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

Cement

Rating :
64/99

BSE: 502175 | NSE: SAURASHCEM

95.15
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  97.60
  •  97.60
  •  94.50
  •  96.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  289
  •  27.26
  •  138.90
  •  38.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 666.50
  • 8.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 591.73
  • 0.79%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.09%
  • 5.19%
  • 15.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.20%
  • 6.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.47
  • 2.80
  • 1.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.68
  • 11.70
  • 16.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.23
  • -3.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.03
  • 7.29
  • 5.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.11
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 7.83
  • 6.57

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
164.99
97.47
69.27%
243.25
176.93
37.48%
206.47
152.19
35.67%
126.52
128.30
-1.39%
Expenses
141.46
83.09
70.25%
195.17
145.54
34.10%
172.37
122.02
41.26%
108.50
103.93
4.40%
EBITDA
23.53
14.37
63.74%
48.08
31.39
53.17%
34.10
30.16
13.06%
18.02
24.37
-26.06%
EBIDTM
14.26%
14.75%
19.77%
17.74%
16.52%
19.82%
14.24%
19.00%
Other Income
3.17
2.56
23.83%
4.03
2.85
41.40%
2.78
1.75
58.86%
2.93
1.45
102.07%
Interest
0.99
0.93
6.45%
1.57
1.34
17.16%
0.95
1.15
-17.39%
0.91
0.85
7.06%
Depreciation
5.55
4.90
13.27%
4.82
5.97
-19.26%
5.31
4.80
10.62%
5.01
4.16
20.43%
PBT
20.16
11.09
81.79%
45.72
10.93
318.30%
30.62
25.97
17.91%
15.03
20.81
-27.78%
Tax
7.27
2.84
155.99%
14.07
4.31
226.45%
9.96
7.04
41.48%
3.29
5.46
-39.74%
PAT
12.89
8.25
56.24%
31.65
6.62
378.10%
20.66
18.93
9.14%
11.74
15.35
-23.52%
PATM
7.81%
8.46%
13.01%
3.74%
10.00%
12.44%
9.28%
11.96%
EPS
1.84
1.19
54.62%
4.53
0.95
376.84%
2.96
2.72
8.82%
1.69
2.21
-23.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
741.23
608.18
621.70
573.65
470.19
529.70
562.71
531.36
540.33
439.98
392.70
Net Sales Growth
33.58%
-2.17%
8.38%
22.00%
-11.23%
-5.87%
5.90%
-1.66%
22.81%
12.04%
 
Cost Of Goods Sold
99.41
2.63
40.26
29.57
24.70
42.96
37.82
63.29
48.32
37.36
14.13
Gross Profit
641.82
605.55
581.44
544.09
445.48
486.74
524.89
468.08
492.01
402.62
378.57
GP Margin
86.59%
99.57%
93.52%
94.85%
94.74%
91.89%
93.28%
88.09%
91.06%
91.51%
96.40%
Total Expenditure
617.50
499.10
616.98
523.75
440.81
466.96
474.02
473.53
427.96
399.81
373.02
Power & Fuel Cost
-
165.59
211.12
158.83
129.19
119.93
154.69
153.22
150.83
159.28
152.28
% Of Sales
-
27.23%
33.96%
27.69%
27.48%
22.64%
27.49%
28.84%
27.91%
36.20%
38.78%
Employee Cost
-
45.25
49.40
41.50
39.10
39.10
35.11
30.03
28.24
24.91
24.13
% Of Sales
-
7.44%
7.95%
7.23%
8.32%
7.38%
6.24%
5.65%
5.23%
5.66%
6.14%
Manufacturing Exp.
-
98.22
120.68
109.77
120.39
126.12
114.22
102.58
89.41
79.43
70.22
% Of Sales
-
16.15%
19.41%
19.14%
25.60%
23.81%
20.30%
19.31%
16.55%
18.05%
17.88%
General & Admin Exp.
-
20.30
21.41
21.64
18.10
11.22
11.16
12.16
14.12
8.31
7.01
% Of Sales
-
3.34%
3.44%
3.77%
3.85%
2.12%
1.98%
2.29%
2.61%
1.89%
1.79%
Selling & Distn. Exp.
-
151.99
159.69
146.43
93.63
114.90
110.38
97.37
86.73
79.79
90.93
% Of Sales
-
24.99%
25.69%
25.53%
19.91%
21.69%
19.62%
18.32%
16.05%
18.13%
23.16%
Miscellaneous Exp.
-
15.11
14.42
16.01
15.70
12.74
10.64
14.88
10.30
10.73
90.93
% Of Sales
-
2.48%
2.32%
2.79%
3.34%
2.41%
1.89%
2.80%
1.91%
2.44%
3.65%
EBITDA
123.73
109.08
4.72
49.90
29.38
62.74
88.69
57.83
112.37
40.17
19.68
EBITDA Margin
16.69%
17.94%
0.76%
8.70%
6.25%
11.84%
15.76%
10.88%
20.80%
9.13%
5.01%
Other Income
12.91
8.41
8.38
17.71
10.80
13.13
7.92
5.32
10.05
6.08
4.98
Interest
4.42
4.48
4.74
3.42
3.65
4.81
13.38
16.37
33.38
44.70
42.78
Depreciation
20.69
19.68
18.34
17.74
15.38
12.69
34.88
25.88
34.43
22.03
23.98
PBT
111.53
93.34
-9.98
46.46
21.13
58.37
48.35
20.90
54.61
-20.49
-42.09
Tax
34.59
20.83
-1.86
-16.01
7.23
24.94
11.64
0.01
32.05
0.00
14.96
Tax Rate
31.01%
26.93%
27.43%
-34.46%
34.22%
36.28%
14.69%
0.05%
14.85%
0.00%
-35.54%
PAT
76.94
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
-57.06
PAT before Minority Interest
76.94
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
-57.06
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
10.38%
9.29%
-0.79%
10.89%
2.96%
8.27%
12.02%
3.93%
34.00%
-4.66%
-14.53%
PAT Growth
56.54%
-
-
349.03%
-68.24%
-35.22%
223.49%
-88.62%
-
-
 
EPS
11.01
8.08
-0.70
8.94
1.99
6.27
9.67
2.99
26.28
-2.93
-8.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
450.90
408.27
415.58
360.43
265.04
236.24
168.63
147.91
-35.25
-12.55
Share Capital
69.52
69.34
69.19
69.19
60.19
58.07
58.07
58.07
58.07
58.07
Total Reserves
372.89
331.99
345.32
291.24
204.85
178.17
110.56
89.84
-93.32
-70.62
Non-Current Liabilities
39.31
14.53
33.03
77.42
32.18
28.90
58.38
129.48
84.20
101.49
Secured Loans
6.20
4.02
2.96
2.12
1.20
0.00
37.81
114.46
102.66
121.34
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
26.44
12.40
29.71
48.71
25.13
30.38
13.45
8.08
7.25
5.89
Current Liabilities
187.08
172.23
153.53
151.95
160.03
150.65
189.51
157.15
373.52
351.68
Trade Payables
54.61
63.46
52.18
50.74
27.45
45.71
34.75
36.30
43.27
45.31
Other Current Liabilities
111.05
79.91
75.60
83.41
70.93
91.86
145.36
112.60
322.56
295.45
Short Term Borrowings
18.33
25.97
13.06
14.62
17.92
4.43
5.75
5.73
5.40
7.87
Short Term Provisions
3.09
2.88
12.68
3.19
43.74
8.64
3.65
2.52
2.28
3.05
Total Liabilities
677.29
595.03
602.14
589.80
457.25
415.79
416.52
434.54
422.47
440.62
Net Block
350.91
348.61
333.97
317.41
201.43
178.06
188.73
206.69
219.08
240.51
Gross Block
721.66
707.24
676.25
650.43
588.83
553.26
549.93
554.27
550.57
555.18
Accumulated Depreciation
370.75
358.63
342.27
333.02
387.40
375.20
361.21
347.58
331.48
314.67
Non Current Assets
432.19
413.75
417.57
426.65
284.40
279.19
285.23
306.15
328.63
349.20
Capital Work in Progress
37.94
37.02
43.30
47.88
39.58
52.60
59.10
64.28
77.28
76.40
Non Current Investment
3.54
5.32
6.14
6.19
14.99
14.99
14.99
14.99
15.00
15.00
Long Term Loans & Adv.
39.08
21.51
32.80
54.48
28.28
32.73
19.23
15.39
13.04
13.51
Other Non Current Assets
0.73
1.29
1.35
0.69
0.12
0.81
3.19
4.80
4.23
3.78
Current Assets
245.11
181.28
184.57
163.16
172.86
136.60
131.28
128.39
93.85
91.42
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
99.66
78.42
56.29
58.39
48.29
77.53
56.74
66.66
54.46
45.20
Sundry Debtors
34.35
15.80
18.94
14.51
14.08
19.39
16.14
14.07
18.19
25.01
Cash & Bank
102.47
80.64
81.48
69.90
64.05
21.19
40.60
34.22
5.89
8.11
Other Current Assets
8.64
3.80
7.06
6.05
46.44
18.50
17.80
13.44
15.31
13.10
Short Term Loans & Adv.
3.60
2.62
20.80
14.30
41.35
15.41
13.19
9.42
14.69
12.20
Net Current Assets
58.03
9.05
31.04
11.20
12.83
-14.05
-58.22
-28.76
-279.67
-260.26
Total Assets
677.30
595.03
602.14
589.81
457.26
415.79
416.51
434.54
422.48
440.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
62.39
14.66
49.26
34.26
72.42
78.20
82.70
126.65
27.19
32.29
PBT
77.34
-6.78
46.46
21.13
68.74
79.25
20.90
215.76
-20.49
-42.09
Adjustment
37.30
20.76
10.43
11.81
-3.66
12.63
42.36
-100.03
63.75
69.78
Changes in Working Capital
-38.31
3.96
1.62
10.93
23.62
6.00
25.35
11.01
-15.83
2.43
Cash after chg. in Working capital
76.33
17.94
58.51
43.88
88.70
97.88
88.61
126.74
27.43
30.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.94
-3.29
-9.25
-9.62
-16.28
-19.68
-5.91
-0.08
-0.24
2.18
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
-38.38
-15.60
-37.38
-25.43
-23.56
18.41
-2.20
18.83
-4.10
-2.24
Net Fixed Assets
-15.35
-25.06
-21.23
-69.91
-21.59
2.22
9.51
9.31
3.73
3.71
Net Investments
1.79
0.82
2.79
9.87
0.00
0.00
0.00
0.00
0.00
0.30
Others
-24.82
8.64
-18.94
34.61
-1.97
16.19
-11.71
9.52
-7.83
-6.25
Cash from Financing Activity
-23.23
2.88
-11.86
-6.51
-65.27
-100.25
-81.73
-134.47
-24.33
-31.42
Net Cash Inflow / Outflow
0.78
1.94
0.02
2.32
-16.41
-3.64
-1.23
11.01
-1.23
-1.37
Opening Cash & Equivalents
7.60
5.66
5.64
3.32
19.73
23.37
20.83
9.82
5.59
9.48
Closing Cash & Equivalent
8.38
7.60
5.66
5.64
3.32
19.73
40.60
20.83
4.35
8.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
63.64
57.88
59.91
52.09
43.67
44.34
31.10
27.01
-8.88
-4.87
ROA
8.88%
-0.82%
10.48%
2.66%
10.03%
16.25%
4.91%
42.87%
-4.75%
-12.64%
ROE
13.39%
-1.21%
16.12%
4.46%
17.88%
35.02%
14.05%
395.73%
0.00%
-1593.77%
ROCE
17.81%
-0.47%
12.31%
7.51%
27.84%
34.89%
12.28%
121.11%
20.53%
0.31%
Fixed Asset Turnover
0.87
0.92
0.89
0.86
1.04
1.14
1.06
1.09
0.87
0.79
Receivable days
14.73
9.98
10.31
9.83
10.31
10.30
9.42
9.82
16.33
18.09
Inventory Days
52.28
38.69
35.35
36.67
38.77
38.93
38.47
36.87
37.67
32.28
Payable days
44.56
35.03
36.95
33.79
29.25
30.00
27.32
33.20
40.27
42.62
Cash Conversion Cycle
22.45
13.65
8.71
12.71
19.83
19.22
20.57
13.49
13.73
7.75
Total Debt/Equity
0.06
0.08
0.04
0.05
0.07
0.05
0.71
1.22
-3.31
-9.12
Interest Cover
18.28
-0.43
14.59
6.78
15.30
6.92
2.28
7.46
0.54
0.02

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.