Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Electric Equipment

Rating :
65/99

BSE: 500550 | NSE: SIEMENS

1392.70
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1398.90
  •  1412.00
  •  1384.80
  •  1398.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  579515
  •  8121.90
  •  1639.00
  •  947.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 49,595.09
  • 64.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44,593.19
  • 0.50%
  • 5.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.88%
  • 8.41%
  • FII
  • DII
  • Others
  • 4.07%
  • 10.41%
  • 1.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.52
  • 5.44
  • 7.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 7.63
  • 6.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.79
  • -1.31
  • -1.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.13
  • 36.52
  • 40.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 6.01
  • 5.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.22
  • 28.64
  • 24.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,334.60
3,216.10
-58.50%
2,837.90
3,577.80
-20.68%
2,685.00
2,825.90
-4.99%
4,147.40
3,955.80
4.84%
Expenses
1,341.10
2,860.50
-53.12%
2,600.40
3,162.90
-17.78%
2,345.30
2,515.60
-6.77%
3,737.80
3,533.20
5.79%
EBITDA
-6.50
355.60
-
237.50
414.90
-42.76%
339.70
310.30
9.47%
409.60
422.60
-3.08%
EBIDTM
-0.49%
11.06%
14.01%
14.01%
12.65%
10.98%
9.88%
10.68%
Other Income
83.30
83.90
-0.72%
82.00
83.90
-2.26%
86.90
88.40
-1.70%
142.70
76.90
85.57%
Interest
5.00
0.20
2,400.00%
11.20
2.40
366.67%
7.70
0.20
3,750.00%
9.00
5.10
76.47%
Depreciation
72.60
51.50
40.97%
71.30
57.40
24.22%
61.50
53.40
15.17%
55.90
51.00
9.61%
PBT
-0.80
387.80
-
237.00
439.00
-46.01%
357.40
345.10
3.56%
487.40
443.40
9.92%
Tax
1.10
137.70
-99.20%
61.30
154.80
-60.40%
91.60
114.20
-19.79%
153.50
161.10
-4.72%
PAT
-1.90
250.10
-
175.70
284.20
-38.18%
265.80
230.90
15.11%
333.90
282.30
18.28%
PATM
-0.14%
7.78%
7.11%
7.11%
9.90%
8.17%
8.05%
7.14%
EPS
-0.05
7.02
-
4.93
7.98
-38.22%
7.46
6.48
15.12%
9.38
7.93
18.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Sep 09
Sep 08
Net Sales
11,004.90
13,767.20
12,795.30
11,064.70
10,836.60
10,563.10
10,678.30
12,119.18
9,743.01
9,349.12
9,729.60
Net Sales Growth
-18.94%
7.60%
15.64%
2.10%
2.59%
-1.08%
-11.89%
24.39%
4.21%
-3.91%
 
Cost Of Goods Sold
8,341.30
6,147.40
5,707.20
5,338.70
5,352.80
5,028.00
4,882.40
4,396.24
3,420.77
3,518.06
6,924.99
Gross Profit
2,663.60
7,619.80
7,088.10
5,726.00
5,483.80
5,535.10
5,795.90
7,722.94
6,322.23
5,831.05
2,804.60
GP Margin
24.20%
55.35%
55.40%
51.75%
50.60%
52.40%
54.28%
63.72%
64.89%
62.37%
28.83%
Total Expenditure
10,024.60
12,327.20
11,440.60
10,026.40
9,790.20
9,566.20
10,060.90
10,794.85
8,414.38
8,286.17
8,967.98
Power & Fuel Cost
-
52.00
53.90
50.50
50.60
51.50
51.80
40.59
37.10
36.16
38.43
% Of Sales
-
0.38%
0.42%
0.46%
0.47%
0.49%
0.49%
0.33%
0.38%
0.39%
0.39%
Employee Cost
-
1,611.10
1,457.30
1,402.40
1,423.30
1,391.90
1,411.80
902.11
691.01
927.97
900.20
% Of Sales
-
11.70%
11.39%
12.67%
13.13%
13.18%
13.22%
7.44%
7.09%
9.93%
9.25%
Manufacturing Exp.
-
3,437.00
3,106.30
2,200.50
1,949.10
2,162.50
2,762.50
4,717.96
3,659.53
3,204.41
328.16
% Of Sales
-
24.97%
24.28%
19.89%
17.99%
20.47%
25.87%
38.93%
37.56%
34.27%
3.37%
General & Admin Exp.
-
697.40
651.00
811.80
662.50
714.60
727.00
583.62
437.36
499.18
620.07
% Of Sales
-
5.07%
5.09%
7.34%
6.11%
6.77%
6.81%
4.82%
4.49%
5.34%
6.37%
Selling & Distn. Exp.
-
211.50
192.70
15.70
148.30
8.80
11.50
15.38
10.20
0.68
16.14
% Of Sales
-
1.54%
1.51%
0.14%
1.37%
0.08%
0.11%
0.13%
0.10%
0.01%
0.17%
Miscellaneous Exp.
-
170.80
272.20
206.80
203.60
208.90
213.90
138.94
158.39
99.70
16.14
% Of Sales
-
1.24%
2.13%
1.87%
1.88%
1.98%
2.00%
1.15%
1.63%
1.07%
1.44%
EBITDA
980.30
1,440.00
1,354.70
1,038.30
1,046.40
996.90
617.40
1,324.33
1,328.63
1,062.95
761.62
EBITDA Margin
8.91%
10.46%
10.59%
9.38%
9.66%
9.44%
5.78%
10.93%
13.64%
11.37%
7.83%
Other Income
394.90
476.70
280.10
293.40
164.20
161.50
103.90
145.83
66.76
67.34
234.00
Interest
32.90
39.10
35.60
32.30
37.10
30.20
31.30
26.44
20.05
18.80
15.20
Depreciation
261.30
218.20
197.70
197.80
227.60
223.50
229.10
153.99
168.71
173.27
161.69
PBT
1,081.00
1,659.40
1,401.50
1,101.60
945.90
904.70
460.90
1,289.74
1,206.63
938.22
818.73
Tax
307.50
560.00
500.30
532.40
1,024.50
513.10
240.40
421.99
450.07
395.99
348.28
Tax Rate
28.45%
33.75%
35.70%
31.90%
26.01%
30.41%
28.50%
32.72%
37.30%
36.39%
36.96%
PAT
773.50
1,099.40
901.20
1,136.60
2,913.70
1,174.40
603.20
867.75
757.77
696.44
592.09
PAT before Minority Interest
773.50
1,099.40
901.20
1,136.60
2,913.70
1,174.40
603.20
867.75
756.56
692.33
593.97
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.21
4.11
-1.88
PAT Margin
7.03%
7.99%
7.04%
10.27%
26.89%
11.12%
5.65%
7.16%
7.78%
7.45%
6.09%
PAT Growth
-26.16%
21.99%
-20.71%
-60.99%
148.10%
94.69%
-30.49%
14.51%
8.81%
17.62%
 
EPS
21.72
30.87
25.31
31.92
81.82
32.98
16.94
24.37
21.28
19.56
16.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Sep 09
Sep 08
Shareholder's Funds
9,049.40
8,298.90
7,690.60
6,803.70
5,117.70
4,375.60
3,816.19
3,279.72
2,781.29
2,277.41
Share Capital
71.20
71.20
71.20
71.20
71.20
71.20
68.06
67.43
67.43
67.43
Total Reserves
8,978.20
8,227.70
7,619.40
6,732.50
5,046.50
4,304.40
3,748.13
3,212.29
2,713.86
2,209.98
Non-Current Liabilities
5,152.40
4,969.30
3,141.80
3,506.80
2,713.50
2,517.00
-188.87
-142.48
-119.00
-134.95
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.05
10.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.59
1.06
Long Term Provisions
5,349.20
5,178.40
3,330.50
3,790.30
2,910.00
2,838.60
0.00
0.00
0.00
0.00
Current Liabilities
7,229.10
6,570.60
7,333.20
5,790.50
6,213.90
6,311.60
6,341.49
6,038.27
5,483.15
5,538.78
Trade Payables
3,305.20
3,058.20
2,664.00
2,200.80
2,381.50
2,693.80
2,834.21
2,990.19
2,480.13
2,666.58
Other Current Liabilities
1,731.10
1,695.80
1,614.90
1,357.60
1,283.40
1,690.80
1,703.42
1,474.26
1,631.78
2,118.83
Short Term Borrowings
0.00
0.00
0.00
25.20
25.20
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
2,192.80
1,816.60
3,054.30
2,206.90
2,523.80
1,927.00
1,803.85
1,573.82
1,371.24
753.37
Total Liabilities
21,430.90
19,838.80
18,165.60
16,101.00
14,045.10
13,204.20
9,968.81
9,175.51
8,151.07
7,695.98
Net Block
1,219.10
1,277.00
1,257.10
1,227.10
1,393.60
1,355.60
1,169.40
984.97
926.83
794.77
Gross Block
2,003.00
1,875.20
1,667.80
1,452.10
2,946.10
2,811.40
1,998.32
1,826.24
1,670.51
1,555.14
Accumulated Depreciation
783.90
598.20
410.70
225.00
1,552.50
1,455.80
828.92
841.27
743.68
760.37
Non Current Assets
7,631.30
7,857.80
5,734.00
5,881.50
5,180.60
5,061.80
1,418.31
1,240.12
1,088.48
963.18
Capital Work in Progress
58.30
62.50
143.00
79.10
32.10
40.90
248.90
255.16
161.63
106.85
Non Current Investment
0.10
104.20
107.90
109.70
113.60
8.20
0.00
0.00
0.01
61.56
Long Term Loans & Adv.
6,311.50
6,390.60
4,199.70
4,442.40
3,640.30
3,654.20
0.00
0.00
0.00
0.00
Other Non Current Assets
42.30
23.50
26.30
23.20
1.00
2.90
0.00
0.00
0.00
0.00
Current Assets
13,799.60
11,981.00
12,431.60
10,219.50
8,864.50
8,142.40
8,550.50
7,935.38
7,062.60
6,732.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
183.48
Inventories
1,119.70
1,150.40
1,021.40
1,010.80
954.60
1,047.20
807.83
719.95
1,055.48
825.74
Sundry Debtors
3,815.60
3,671.10
3,430.40
3,028.50
3,042.40
3,687.40
4,173.33
3,410.40
3,613.42
3,756.39
Cash & Bank
5,001.90
3,691.60
4,074.80
3,510.30
2,096.40
1,121.00
1,275.04
1,879.50
1,474.58
1,322.18
Other Current Assets
3,862.40
1,783.90
999.70
1,097.40
2,771.10
2,286.80
2,294.29
1,925.54
919.11
645.00
Short Term Loans & Adv.
2,201.40
1,684.00
2,905.30
1,572.50
1,827.70
1,450.10
1,396.47
1,063.26
918.38
644.51
Net Current Assets
6,570.50
5,410.40
5,098.40
4,429.00
2,650.60
1,830.80
2,209.01
1,897.12
1,579.45
1,194.01
Total Assets
21,430.90
19,838.80
18,165.60
16,101.00
14,045.10
13,204.20
9,968.81
9,175.50
8,151.08
7,695.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Sep 09
Sep 08
Cash From Operating Activity
1,291.70
99.80
573.40
512.80
574.40
607.80
2.63
1,008.99
433.20
529.70
PBT
1,659.40
1,401.50
1,669.00
3,938.20
1,687.50
843.60
1,289.74
1,206.63
1,088.32
942.25
Adjustment
-246.50
71.40
-475.10
-2,910.80
-791.10
-168.70
26.25
160.36
-121.15
-54.87
Changes in Working Capital
497.30
-788.50
191.70
-164.30
-91.10
129.00
-781.42
143.21
58.88
113.80
Cash after chg. in Working capital
1,910.20
684.40
1,385.60
863.10
805.30
803.90
534.56
1,510.20
1,026.05
1,001.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-618.50
-584.60
-812.20
-350.30
-230.90
-196.10
-531.94
-501.21
-592.85
-471.47
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
-1,152.80
-174.60
1,322.40
237.30
644.80
130.30
197.10
-1,223.35
15.94
-16.47
Net Fixed Assets
-123.90
-126.60
-279.50
1,454.70
-100.70
-676.80
-574.09
-360.93
-162.37
-114.70
Net Investments
104.10
3.70
1.80
3.90
-160.40
32.30
347.96
88.51
46.67
-56.05
Others
-1,133.00
-51.70
1,600.10
-1,221.30
905.90
774.80
423.23
-950.93
131.64
154.28
Cash from Financing Activity
-311.60
-305.30
-285.20
-1,614.30
-244.80
-220.40
-196.31
-201.20
-170.18
-119.58
Net Cash Inflow / Outflow
-172.70
-380.10
1,610.60
-864.20
974.40
517.70
3.42
-415.56
278.95
393.64
Opening Cash & Equivalents
886.30
1,265.60
1,228.10
2,092.20
1,117.10
603.80
1,092.50
1,474.58
1,322.18
856.97
Closing Cash & Equivalent
712.50
886.30
2,837.70
1,228.10
2,092.20
1,121.00
1,162.54
1,092.50
1,474.58
1,322.18

Financial Ratios

Consolidated /

Standalone
Description
Sep 19
Sep 18
Sep 17
Sep 16
Sep 15
Sep 14
Sep 11
Sep 10
Sep 09
Sep 08
Book Value (Rs.)
254.20
233.12
216.03
191.12
143.76
122.88
112.11
97.24
82.45
67.51
ROA
5.33%
4.74%
6.63%
19.33%
8.62%
5.21%
9.07%
8.73%
8.74%
8.78%
ROE
12.67%
11.27%
15.68%
48.88%
24.74%
14.73%
24.47%
24.98%
27.39%
28.94%
ROCE
19.58%
17.98%
23.43%
66.41%
36.10%
21.37%
37.11%
40.49%
43.69%
46.17%
Fixed Asset Turnover
7.10
7.22
7.31
5.12
3.79
4.56
6.53
5.71
5.94
6.77
Receivable days
99.24
101.29
103.37
98.39
112.64
130.77
110.91
128.36
140.49
111.97
Inventory Days
30.09
30.98
32.52
31.85
33.50
30.86
22.34
32.45
35.86
29.35
Payable days
99.24
96.09
96.44
90.21
103.48
106.89
103.34
116.49
119.39
114.02
Cash Conversion Cycle
30.10
36.17
39.46
40.03
42.66
54.74
29.91
44.31
56.96
27.30
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
43.44
40.37
52.67
107.15
56.88
27.95
49.79
61.17
58.90
63.00

News Update:


  • Siemens implements latest automation technologies for prestigious ‘Atal Tunnel’
    1st Oct 2020, 12:42 PM

    The total length of the tunnel located at ‘Rohtang Pass’ is 9.02 km

    Read More
  • Siemens gets nod to sell mechanical drives business to Flender Drives
    27th Aug 2020, 08:58 AM

    The sale and transfer of the business is on a going concern and slump sale basis, with effect from January 1, 2021

    Read More
  • Siemens gets CCI’s nod for proposed acquisition of C&S Electric
    21st Aug 2020, 12:58 PM

    As per a statement issued by Siemens in January, it had inked an agreement to acquire 99 per cent equity in New Delhi-based C&S Electric for around Rs 2,100 crore

    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.