Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Engineering - Industrial Equipments

Rating :
48/99

BSE: 533033 | NSE: SARASIND

393.35
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  400.00
  •  400.00
  •  375.05
  •  391.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  241
  •  18.04
  •  622.00
  •  306.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,892.28
  • 22.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,055.61
  • 0.51%
  • 2.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.27%
  • 3.90%
  • 15.91%
  • FII
  • DII
  • Others
  • 0.03%
  • 11.08%
  • 6.81%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.73
  • 10.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.11
  • -0.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.17
  • -12.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.38
  • 26.64
  • 29.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 3.93
  • 3.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 12.89
  • 13.87

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,194.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,122.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
71.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
5.99%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
9.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
9.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
22.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
49.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
21.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
28.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.36%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
3.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 13
Sep 12
Sep 11
Sep 10
Net Sales
-
5,050.66
3,790.92
3,916.79
4,509.85
3,953.83
1,680.54
2,934.29
3,049.38
2,714.09
2,085.18
Net Sales Growth
-
33.23%
-3.21%
-13.15%
14.06%
135.27%
-42.73%
-3.77%
12.35%
30.16%
 
Cost Of Goods Sold
-
3,076.41
2,089.05
2,091.48
2,837.11
2,449.13
1,010.65
1,718.90
1,749.52
1,666.65
1,085.37
Gross Profit
-
1,974.25
1,701.87
1,825.30
1,672.74
1,504.70
669.88
1,215.39
1,299.86
1,047.44
999.81
GP Margin
-
39.09%
44.89%
46.60%
37.09%
38.06%
39.86%
41.42%
42.63%
38.59%
47.95%
Total Expenditure
-
4,765.15
3,482.46
3,510.19
4,160.85
3,680.46
1,596.39
2,749.13
2,842.33
2,525.94
1,954.20
Power & Fuel Cost
-
42.30
40.04
38.12
39.91
39.27
15.39
26.49
25.92
22.70
20.51
% Of Sales
-
0.84%
1.06%
0.97%
0.88%
0.99%
0.92%
0.90%
0.85%
0.84%
0.98%
Employee Cost
-
375.49
340.01
327.25
303.19
278.08
129.84
239.83
216.14
193.73
159.79
% Of Sales
-
7.43%
8.97%
8.36%
6.72%
7.03%
7.73%
8.17%
7.09%
7.14%
7.66%
Manufacturing Exp.
-
784.63
583.12
619.70
573.97
445.52
224.41
379.97
420.04
359.40
595.43
% Of Sales
-
15.54%
15.38%
15.82%
12.73%
11.27%
13.35%
12.95%
13.77%
13.24%
28.56%
General & Admin Exp.
-
241.78
238.00
228.75
173.91
123.00
57.29
137.68
124.51
110.72
72.19
% Of Sales
-
4.79%
6.28%
5.84%
3.86%
3.11%
3.41%
4.69%
4.08%
4.08%
3.46%
Selling & Distn. Exp.
-
209.98
170.74
200.73
227.71
282.31
129.86
204.45
250.95
164.72
19.76
% Of Sales
-
4.16%
4.50%
5.12%
5.05%
7.14%
7.73%
6.97%
8.23%
6.07%
0.95%
Miscellaneous Exp.
-
34.57
21.50
4.15
5.06
63.15
28.95
41.81
55.26
8.01
19.76
% Of Sales
-
0.68%
0.57%
0.11%
0.11%
1.60%
1.72%
1.42%
1.81%
0.30%
0.06%
EBITDA
-
285.51
308.46
406.60
349.00
273.37
84.15
185.16
207.05
188.15
130.98
EBITDA Margin
-
5.65%
8.14%
10.38%
7.74%
6.91%
5.01%
6.31%
6.79%
6.93%
6.28%
Other Income
-
68.76
57.28
93.62
76.59
47.38
29.96
42.97
33.93
24.92
45.94
Interest
-
44.84
33.94
58.02
66.13
50.66
22.75
40.85
44.38
36.43
36.24
Depreciation
-
82.48
80.75
75.29
75.69
82.51
33.59
64.42
55.36
49.17
41.68
PBT
-
226.94
251.06
366.92
283.77
187.57
57.77
122.87
141.24
127.47
99.01
Tax
-
82.93
82.65
118.58
93.32
64.24
19.07
47.21
45.80
39.12
32.86
Tax Rate
-
36.54%
32.92%
32.32%
32.89%
34.25%
33.01%
38.42%
32.43%
30.69%
33.19%
PAT
-
142.77
157.28
242.10
184.74
117.80
42.22
81.84
93.78
88.35
66.15
PAT before Minority Interest
-
144.02
168.41
248.34
190.45
123.33
38.70
75.65
95.44
88.35
66.15
Minority Interest
-
-1.25
-11.13
-6.24
-5.71
-5.53
3.52
6.19
-1.66
0.00
0.00
PAT Margin
-
2.83%
4.15%
6.18%
4.10%
2.98%
2.51%
2.79%
3.08%
3.26%
3.17%
PAT Growth
-
-9.23%
-35.04%
31.05%
56.83%
179.01%
-48.41%
-12.73%
6.15%
33.56%
 
Unadjusted EPS
-
19.42
213.90
329.25
251.25
160.20
57.31
111.05
127.25
119.89
89.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 13
Sep 12
Sep 11
Sep 10
Shareholder's Funds
1,515.20
1,381.13
1,253.64
1,028.83
844.77
751.11
716.40
641.99
557.99
478.19
Share Capital
7.35
7.35
7.35
7.35
7.35
7.35
7.37
7.37
7.37
7.37
Total Reserves
1,507.85
1,373.78
1,246.29
1,021.48
837.42
743.76
709.03
634.62
550.62
470.82
Non-Current Liabilities
382.70
313.45
265.47
346.08
359.49
374.34
374.45
374.03
327.14
239.03
Secured Loans
55.98
0.00
19.79
63.00
65.87
68.70
70.66
117.56
58.82
126.81
Unsecured Loans
0.00
0.00
17.22
24.87
7.88
41.21
43.69
36.04
63.47
93.81
Long Term Provisions
69.26
54.06
71.52
113.21
145.09
137.65
132.73
100.84
77.53
0.00
Current Liabilities
3,293.69
2,173.32
2,641.05
2,779.34
2,305.54
1,963.64
1,596.68
1,302.17
1,326.81
1,071.54
Trade Payables
1,482.29
1,109.95
1,416.66
1,423.74
1,199.14
847.18
657.56
585.91
530.45
430.25
Other Current Liabilities
1,310.86
661.76
666.32
608.70
536.12
651.41
653.48
545.59
624.49
503.04
Short Term Borrowings
247.73
143.20
299.79
533.82
412.28
370.99
186.07
63.71
60.70
0.00
Short Term Provisions
252.83
258.41
258.28
213.08
157.99
94.06
99.57
106.96
111.18
138.25
Total Liabilities
5,263.24
3,939.73
4,220.67
4,207.57
3,556.29
3,130.04
2,732.00
2,368.85
2,211.94
1,788.76
Net Block
748.54
628.79
622.72
615.21
554.15
532.23
543.87
480.08
437.61
426.03
Gross Block
1,526.53
1,330.84
1,272.95
1,196.60
1,068.58
960.09
939.02
813.24
724.10
665.45
Accumulated Depreciation
777.98
702.05
650.24
581.39
514.42
427.86
395.15
333.16
286.49
239.43
Non Current Assets
845.10
727.90
712.02
650.25
588.00
592.88
599.72
548.04
494.19
455.31
Capital Work in Progress
18.76
31.55
19.11
10.35
14.31
40.71
17.93
49.01
45.22
18.16
Non Current Investment
0.01
5.23
8.26
3.23
3.11
3.11
3.11
3.11
3.11
11.13
Long Term Loans & Adv.
59.83
58.10
59.35
18.92
16.16
16.70
14.76
15.81
8.12
0.00
Other Non Current Assets
17.96
4.23
2.59
2.54
0.26
0.13
20.05
0.03
0.12
0.00
Current Assets
4,418.14
3,211.83
3,508.64
3,557.33
2,968.16
2,536.93
2,131.93
1,820.32
1,717.75
1,333.44
Current Investments
155.46
366.01
688.46
551.27
345.31
140.33
237.99
174.87
188.30
140.47
Inventories
1,208.73
839.97
1,075.75
895.39
839.78
860.22
496.24
554.48
543.75
443.86
Sundry Debtors
1,892.74
1,136.00
1,133.35
1,430.08
1,037.95
796.76
761.22
707.77
646.19
547.85
Cash & Bank
140.38
240.27
141.73
310.41
381.94
425.78
403.10
164.96
150.77
46.57
Other Current Assets
1,020.83
69.79
62.74
52.73
363.18
313.84
233.38
218.24
188.74
154.68
Short Term Loans & Adv.
852.79
559.80
406.61
317.45
317.25
250.75
195.98
176.31
156.57
148.24
Net Current Assets
1,124.45
1,038.51
867.60
777.99
662.63
573.29
535.25
518.15
390.94
261.89
Total Assets
5,263.24
3,939.73
4,220.66
4,207.58
3,556.28
3,130.04
2,731.99
2,368.84
2,211.94
1,788.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 13
Sep 12
Sep 11
Sep 10
Cash From Operating Activity
-237.63
100.73
236.45
122.69
260.95
-192.82
341.96
-1.96
216.24
166.73
PBT
226.94
251.06
366.92
283.77
187.57
57.77
122.87
141.24
127.47
99.01
Adjustment
62.05
34.40
26.89
56.65
67.18
16.10
43.32
46.35
45.76
58.65
Changes in Working Capital
-436.98
-101.13
-47.41
-120.90
84.07
-242.39
220.00
-140.77
76.53
51.41
Cash after chg. in Working capital
-147.99
184.33
346.39
219.52
338.82
-168.52
386.18
46.82
249.75
209.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-89.64
-83.59
-109.94
-96.83
-77.88
-24.29
-44.22
-48.78
-33.51
-42.34
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
70.13
276.13
-141.44
-260.51
-238.97
65.91
-128.49
-7.10
-109.75
-178.59
Net Fixed Assets
-94.77
-63.23
-68.68
-119.89
-40.73
-31.94
-72.28
-111.20
-79.98
-89.15
Net Investments
184.11
322.45
-138.21
-215.91
-210.26
66.81
-62.31
-10.78
-39.82
-128.22
Others
-19.21
16.91
65.45
75.29
12.02
31.04
6.10
114.88
10.05
38.78
Cash from Financing Activity
93.31
-232.88
-369.72
66.29
-65.82
149.58
24.67
23.26
-2.30
-22.28
Net Cash Inflow / Outflow
-74.19
143.98
-274.71
-71.52
-43.84
22.68
238.14
14.19
104.19
-34.13
Opening Cash & Equivalents
179.68
35.70
310.41
381.94
425.78
403.10
164.96
150.77
46.57
80.71
Closing Cash & Equivalent
108.44
179.68
35.70
310.41
381.94
425.78
403.10
164.96
150.77
46.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 13
Sep 12
Sep 11
Sep 10
Book Value (Rs.)
206.07
187.83
170.50
139.92
114.87
102.12
97.16
87.05
75.72
64.89
ROA
3.13%
4.13%
5.89%
4.91%
3.69%
1.32%
2.97%
4.17%
4.42%
4.19%
ROE
9.94%
12.78%
21.76%
20.33%
15.46%
5.28%
11.15%
15.91%
17.05%
14.79%
ROCE
16.11%
18.01%
25.76%
22.88%
17.93%
6.80%
16.20%
21.35%
21.92%
20.71%
Fixed Asset Turnover
3.54
2.94
3.28
4.09
3.97
1.82
3.46
4.10
4.05
3.45
Receivable days
109.44
108.25
115.35
97.29
83.12
164.89
88.41
78.39
77.46
84.30
Inventory Days
74.03
91.38
88.69
68.40
77.02
143.56
63.24
63.59
64.07
60.94
Payable days
102.40
146.53
153.27
113.55
101.97
160.33
85.28
74.37
70.73
65.79
Cash Conversion Cycle
81.07
53.11
50.77
52.14
58.17
148.12
66.36
67.61
70.79
79.44
Total Debt/Equity
0.20
0.13
0.28
0.64
0.62
0.72
0.51
0.47
0.43
0.46
Interest Cover
6.06
8.40
7.32
5.29
4.70
3.54
4.01
4.18
4.50
3.73

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.