Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Electric Equipment

Rating :
N/A

BSE: 500550 | NSE: SIEMENS

5641.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  5640.00
  •  5707.70
  •  5582.00
  •  5580.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  410310
  •  23169.06
  •  8129.90
  •  2450.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,01,049.12
  • 35.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 91,481.22
  • 0.42%
  • 6.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.97%
  • 7.51%
  • FII
  • DII
  • Others
  • 8.19%
  • 6.14%
  • 2.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 15.94
  • 11.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 24.09
  • 11.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 28.73
  • 29.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.78
  • 74.92
  • 77.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.23
  • 9.81
  • 11.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.06
  • 46.24
  • 51.82

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
76.33
86.56
105.51
126.1
P/E Ratio
97.43
85.91
70.48
58.97
Revenue
22240
26927
31858
37912
EBITDA
3104
3749
4581
5367
Net Income
2718
3051
3735
4542
ROA
11.4
14.5
14.2
13.4
P/B Ratio
17.24
15.22
13.05
11.08
ROE
19.11
18.67
19.84
19.84
FCFF
1629.35
2477.22
2268.25
FCFF Yield
0.66
1
0.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
3,587.20
3,709.50
-3.30%
6,461.10
5,807.70
11.25%
5,203.50
4,873.20
6.78%
5,749.90
4,857.80
18.36%
Expenses
3,186.30
3,256.50
-2.16%
5,523.00
5,107.60
8.13%
4,512.00
4,306.60
4.77%
4,871.70
4,236.60
14.99%
EBITDA
400.90
453.00
-11.50%
938.10
700.10
34.00%
691.50
566.60
22.04%
878.20
621.20
41.37%
EBIDTM
11.18%
12.21%
14.52%
12.05%
13.29%
11.63%
15.27%
12.79%
Other Income
172.30
161.80
6.49%
283.30
145.50
94.71%
156.80
132.40
18.43%
321.00
116.60
175.30%
Interest
3.40
2.80
21.43%
20.50
4.90
318.37%
5.30
4.30
23.26%
31.30
9.90
216.16%
Depreciation
68.90
60.50
13.88%
85.60
78.60
8.91%
85.50
87.60
-2.40%
80.00
78.50
1.91%
PBT
500.90
551.50
-9.17%
1,115.30
762.10
46.35%
757.50
607.10
24.77%
1,087.90
649.40
67.52%
Tax
128.80
139.90
-7.93%
284.10
190.50
49.13%
179.40
151.30
18.57%
285.10
177.60
60.53%
PAT
372.10
411.60
-9.60%
831.20
571.60
45.42%
578.10
455.80
26.83%
802.80
471.80
70.16%
PATM
10.37%
11.10%
12.86%
9.84%
11.11%
9.35%
13.96%
9.71%
EPS
17.26
14.20
21.55%
23.33
16.05
45.36%
16.23
12.79
26.90%
22.54
13.24
70.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Sep 24
Sep 23
Sep 22
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Net Sales
21,001.70
22,239.70
19,553.80
16,137.80
13,780.60
10,617.80
13,767.20
12,795.30
11,064.70
10,836.60
10,563.10
Net Sales Growth
9.11%
13.74%
21.17%
17.11%
29.79%
-22.88%
7.60%
15.64%
2.10%
2.59%
 
Cost Of Goods Sold
9,828.10
10,340.90
9,601.50
7,949.10
6,578.90
4,518.10
6,147.40
5,707.20
5,338.70
5,352.80
5,028.00
Gross Profit
11,173.60
11,898.80
9,952.30
8,188.70
7,201.70
6,099.70
7,619.80
7,088.10
5,726.00
5,483.80
5,535.10
GP Margin
53.20%
53.50%
50.90%
50.74%
52.26%
57.45%
55.35%
55.40%
51.75%
50.60%
52.40%
Total Expenditure
18,093.00
19,140.00
17,093.30
14,359.20
12,215.00
9,564.30
12,332.40
11,440.60
10,026.40
9,790.20
9,566.20
Power & Fuel Cost
-
60.90
57.20
51.80
42.80
38.20
52.00
53.90
50.50
50.60
51.50
% Of Sales
-
0.27%
0.29%
0.32%
0.31%
0.36%
0.38%
0.42%
0.46%
0.47%
0.49%
Employee Cost
-
2,284.00
2,013.00
1,805.70
1,704.40
1,607.40
1,611.10
1,457.30
1,402.40
1,423.30
1,391.90
% Of Sales
-
10.27%
10.29%
11.19%
12.37%
15.14%
11.70%
11.39%
12.67%
13.13%
13.18%
Manufacturing Exp.
-
5,168.30
4,261.50
3,373.00
2,959.00
2,430.80
3,358.10
3,106.30
2,200.50
1,949.10
2,162.50
% Of Sales
-
23.24%
21.79%
20.90%
21.47%
22.89%
24.39%
24.28%
19.89%
17.99%
20.47%
General & Admin Exp.
-
1,030.80
893.90
754.90
863.10
738.80
742.50
651.00
811.80
662.50
714.60
% Of Sales
-
4.63%
4.57%
4.68%
6.26%
6.96%
5.39%
5.09%
7.34%
6.11%
6.77%
Selling & Distn. Exp.
-
61.60
56.00
14.80
4.30
14.80
202.50
192.70
15.70
148.30
8.80
% Of Sales
-
0.28%
0.29%
0.09%
0.03%
0.14%
1.47%
1.51%
0.14%
1.37%
0.08%
Miscellaneous Exp.
-
193.50
210.20
409.90
62.50
216.20
218.80
272.20
206.80
203.60
8.80
% Of Sales
-
0.87%
1.07%
2.54%
0.45%
2.04%
1.59%
2.13%
1.87%
1.88%
1.98%
EBITDA
2,908.70
3,099.70
2,460.50
1,778.60
1,565.60
1,053.50
1,434.80
1,354.70
1,038.30
1,046.40
996.90
EBITDA Margin
13.85%
13.94%
12.58%
11.02%
11.36%
9.92%
10.42%
10.59%
9.38%
9.66%
9.44%
Other Income
933.40
969.40
562.50
317.70
293.60
315.10
482.00
280.10
293.40
164.20
161.50
Interest
60.50
100.30
62.40
67.50
52.90
60.40
39.10
35.60
32.30
37.10
30.20
Depreciation
320.00
329.60
320.80
317.10
300.50
272.60
218.30
197.70
197.80
227.60
223.50
PBT
3,461.60
3,639.20
2,639.80
1,711.70
1,505.80
1,035.60
1,659.40
1,401.50
1,101.60
945.90
904.70
Tax
877.40
921.10
677.80
449.80
415.40
267.00
560.00
500.30
532.40
1,024.50
513.10
Tax Rate
25.35%
25.31%
25.68%
26.28%
27.59%
25.78%
33.75%
35.70%
31.90%
26.01%
30.41%
PAT
2,584.20
2,716.60
1,960.90
1,261.90
1,090.30
768.60
1,099.40
901.20
1,136.60
2,913.70
1,174.40
PAT before Minority Interest
2,582.60
2,718.10
1,961.90
1,261.90
1,090.40
768.60
1,099.40
901.20
1,136.60
2,913.70
1,174.40
Minority Interest
-1.60
-1.50
-1.00
0.00
-0.10
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.30%
12.22%
10.03%
7.82%
7.91%
7.24%
7.99%
7.04%
10.27%
26.89%
11.12%
PAT Growth
35.24%
38.54%
55.39%
15.74%
41.86%
-30.09%
21.99%
-20.71%
-60.99%
148.10%
 
EPS
72.57
76.29
55.07
35.44
30.62
21.58
30.87
25.31
31.92
81.82
32.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Sep 22
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Shareholder's Funds
15,356.70
13,087.10
11,610.20
10,349.00
9,492.00
9,049.40
8,298.90
7,690.60
6,803.70
5,117.70
Share Capital
71.20
71.20
71.20
71.20
71.20
71.20
71.20
71.20
71.20
71.20
Total Reserves
15,285.50
13,015.90
11,539.00
10,277.80
9,420.80
8,978.20
8,227.70
7,619.40
6,732.50
5,046.50
Non-Current Liabilities
7,995.70
6,922.90
6,564.70
6,498.40
5,663.00
5,152.40
4,969.30
3,141.80
3,506.80
2,713.50
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
8,043.40
6,888.90
6,484.00
6,070.90
5,733.70
5,349.20
5,178.40
3,330.50
3,790.30
2,910.00
Current Liabilities
10,991.90
10,299.70
9,399.30
8,101.60
7,030.70
7,229.10
6,570.60
7,333.20
5,790.50
6,213.90
Trade Payables
4,700.40
4,236.80
4,040.10
3,671.50
2,787.10
3,305.20
3,058.20
2,664.00
2,200.80
2,381.50
Other Current Liabilities
2,934.80
2,909.00
2,817.70
2,101.80
2,185.20
1,731.10
1,695.80
1,614.90
1,357.60
1,283.40
Short Term Borrowings
0.00
0.00
0.00
2.50
0.00
0.00
0.00
0.00
25.20
25.20
Short Term Provisions
3,356.70
3,153.90
2,541.50
2,325.80
2,058.40
2,192.80
1,816.60
3,054.30
2,206.90
2,523.80
Total Liabilities
34,353.70
30,318.30
27,581.80
24,957.10
22,185.70
21,430.90
19,838.80
18,165.60
16,101.00
14,045.10
Net Block
3,048.60
2,973.10
3,031.50
3,107.60
1,196.00
1,219.10
1,277.00
1,257.10
1,227.10
1,393.60
Gross Block
4,753.40
4,531.10
4,365.50
4,248.60
2,152.70
2,003.00
1,875.20
1,667.80
1,452.10
2,946.10
Accumulated Depreciation
1,704.80
1,558.00
1,334.00
1,141.00
956.70
783.90
598.20
410.70
225.00
1,552.50
Non Current Assets
12,116.80
10,958.90
10,887.40
10,487.80
8,297.80
7,631.30
7,857.80
5,734.00
5,881.50
5,180.60
Capital Work in Progress
103.40
50.10
51.70
35.00
88.00
58.30
62.50
143.00
79.10
32.10
Non Current Investment
1.40
1.30
1.40
97.20
0.10
0.10
104.20
107.90
109.70
113.60
Long Term Loans & Adv.
8,881.70
7,852.60
7,698.90
7,040.30
7,010.00
6,311.50
6,390.60
4,199.70
4,442.40
3,640.30
Other Non Current Assets
17.80
16.40
28.50
207.70
3.70
42.30
23.50
26.30
23.20
1.00
Current Assets
22,236.90
19,410.40
16,675.20
14,469.30
13,887.90
13,799.60
11,981.00
12,431.60
10,219.50
8,864.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,630.50
2,505.20
2,165.00
1,796.90
1,115.20
1,119.70
1,150.40
1,021.40
1,010.80
954.60
Sundry Debtors
4,409.80
4,707.20
3,786.00
3,683.00
3,140.20
3,815.60
3,671.10
3,430.40
3,028.50
3,042.40
Cash & Bank
9,567.90
7,650.70
6,584.10
5,159.10
5,709.60
5,001.90
3,691.60
4,074.80
3,510.30
2,096.40
Other Current Assets
5,628.70
232.10
272.70
239.40
3,922.90
3,862.40
3,467.90
3,905.00
2,669.90
2,771.10
Short Term Loans & Adv.
5,418.90
4,315.20
3,867.40
3,590.90
1,707.10
2,201.40
1,684.00
2,905.30
1,572.50
1,827.70
Net Current Assets
11,245.00
9,110.70
7,275.90
6,367.70
6,857.20
6,570.50
5,410.40
5,098.40
4,429.00
2,650.60
Total Assets
34,353.70
30,369.30
27,562.60
24,957.10
22,185.70
21,430.90
19,838.80
18,165.60
16,101.00
14,045.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Sep 22
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Cash From Operating Activity
1,669.50
1,400.00
978.50
1,422.10
719.70
1,272.90
99.80
573.40
512.80
574.40
PBT
3,639.20
2,639.70
2,081.70
1,505.80
1,035.60
1,659.40
1,401.50
1,669.00
3,938.20
1,687.50
Adjustment
-467.70
0.60
-219.80
55.90
94.00
-264.30
71.40
-475.10
-2,910.80
-791.10
Changes in Working Capital
-670.60
-437.10
-361.90
233.90
-109.50
496.30
-788.50
191.70
-164.30
-91.10
Cash after chg. in Working capital
2,500.90
2,203.20
1,500.00
1,795.60
1,020.10
1,891.40
684.40
1,385.60
863.10
805.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-831.40
-803.20
-521.50
-373.50
-300.40
-618.50
-584.60
-812.20
-350.30
-230.90
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
-505.20
-758.80
-35.30
-2,389.30
870.90
-1,134.10
-174.60
1,322.40
237.30
644.80
Net Fixed Assets
-322.30
-76.00
-60.10
94.60
-175.50
-123.90
-126.60
-279.50
1,454.70
-100.70
Net Investments
0.00
0.00
89.10
-2,254.10
0.00
104.10
3.70
1.80
3.90
-160.40
Others
-182.90
-682.80
-64.30
-229.80
1,046.40
-1,114.30
-51.70
1,600.10
-1,221.30
905.90
Cash from Financing Activity
-523.30
-449.90
-392.20
-501.80
-386.00
-311.50
-305.30
-285.20
-1,614.30
-244.80
Net Cash Inflow / Outflow
641.00
191.30
551.00
-1,469.00
1,204.60
-172.70
-380.10
1,610.60
-864.20
974.40
Opening Cash & Equivalents
1,191.70
1,000.60
448.40
1,917.40
712.50
886.30
1,265.60
1,228.10
2,092.20
1,117.10
Closing Cash & Equivalent
1,835.90
1,191.70
1,000.60
448.40
1,917.40
712.50
886.30
2,837.70
1,228.10
2,092.20

Financial Ratios

Consolidated /

Standalone
Description
Sep 24
Sep 23
Sep 22
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Book Value (Rs.)
431.37
367.62
326.13
290.70
266.63
254.20
233.12
216.03
191.12
143.76
ROA
8.48%
6.77%
4.80%
4.63%
3.52%
5.33%
4.74%
6.63%
19.33%
8.62%
ROE
19.11%
15.89%
11.49%
10.99%
8.29%
12.67%
11.27%
15.68%
48.88%
24.74%
ROCE
26.29%
21.88%
16.20%
15.71%
11.82%
19.58%
17.98%
23.43%
66.41%
36.10%
Fixed Asset Turnover
4.87
4.40
3.75
4.36
5.11
7.10
7.22
7.31
5.12
3.79
Receivable days
67.28
79.27
84.46
90.36
119.56
99.24
101.29
103.37
98.39
112.64
Inventory Days
42.14
43.59
44.69
38.57
38.41
30.09
30.98
32.52
31.85
33.50
Payable days
153.62
157.32
177.05
179.16
127.35
99.99
96.09
96.44
90.21
103.48
Cash Conversion Cycle
-44.20
-34.47
-47.90
-50.24
30.62
29.35
36.17
39.46
40.03
42.66
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
37.28
43.30
26.36
29.47
18.15
43.44
40.37
52.67
107.15
56.88

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.