Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Cement

Rating :
49/99

BSE: 502175 | NSE: SAURASHCEM

83.50
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  82.90
  •  84.05
  •  81.50
  •  82.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  509
  •  59.14
  •  138.90
  •  52.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 586.43
  • 10.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 418.76
  • 2.10%
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.93%
  • 5.24%
  • 15.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.20%
  • 5.64%

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
  • 7.95
  • 7.31
  • 5.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.08
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.38
  • 7.69
  • 6.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
177.55
126.52
40.33%
164.99
97.47
69.27%
243.25
176.93
37.48%
206.47
152.19
35.67%
Expenses
185.09
108.50
70.59%
141.46
83.09
70.25%
195.17
145.54
34.10%
172.37
122.02
41.26%
EBITDA
-7.54
18.02
-
23.53
14.37
63.74%
48.08
31.39
53.17%
34.10
30.16
13.06%
EBIDTM
-4.25%
14.24%
14.26%
14.75%
19.77%
17.74%
16.52%
19.82%
Other Income
2.93
2.93
0.00%
3.17
2.56
23.83%
4.03
2.85
41.40%
2.78
1.75
58.86%
Interest
0.99
0.91
8.79%
0.99
0.93
6.45%
1.57
1.34
17.16%
0.95
1.15
-17.39%
Depreciation
5.62
5.01
12.18%
5.55
4.90
13.27%
4.82
5.97
-19.26%
5.31
4.80
10.62%
PBT
-11.22
15.03
-
20.16
11.09
81.79%
45.72
10.93
318.30%
30.62
25.97
17.91%
Tax
-4.06
3.29
-
7.27
2.84
155.99%
14.07
4.31
226.45%
9.96
7.04
41.48%
PAT
-7.16
11.74
-
12.89
8.25
56.24%
31.65
6.62
378.10%
20.66
18.93
9.14%
PATM
-4.03%
9.28%
7.81%
8.46%
13.01%
3.74%
10.00%
12.44%
EPS
-1.02
1.69
-
1.84
1.19
54.62%
4.53
0.95
376.84%
2.96
2.72
8.82%

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
792.26
673.71
608.18
621.70
573.65
470.19
529.70
562.71
531.36
540.33
439.98
Net Sales Growth
43.24%
10.77%
-2.17%
8.38%
22.00%
-11.23%
-5.87%
5.90%
-1.66%
22.81%
 
Cost Of Goods Sold
129.21
41.09
2.63
40.26
29.57
24.70
42.96
37.82
63.29
48.32
37.36
Gross Profit
663.05
632.63
605.55
581.44
544.09
445.48
486.74
524.89
468.08
492.01
402.62
GP Margin
83.69%
93.90%
99.57%
93.52%
94.85%
94.74%
91.89%
93.28%
88.09%
91.06%
91.51%
Total Expenditure
694.09
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
98.17
114.57
109.28
4.72
49.90
29.38
62.74
88.69
57.83
112.37
40.17
EBITDA Margin
12.39%
17.01%
17.97%
0.76%
8.70%
6.25%
11.84%
15.76%
10.88%
20.80%
9.13%
Other Income
12.91
12.30
8.41
8.38
17.71
10.80
13.13
7.92
5.32
10.05
6.08
Interest
4.50
4.37
4.68
4.74
3.42
3.65
4.81
13.38
16.37
33.38
44.70
Depreciation
21.30
20.04
19.68
18.34
17.74
15.38
12.69
34.88
25.88
34.43
22.03
PBT
85.28
102.47
93.34
-9.98
46.46
21.13
58.37
48.35
20.90
54.61
-20.49
Tax
27.24
30.18
20.83
-1.86
-16.01
7.23
24.94
11.64
0.01
32.05
0.00
Tax Rate
31.94%
29.45%
26.93%
27.43%
-34.46%
34.22%
36.28%
14.69%
0.05%
14.85%
0.00%
PAT
58.04
72.29
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
PAT before Minority Interest
58.04
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
7.33%
10.73%
9.29%
-0.79%
10.89%
2.96%
8.27%
12.02%
3.93%
34.00%
-4.66%
PAT Growth
27.45%
27.92%
-
-
349.03%
-68.24%
-35.22%
223.49%
-88.62%
-
 
EPS
8.29
10.33
8.07
-0.70
8.92
1.99
6.26
9.66
2.99
26.25
-2.93

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
30.57
44.58
35.03
36.95
33.79
29.25
30.00
27.32
33.20
40.27
Cash Conversion Cycle
27.18
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.