.60%
11.62%
9.84%
12.58%
35.08%
58.57%
ROCE
18.91%
7.88%
6.63%
8.37%
5.94%
12.98%
13.90%
11.69%
26.87%
54.94%
Fixed Asset Turnover
0.72
0.66
0.79
0.79
0.74
1.00
1.08
1.03
1.82
2.10
Receivable days
31.61
39.20
31.21
29.37
31.35
25.98
23.25
16.55
9.06
12.84
Inventory Days
31.95
40.50
35.96
34.76
38.93
29.59
32.12
27.84
10.58
11.73
Payable days
80.70
74.83
55.65
56.42
70.30
53.18
52.28
57.04
29.31
9.57
Cash Conversion Cycle
-17.14
4.87
11.52
7.70
-0.01
2.40
3.08
-12.64
-9.67
15.00
Total Debt/Equity
0.67
0.52
0.65
0.61
0.64
0.79
1.07
1.26
1.86
0.37
Interest Cover
7.04
1.81
1.37
1.77
1.07
2.21
2.07
2.75
14.24
16.95

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.