Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Electric Equipment

Rating :
74/99

BSE: 500550 | NSE: SIEMENS

2774.95
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2788.00
  • 2790.80
  • 2744.40
  • 2774.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  435756
  •  12057.37
  •  3138.50
  •  2135.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98,878.57
  • 64.09
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 93,723.57
  • 0.36%
  • 8.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.92%
  • 7.57%
  • FII
  • DII
  • Others
  • 6.03%
  • 8.85%
  • 1.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.14
  • 4.49
  • 0.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.03
  • 8.56
  • 1.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.38
  • -0.83
  • -0.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.10
  • 53.66
  • 74.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 6.16
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.29
  • 32.56
  • 37.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
4,657.10
4,173.60
11.58%
4,258.30
2,839.00
49.99%
3,954.70
3,483.70
13.52%
3,550.40
2,925.20
21.37%
Expenses
4,141.20
3,728.70
11.06%
3,846.10
2,600.90
47.88%
3,469.90
3,026.80
14.64%
3,185.80
2,557.60
24.56%
EBITDA
515.90
444.90
15.96%
412.20
238.10
73.12%
484.80
456.90
6.11%
364.60
367.60
-0.82%
EBIDTM
11.08%
10.66%
9.68%
8.39%
12.26%
13.12%
10.27%
12.57%
Other Income
102.80
62.20
65.27%
78.70
50.00
57.40%
66.80
56.30
18.65%
59.60
58.10
2.58%
Interest
13.20
7.00
88.57%
4.40
8.00
-45.00%
13.40
5.80
131.03%
6.10
3.50
74.29%
Depreciation
79.80
84.90
-6.01%
78.70
83.90
-6.20%
80.00
68.60
16.62%
80.60
61.90
30.21%
PBT
525.70
415.20
26.61%
407.80
196.20
107.85%
458.20
438.80
4.42%
337.50
360.30
-6.33%
Tax
144.00
99.00
45.45%
105.30
56.40
86.70%
118.20
119.80
-1.34%
86.70
92.60
-6.37%
PAT
381.70
316.20
20.71%
302.50
139.80
116.38%
340.00
319.00
6.58%
250.80
267.70
-6.31%
PATM
8.20%
7.58%
7.10%
4.92%
8.60%
9.16%
7.06%
9.15%
EPS
18.32
8.99
103.78%
8.45
3.98
112.31%
9.55
9.31
2.58%
7.04
8.30
-15.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Net Sales
16,420.50
13,780.60
10,617.80
13,767.20
12,795.30
11,064.70
10,836.60
10,563.10
10,678.30
12,119.18
9,743.01
Net Sales Growth
22.34%
29.79%
-22.88%
7.60%
15.64%
2.10%
2.59%
-1.08%
-11.89%
24.39%
 
Cost Of Goods Sold
8,096.30
6,578.90
4,518.10
6,147.40
5,707.20
5,338.70
5,352.80
5,028.00
4,882.40
4,396.24
3,420.77
Gross Profit
8,324.20
7,201.70
6,099.70
7,619.80
7,088.10
5,726.00
5,483.80
5,535.10
5,795.90
7,722.94
6,322.23
GP Margin
50.69%
52.26%
57.45%
55.35%
55.40%
51.75%
50.60%
52.40%
54.28%
63.72%
64.89%
Total Expenditure
14,643.00
12,215.00
9,564.30
12,332.40
11,440.60
10,026.40
9,790.20
9,566.20
10,060.90
10,794.85
8,414.38
Power & Fuel Cost
-
42.80
38.20
52.00
53.90
50.50
50.60
51.50
51.80
40.59
37.10
% Of Sales
-
0.31%
0.36%
0.38%
0.42%
0.46%
0.47%
0.49%
0.49%
0.33%
0.38%
Employee Cost
-
1,704.40
1,607.40
1,611.10
1,457.30
1,402.40
1,423.30
1,391.90
1,411.80
902.11
691.01
% Of Sales
-
12.37%
15.14%
11.70%
11.39%
12.67%
13.13%
13.18%
13.22%
7.44%
7.09%
Manufacturing Exp.
-
2,959.00
2,430.80
3,358.10
3,106.30
2,200.50
1,949.10
2,162.50
2,762.50
4,717.96
3,659.53
% Of Sales
-
21.47%
22.89%
24.39%
24.28%
19.89%
17.99%
20.47%
25.87%
38.93%
37.56%
General & Admin Exp.
-
863.10
738.80
742.50
651.00
811.80
662.50
714.60
727.00
583.62
437.36
% Of Sales
-
6.26%
6.96%
5.39%
5.09%
7.34%
6.11%
6.77%
6.81%
4.82%
4.49%
Selling & Distn. Exp.
-
4.30
14.80
202.50
192.70
15.70
148.30
8.80
11.50
15.38
10.20
% Of Sales
-
0.03%
0.14%
1.47%
1.51%
0.14%
1.37%
0.08%
0.11%
0.13%
0.10%
Miscellaneous Exp.
-
62.50
216.20
218.80
272.20
206.80
203.60
208.90
213.90
138.94
10.20
% Of Sales
-
0.45%
2.04%
1.59%
2.13%
1.87%
1.88%
1.98%
2.00%
1.15%
1.63%
EBITDA
1,777.50
1,565.60
1,053.50
1,434.80
1,354.70
1,038.30
1,046.40
996.90
617.40
1,324.33
1,328.63
EBITDA Margin
10.82%
11.36%
9.92%
10.42%
10.59%
9.38%
9.66%
9.44%
5.78%
10.93%
13.64%
Other Income
307.90
293.60
315.10
482.00
280.10
293.40
164.20
161.50
103.90
145.83
66.76
Interest
37.10
52.90
60.40
39.10
35.60
32.30
37.10
30.20
31.30
26.44
20.05
Depreciation
319.10
300.50
272.60
218.30
197.70
197.80
227.60
223.50
229.10
153.99
168.71
PBT
1,729.20
1,505.80
1,035.60
1,659.40
1,401.50
1,101.60
945.90
904.70
460.90
1,289.74
1,206.63
Tax
454.20
415.40
267.00
560.00
500.30
532.40
1,024.50
513.10
240.40
421.99
450.07
Tax Rate
26.27%
27.59%
25.78%
33.75%
35.70%
31.90%
26.01%
30.41%
28.50%
32.72%
37.30%
PAT
1,275.00
1,090.30
768.60
1,099.40
901.20
1,136.60
2,913.70
1,174.40
603.20
867.75
757.77
PAT before Minority Interest
1,274.90
1,090.40
768.60
1,099.40
901.20
1,136.60
2,913.70
1,174.40
603.20
867.75
756.56
Minority Interest
-0.10
-0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.21
PAT Margin
7.76%
7.91%
7.24%
7.99%
7.04%
10.27%
26.89%
11.12%
5.65%
7.16%
7.78%
PAT Growth
22.28%
41.86%
-30.09%
21.99%
-20.71%
-60.99%
148.10%
94.69%
-30.49%
14.51%
 
EPS
35.80
30.62
21.58
30.87
25.31
31.92
81.82
32.98
16.94
24.37
21.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Shareholder's Funds
10,349.00
9,492.00
9,049.40
8,298.90
7,690.60
6,803.70
5,117.70
4,375.60
3,816.19
3,279.72
Share Capital
71.20
71.20
71.20
71.20
71.20
71.20
71.20
71.20
68.06
67.43
Total Reserves
10,277.80
9,420.80
8,978.20
8,227.70
7,619.40
6,732.50
5,046.50
4,304.40
3,748.13
3,212.29
Non-Current Liabilities
6,498.40
5,663.00
5,152.40
4,969.30
3,141.80
3,506.80
2,713.50
2,517.00
-188.87
-142.48
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
Long Term Provisions
6,070.90
5,733.70
5,349.20
5,178.40
3,330.50
3,790.30
2,910.00
2,838.60
0.00
0.00
Current Liabilities
8,101.60
7,030.70
7,229.10
6,570.60
7,333.20
5,790.50
6,213.90
6,311.60
6,341.49
6,038.27
Trade Payables
3,671.50
2,787.10
3,305.20
3,058.20
2,664.00
2,200.80
2,381.50
2,693.80
2,834.21
2,990.19
Other Current Liabilities
2,101.80
2,185.20
1,731.10
1,695.80
1,614.90
1,357.60
1,283.40
1,690.80
1,703.42
1,474.26
Short Term Borrowings
2.50
0.00
0.00
0.00
0.00
25.20
25.20
0.00
0.00
0.00
Short Term Provisions
2,325.80
2,058.40
2,192.80
1,816.60
3,054.30
2,206.90
2,523.80
1,927.00
1,803.85
1,573.82
Total Liabilities
24,957.10
22,185.70
21,430.90
19,838.80
18,165.60
16,101.00
14,045.10
13,204.20
9,968.81
9,175.51
Net Block
3,107.60
1,196.00
1,219.10
1,277.00
1,257.10
1,227.10
1,393.60
1,355.60
1,169.40
984.97
Gross Block
4,248.60
2,152.70
2,003.00
1,875.20
1,667.80
1,452.10
2,946.10
2,811.40
1,998.32
1,826.24
Accumulated Depreciation
1,141.00
956.70
783.90
598.20
410.70
225.00
1,552.50
1,455.80
828.92
841.27
Non Current Assets
10,487.80
8,297.80
7,631.30
7,857.80
5,734.00
5,881.50
5,180.60
5,061.80
1,418.31
1,240.12
Capital Work in Progress
35.00
88.00
58.30
62.50
143.00
79.10
32.10
40.90
248.90
255.16
Non Current Investment
97.20
0.10
0.10
104.20
107.90
109.70
113.60
8.20
0.00
0.00
Long Term Loans & Adv.
7,040.30
7,010.00
6,311.50
6,390.60
4,199.70
4,442.40
3,640.30
3,654.20
0.00
0.00
Other Non Current Assets
207.70
3.70
42.30
23.50
26.30
23.20
1.00
2.90
0.00
0.00
Current Assets
14,469.30
13,887.90
13,799.60
11,981.00
12,431.60
10,219.50
8,864.50
8,142.40
8,550.50
7,935.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,796.90
1,115.20
1,119.70
1,150.40
1,021.40
1,010.80
954.60
1,047.20
807.83
719.95
Sundry Debtors
3,683.00
3,140.20
3,815.60
3,671.10
3,430.40
3,028.50
3,042.40
3,687.40
4,173.33
3,410.40
Cash & Bank
5,159.10
5,709.60
5,001.90
3,691.60
4,074.80
3,510.30
2,096.40
1,121.00
1,275.04
1,879.50
Other Current Assets
3,830.30
2,215.80
1,661.00
1,783.90
3,905.00
2,669.90
2,771.10
2,286.80
2,294.29
1,925.54
Short Term Loans & Adv.
3,590.90
1,707.10
2,201.40
1,684.00
2,905.30
1,572.50
1,827.70
1,450.10
1,396.47
1,063.26
Net Current Assets
6,367.70
6,857.20
6,570.50
5,410.40
5,098.40
4,429.00
2,650.60
1,830.80
2,209.01
1,897.12
Total Assets
24,957.10
22,185.70
21,430.90
19,838.80
18,165.60
16,101.00
14,045.10
13,204.20
9,968.81
9,175.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Cash From Operating Activity
1,422.10
719.70
1,272.90
99.80
573.40
512.80
574.40
607.80
2.63
1,008.99
PBT
1,505.80
1,035.60
1,659.40
1,401.50
1,669.00
3,938.20
1,687.50
843.60
1,289.74
1,206.63
Adjustment
55.90
94.00
-264.30
71.40
-475.10
-2,910.80
-791.10
-168.70
26.25
160.36
Changes in Working Capital
233.90
-109.50
496.30
-788.50
191.70
-164.30
-91.10
129.00
-781.42
143.21
Cash after chg. in Working capital
1,795.60
1,020.10
1,891.40
684.40
1,385.60
863.10
805.30
803.90
534.56
1,510.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-373.50
-300.40
-618.50
-584.60
-812.20
-350.30
-230.90
-196.10
-531.94
-501.21
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
-2,389.30
870.90
-1,134.10
-174.60
1,322.40
237.30
644.80
130.30
197.10
-1,223.35
Net Fixed Assets
94.60
-175.50
-123.90
-126.60
-279.50
1,454.70
-100.70
-676.80
-574.09
-360.93
Net Investments
-2,254.10
0.00
104.10
3.70
1.80
3.90
-160.40
32.30
347.96
88.51
Others
-229.80
1,046.40
-1,114.30
-51.70
1,600.10
-1,221.30
905.90
774.80
423.23
-950.93
Cash from Financing Activity
-501.80
-386.00
-311.50
-305.30
-285.20
-1,614.30
-244.80
-220.40
-196.31
-201.20
Net Cash Inflow / Outflow
-1,469.00
1,204.60
-172.70
-380.10
1,610.60
-864.20
974.40
517.70
3.42
-415.56
Opening Cash & Equivalents
1,917.40
712.50
886.30
1,265.60
1,228.10
2,092.20
1,117.10
603.80
1,092.50
1,474.58
Closing Cash & Equivalent
448.40
1,917.40
712.50
886.30
2,837.70
1,228.10
2,092.20
1,121.00
1,162.54
1,092.50

Financial Ratios

Consolidated /

Standalone
Description
Sep 21
Sep 20
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Book Value (Rs.)
290.70
266.63
254.20
233.12
216.03
191.12
143.76
122.88
112.11
97.24
ROA
4.63%
3.52%
5.33%
4.74%
6.63%
19.33%
8.62%
5.21%
9.07%
8.73%
ROE
10.99%
8.29%
12.67%
11.27%
15.68%
48.88%
24.74%
14.73%
24.47%
24.98%
ROCE
15.71%
11.82%
19.58%
17.98%
23.43%
66.41%
36.10%
21.37%
37.11%
40.49%
Fixed Asset Turnover
4.36
5.11
7.10
7.22
7.31
5.12
3.79
4.56
6.53
5.71
Receivable days
90.36
119.56
99.24
101.29
103.37
98.39
112.64
130.77
110.91
128.36
Inventory Days
38.57
38.41
30.09
30.98
32.52
31.85
33.50
30.86
22.34
32.45
Payable days
179.16
127.35
99.99
96.09
96.44
90.21
103.48
106.89
103.34
116.49
Cash Conversion Cycle
-50.24
30.62
29.35
36.17
39.46
40.03
42.66
54.74
29.91
44.31
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
29.47
18.15
43.44
40.37
52.67
107.15
56.88
27.95
49.79
61.17

News Update:


  • Siemens reports 2-fold jump in Q4 consolidated net profit
    23rd Nov 2022, 17:56 PM

    Total consolidated income of the company increased by 12.37% at Rs 4759.90 crore for quarter ended September 30, 2022

    Read More
  • Siemens - Quarterly Results
    22nd Nov 2022, 18:51 PM

    Read More
  • Siemens sets up production facility for bogies in Aurangabad
    9th Nov 2022, 15:41 PM

    The factory has a highly flexible production line capable of meeting domestic and global rolling stock requirements

    Read More
  • Siemens launches ‘Siemens Xcelerator’ in India
    14th Sep 2022, 11:08 AM

    Siemens Xcelerator is aimed at accelerating digital transformation and value creation for customers

    Read More

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.