Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Electric Equipment

Rating :
79/99

BSE: 500550 | NSE: SIEMENS

1051.25
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1096.30
  •  1096.30
  •  1044.00
  •  1085.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  280441
  •  2993.60
  •  1717.45
  •  947.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37,449.61
  • 33.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,447.71
  • 0.67%
  • 4.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.19%
  • 8.46%
  • FII
  • DII
  • Others
  • 4.31%
  • 9.85%
  • 1.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.83
  • 5.41
  • 7.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 7.43
  • 6.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.77
  • -1.69
  • -1.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.28
  • 38.14
  • 36.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 4.69
  • 4.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.53
  • 30.88
  • 26.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
2,685.00
0.00
0
4,147.40
0.00
0
3,216.10
0.00
0
3,577.80
0.00
0
Expenses
2,345.30
0.00
0
3,737.80
0.00
0
2,860.50
0.00
0
3,162.90
0.00
0
EBITDA
339.70
0.00
0
409.60
0.00
0
355.60
0.00
0
414.90
0.00
0
EBIDTM
12.65%
0.00%
9.88%
0.00%
11.06%
0.00%
11.60%
0.00%
Other Income
86.90
0.00
0
142.70
0.00
0
83.90
0.00
0
83.90
0.00
0
Interest
7.70
0.00
0
9.00
0.00
0
0.20
0.00
0
2.40
0.00
0
Depreciation
61.50
0.00
0
55.90
0.00
0
51.50
0.00
0
57.40
0.00
0
PBT
357.40
0.00
0
487.40
0.00
0
387.80
0.00
0
439.00
0.00
0
Tax
91.60
0.00
0
153.50
0.00
0
137.70
0.00
0
154.80
0.00
0
PAT
265.80
0.00
0
333.90
0.00
0
250.10
0.00
0
284.20
0.00
0
PATM
9.90%
0.00%
8.05%
0.00%
7.78%
0.00%
7.94%
0.00%
EPS
7.47
0.00
0
9.38
0.00
0
7.03
0.00
0
7.98
0.00
0

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
13,626.30
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
0.00%
7.60%
15.64%
2.10%
2.59%
-1.08%
-11.89%
24.39%
4.21%
-3.91%
 
Cost Of Goods Sold
6,177.40
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
7,448.90
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
54.67%
55.35%
55.40%
51.75%
50.60%
52.40%
54.28%
63.72%
64.89%
62.37%
28.83%
Total Expenditure
12,106.50
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
1,519.80
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
11.15%
10.46%
10.59%
9.38%
9.66%
9.44%
5.78%
10.93%
13.64%
11.37%
7.83%
Other Income
397.40
476.70
280.10
293.40
164.20
161.50
103.90
145.83
66.76
67.34
234.00
Interest
19.30
39.10
35.60
32.30
37.10
30.20
31.30
26.44
20.05
18.80
15.20
Depreciation
226.30
218.20
197.70
197.80
227.60
223.50
229.10
153.99
168.71
173.27
161.69
PBT
1,671.60
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
537.60
560.00
500.30
532.40
1,024.50
513.10
240.40
421.99
450.07
395.99
348.28
Tax Rate
32.16%
33.75%
35.70%
31.90%
26.01%
30.41%
28.50%
32.72%
37.30%
36.39%
36.96%
PAT
1,134.00
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
1,134.00
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
8.32%
7.99%
7.04%
10.27%
26.89%
11.12%
5.65%
7.16%
7.78%
7.45%
6.09%
PAT Growth
0.00%
21.99%
-20.71%
-60.99%
148.10%
94.69%
-30.49%
14.51%
8.81%
17.62%
 
Unadjusted EPS
31.86
30.87
25.31
19.89
81.82
16.70
16.94
25.61
22.48
20.90
17.78

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 powered Metro-line to be inaugurated in Kolkata
    13th Feb 2020, 10:21 AM

    The company has successfully implemented an efficient power supply system with advanced passenger safety features for Kolkata Metro Rail Corporation

    Read More
  • Siemens to acquire C&S Electric
    27th Jan 2020, 09:06 AM

    The company will acquire approximately 99.22% of the equity share capital of C&S Electric for around Rs 2,100 crore

    Read More
  • Siemens to showcase state-of-the-art technologies & solutions at ELECRAMA 2020
    17th Jan 2020, 14:45 PM

    The company will also be showcasing sector-specific applications

    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.