Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Cement

Rating :
59/99

BSE: 502175 | NSE: SAURASHCEM

46.05
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  44.40
  •  46.90
  •  44.40
  •  45.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  205
  •  23.42
  •  57.35
  •  23.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 320.67
  • 7.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 245.90
  • 1.63%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.36%
  • 6.37%
  • 13.95%
  • FII
  • DII
  • Others
  • 0%
  • 0.34%
  • 5.98%

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
  • 5.55
  • 6.59
  • 5.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.23
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.33
  • 8.04
  • 8.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
126.52
128.30
-1.39%
97.47
150.77
-35.35%
176.93
160.61
10.16%
152.19
158.47
-3.96%
Expenses
108.50
103.93
4.40%
83.11
127.50
-34.82%
145.57
165.97
-12.29%
122.07
158.10
-22.79%
EBITDA
18.02
24.37
-26.06%
14.36
23.27
-38.29%
31.35
-5.37
-
30.12
0.37
8,040.54%
EBIDTM
14.24%
19.00%
14.73%
15.43%
14.01%
14.01%
19.79%
0.23%
Other Income
2.93
1.45
102.07%
2.56
2.35
8.94%
2.85
3.31
-13.90%
1.75
2.03
-13.79%
Interest
0.91
0.85
7.06%
0.92
1.24
-25.81%
1.30
1.15
13.04%
1.10
1.12
-1.79%
Depreciation
5.01
4.16
20.43%
4.90
4.75
3.16%
5.97
4.81
24.12%
4.80
4.69
2.35%
PBT
15.03
20.81
-27.78%
11.09
19.63
-43.50%
10.93
-8.02
-
25.97
-0.22
-
Tax
3.29
5.46
-39.74%
2.84
4.02
-29.35%
4.31
-2.52
-
7.04
0.45
1,464.44%
PAT
11.74
15.35
-23.52%
8.25
15.61
-47.15%
6.62
-5.50
-
18.93
-0.66
-
PATM
9.28%
11.96%
8.46%
10.35%
7.11%
7.11%
12.44%
-0.42%
EPS
1.69
2.21
-23.53%
1.19
2.24
-46.88%
0.95
-0.79
-
2.72
-0.09
-

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
553.11
608.18
621.70
573.65
470.19
529.70
562.71
531.36
540.33
439.98
392.70
Net Sales Growth
-7.53%
-2.17%
8.38%
22.00%
-11.23%
-5.87%
5.90%
-1.66%
22.81%
12.04%
 
Cost Of Goods Sold
4,667.22
2.63
40.26
29.57
24.70
42.96
37.82
63.29
48.32
37.36
14.13
Gross Profit
-4,114.11
605.55
581.44
544.09
445.48
486.74
524.89
468.08
492.01
402.62
378.57
GP Margin
-743.81%
99.57%
93.52%
94.85%
94.74%
91.89%
93.28%
88.09%
91.06%
91.51%
96.40%
Total Expenditure
459.25
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
93.85
109.08
4.72
49.90
29.38
62.74
88.69
57.83
112.37
40.17
19.68
EBITDA Margin
16.97%
17.94%
0.76%
8.70%
6.25%
11.84%
15.76%
10.88%
20.80%
9.13%
5.01%
Other Income
10.09
8.41
8.38
17.71
10.80
13.13
7.92
5.32
10.05
6.08
4.98
Interest
4.23
4.48
4.74
3.42
3.65
4.81
13.38
16.37
33.38
44.70
42.78
Depreciation
20.68
19.68
18.34
17.74
15.38
12.69
34.88
25.88
34.43
22.03
23.98
PBT
63.02
93.34
-9.98
46.46
21.13
58.37
48.35
20.90
54.61
-20.49
-42.09
Tax
17.48
20.83
-1.86
-16.01
7.23
24.94
11.64
0.01
32.05
0.00
14.96
Tax Rate
27.74%
26.93%
27.43%
-34.46%
34.22%
36.28%
14.69%
0.05%
14.85%
0.00%
-35.54%
PAT
45.54
56.51
-4.92
62.46
13.91
43.80
67.61
20.90
183.72
-20.49
-57.06
PAT before Minority Interest
45.54
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
8.23%
9.29%
-0.79%
10.89%
2.96%
8.27%
12.02%
3.93%
34.00%
-4.66%
-14.53%
PAT Growth
83.63%
-
-
349.03%
-68.24%
-35.22%
223.49%
-88.62%
-
-
 
EPS
6.54
8.12
-0.71
8.97
2.00
6.29
9.71
3.00
26.40
-2.94
-8.20

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.