Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Cement

Rating :
39/99

BSE: 502175 | NSE: SAURASHCEM

48.75
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 49.30
  • 49.80
  • 48.00
  • 48.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  146
  •  9.56
  •  138.90
  •  46.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 342.87
  • 86.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 175.20
  • 3.59%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.65%
  • 4.95%
  • 15.58%
  • FII
  • DII
  • Others
  • 0%
  • 0.19%
  • 6.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.35
  • 7.46
  • 2.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.05
  • 31.28
  • 89.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.04
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.66
  • 7.36
  • 8.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 1.01
  • 0.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 7.45
  • 6.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
226.50
243.25
-6.89%
192.25
206.47
-6.89%
177.55
126.52
40.33%
164.99
97.47
69.27%
Expenses
230.28
195.17
17.99%
180.74
172.38
4.85%
185.09
108.50
70.59%
141.46
83.09
70.25%
EBITDA
-3.78
48.08
-
11.51
34.10
-66.25%
-7.54
18.02
-
23.53
14.37
63.74%
EBIDTM
-1.67%
19.77%
5.99%
16.51%
-4.25%
14.24%
14.26%
14.75%
Other Income
2.77
4.03
-31.27%
2.69
2.78
-3.24%
2.93
2.93
0.00%
3.17
2.56
23.83%
Interest
1.42
1.57
-9.55%
1.54
0.95
62.11%
0.99
0.91
8.79%
0.99
0.93
6.45%
Depreciation
5.80
4.82
20.33%
5.75
5.31
8.29%
5.62
5.01
12.18%
5.55
4.90
13.27%
PBT
-8.22
45.72
-
6.92
30.62
-77.40%
-11.22
15.03
-
20.16
11.09
81.79%
Tax
-2.34
14.07
-
2.79
9.96
-71.99%
-4.06
3.29
-
7.27
2.84
155.99%
PAT
-5.88
31.65
-
4.13
20.65
-80.00%
-7.16
11.74
-
12.89
8.25
56.24%
PATM
-2.60%
13.01%
2.15%
10.00%
-4.03%
9.28%
7.81%
8.46%
EPS
-0.84
4.53
-
0.59
2.96
-80.07%
-1.02
1.69
-
1.84
1.19
54.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
761.29
673.71
608.18
621.70
573.65
470.19
529.70
562.71
531.36
540.33
439.98
Net Sales Growth
13.00%
10.77%
-2.17%
8.38%
22.00%
-11.23%
-5.87%
5.90%
-1.66%
22.81%
 
Cost Of Goods Sold
97.28
41.09
2.63
40.26
29.57
24.70
42.96
37.82
63.29
48.32
37.36
Gross Profit
664.01
632.63
605.55
581.44
544.09
445.48
486.74
524.89
468.08
492.01
402.62
GP Margin
87.22%
93.90%
99.57%
93.52%
94.85%
94.74%
91.89%
93.28%
88.09%
91.06%
91.51%
Total Expenditure
737.57
559.14
498.90
616.98
523.75
440.81
466.96
474.02
473.53
427.96
399.81
Power & Fuel Cost
-
165.96
165.59
211.12
158.83
129.19
119.93
154.69
153.22
150.83
159.28
% Of Sales
-
24.63%
27.23%
33.96%
27.69%
27.48%
22.64%
27.49%
28.84%
27.91%
36.20%
Employee Cost
-
45.29
45.17
49.40
41.50
39.10
39.10
35.11
30.03
28.24
24.91
% Of Sales
-
6.72%
7.43%
7.95%
7.23%
8.32%
7.38%
6.24%
5.65%
5.23%
5.66%
Manufacturing Exp.
-
98.83
98.22
120.68
109.77
120.39
126.12
114.22
102.58
89.41
79.43
% Of Sales
-
14.67%
16.15%
19.41%
19.14%
25.60%
23.81%
20.30%
19.31%
16.55%
18.05%
General & Admin Exp.
-
20.89
20.30
21.41
21.64
18.10
11.22
11.16
12.16
14.12
8.31
% Of Sales
-
3.10%
3.34%
3.44%
3.77%
3.85%
2.12%
1.98%
2.29%
2.61%
1.89%
Selling & Distn. Exp.
-
175.33
151.79
159.69
146.43
93.63
114.90
110.38
97.37
86.73
79.79
% Of Sales
-
26.02%
24.96%
25.69%
25.53%
19.91%
21.69%
19.62%
18.32%
16.05%
18.13%
Miscellaneous Exp.
-
11.75
15.19
14.42
16.01
15.70
12.74
10.64
14.88
10.30
79.79
% Of Sales
-
1.74%
2.50%
2.32%
2.79%
3.34%
2.41%
1.89%
2.80%
1.91%
2.44%
EBITDA
23.72
114.57
109.28
4.72
49.90
29.38
62.74
88.69
57.83
112.37
40.17
EBITDA Margin
3.12%
17.01%
17.97%
0.76%
8.70%
6.25%
11.84%
15.76%
10.88%
20.80%
9.13%
Other Income
11.56
12.30
8.41
8.38
17.71
10.80
13.13
7.92
5.32
10.05
6.08
Interest
4.94
4.37
4.68
4.74
3.42
3.65
4.81
13.38
16.37
33.38
44.70
Depreciation
22.72
20.04
19.68
18.34
17.74
15.38
12.69
34.88
25.88
34.43
22.03
PBT
7.64
102.47
93.34
-9.98
46.46
21.13
58.37
48.35
20.90
54.61
-20.49
Tax
3.66
30.18
20.83
-1.86
-16.01
7.23
24.94
11.64
0.01
32.05
0.00
Tax Rate
47.91%
29.45%
26.93%
27.43%
-34.46%
34.22%
36.28%
14.69%
0.05%
14.85%
0.00%
PAT
3.98
72.29
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
PAT before Minority Interest
3.98
72.29
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.52%
10.73%
9.29%
-0.79%
10.89%
2.96%
8.27%
12.02%
3.93%
34.00%
-4.66%
PAT Growth
-94.49%
27.92%
-
-
349.03%
-68.24%
-35.22%
223.49%
-88.62%
-
 
EPS
0.57
10.28
8.04
-0.70
8.88
1.98
6.23
9.62
2.97
26.13
-2.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
522.80
450.90
408.27
415.58
360.43
265.04
236.24
168.63
147.91
-35.25
Share Capital
69.82
69.52
69.34
69.19
69.19
60.19
58.07
58.07
58.07
58.07
Total Reserves
445.77
372.89
331.99
345.32
291.24
204.85
178.17
110.56
89.84
-93.32
Non-Current Liabilities
34.95
39.31
14.53
33.03
77.42
32.18
28.90
58.38
129.48
84.20
Secured Loans
4.62
6.20
4.02
2.96
2.12
1.20
0.00
37.81
114.46
102.66
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.83
26.44
12.40
29.71
48.71
25.13
30.38
13.45
8.08
7.25
Current Liabilities
184.66
187.08
172.23
153.53
151.95
160.03
150.65
189.51
157.15
373.52
Trade Payables
36.97
54.61
63.46
52.18
50.74
27.45
45.71
34.75
36.30
43.27
Other Current Liabilities
113.50
111.05
79.91
75.60
83.41
70.93
91.86
145.36
112.60
322.56
Short Term Borrowings
12.78
18.33
25.97
13.06
14.62
17.92
4.43
5.75
5.73
5.40
Short Term Provisions
21.42
3.09
2.88
12.68
3.19
43.74
8.64
3.65
2.52
2.28
Total Liabilities
742.41
677.29
595.03
602.14
589.80
457.25
415.79
416.52
434.54
422.47
Net Block
345.24
350.91
348.61
333.97
317.41
201.43
178.06
188.73
206.69
219.08
Gross Block
732.77
721.66
707.24
676.25
650.43
588.83
553.26
549.93
554.27
550.57
Accumulated Depreciation
387.53
370.75
358.63
342.27
333.02
387.40
375.20
361.21
347.58
331.48
Non Current Assets
438.99
432.19
413.75
417.57
426.65
284.40
279.19
285.23
306.15
328.63
Capital Work in Progress
60.56
37.94
37.02
43.30
47.88
39.58
52.60
59.10
64.28
77.28
Non Current Investment
7.61
3.54
5.32
6.14
6.19
14.99
14.99
14.99
14.99
15.00
Long Term Loans & Adv.
24.88
39.08
21.51
32.80
54.48
28.28
32.73
19.23
15.39
13.04
Other Non Current Assets
0.71
0.73
1.29
1.35
0.69
0.12
0.81
3.19
4.80
4.23
Current Assets
303.42
245.11
181.28
184.57
163.16
172.86
136.60
131.28
128.39
93.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
55.97
99.66
78.42
56.29
58.39
48.29
77.53
56.74
66.66
54.46
Sundry Debtors
29.02
34.35
15.80
18.94
14.51
14.08
19.39
16.14
14.07
18.19
Cash & Bank
188.06
102.47
80.64
81.48
69.90
64.05
21.19
40.60
34.22
5.89
Other Current Assets
30.37
5.04
3.80
7.06
20.35
46.44
18.50
17.80
13.44
15.31
Short Term Loans & Adv.
24.11
3.60
2.62
20.80
14.30
41.35
15.41
13.19
9.42
14.69
Net Current Assets
118.76
58.03
9.05
31.04
11.20
12.83
-14.05
-58.22
-28.76
-279.67
Total Assets
742.41
677.30
595.03
602.14
589.81
457.26
415.79
416.51
434.54
422.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
133.86
62.59
14.66
49.26
34.26
72.42
78.20
82.70
126.65
27.19
PBT
102.47
77.34
-6.78
46.46
21.13
68.74
79.25
20.90
215.76
-20.49
Adjustment
16.70
38.63
20.76
10.43
11.81
-3.66
12.63
42.36
-100.03
63.75
Changes in Working Capital
30.22
-39.44
3.96
1.62
10.93
23.62
6.00
25.35
11.01
-15.83
Cash after chg. in Working capital
149.39
76.53
17.94
58.51
43.88
88.70
97.88
88.61
126.74
27.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.53
-13.94
-3.29
-9.25
-9.62
-16.28
-19.68
-5.91
-0.08
-0.24
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
-120.95
-38.38
-15.60
-37.38
-25.43
-23.56
18.41
-2.20
18.83
-4.10
Net Fixed Assets
-33.72
-15.35
-25.06
-21.23
-69.91
-21.59
2.22
9.51
9.31
3.73
Net Investments
-4.07
1.79
0.82
2.79
9.87
0.00
0.00
0.00
0.00
0.00
Others
-83.16
-24.82
8.64
-18.94
34.61
-1.97
16.19
-11.71
9.52
-7.83
Cash from Financing Activity
-17.17
-23.43
2.88
-11.86
-6.51
-65.27
-100.25
-81.73
-134.47
-24.33
Net Cash Inflow / Outflow
-4.25
0.78
1.94
0.02
2.32
-16.41
-3.64
-1.23
11.01
-1.23
Opening Cash & Equivalents
8.38
7.60
5.66
5.64
3.32
19.73
23.37
20.83
9.82
5.59
Closing Cash & Equivalent
4.13
8.38
7.60
5.66
5.64
3.32
19.73
40.60
20.83
4.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
73.85
63.64
57.88
59.91
52.09
43.67
44.34
31.10
27.01
-8.88
ROA
10.18%
8.88%
-0.82%
10.48%
2.66%
10.03%
16.25%
4.91%
42.87%
-4.75%
ROE
15.09%
13.39%
-1.21%
16.12%
4.46%
17.88%
35.02%
14.05%
395.73%
0.00%
ROCE
20.91%
17.85%
-0.47%
12.31%
7.51%
27.84%
34.89%
12.28%
121.11%
20.53%
Fixed Asset Turnover
0.95
0.87
0.92
0.89
0.86
1.04
1.14
1.06
1.09
0.87
Receivable days
16.71
14.73
9.98
10.31
9.83
10.31
10.30
9.42
9.82
16.33
Inventory Days
41.04
52.28
38.69
35.35
36.67
38.77
38.93
38.47
36.87
37.67
Payable days
406.77
44.58
35.03
36.95
33.79
29.25
30.00
27.32
33.20
40.27
Cash Conversion Cycle
-349.01
22.42
13.65
8.71
12.71
19.83
19.22
20.57
13.49
13.73
Total Debt/Equity
0.04
0.06
0.08
0.04
0.05
0.07
0.05
0.71
1.22
-3.31
Interest Cover
24.43
17.54
-0.43
14.59
6.78
15.30
6.92
2.28
7.46
0.54

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.