Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Explosives

Rating :
63/99

BSE: 532725 | NSE: SOLARINDS

2208.45
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2531.05
  •  2590.00
  •  2100.00
  •  2502.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  439568
  •  10242.49
  •  2847.90
  •  978.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,085.63
  • 68.58
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,690.57
  • 0.27%
  • 13.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.15%
  • 0.77%
  • 3.53%
  • FII
  • DII
  • Others
  • 5.81%
  • 16.19%
  • 0.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 9.75
  • 0.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.64
  • 9.70
  • 0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 8.18
  • 1.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.32
  • 40.12
  • 38.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 8.10
  • 7.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.58
  • 22.96
  • 22.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
825.23
491.14
68.02%
791.39
547.48
44.55%
645.85
563.23
14.67%
587.25
506.56
15.93%
Expenses
650.51
399.21
62.95%
626.84
457.77
36.93%
513.61
449.90
14.16%
461.39
399.83
15.40%
EBITDA
174.72
91.93
90.06%
164.55
89.71
83.42%
132.24
113.33
16.69%
125.86
106.73
17.92%
EBIDTM
21.17%
18.72%
20.79%
16.39%
20.48%
20.12%
21.43%
21.07%
Other Income
0.80
3.88
-79.38%
2.44
19.85
-87.71%
13.23
9.41
40.60%
1.87
6.06
-69.14%
Interest
10.26
12.30
-16.59%
10.48
14.42
-27.32%
10.94
14.11
-22.47%
11.67
14.42
-19.07%
Depreciation
25.18
22.79
10.49%
22.53
22.14
1.76%
24.36
22.03
10.58%
23.85
20.85
14.39%
PBT
140.08
60.72
130.70%
133.98
73.00
83.53%
110.17
86.60
27.22%
92.21
77.52
18.95%
Tax
39.23
16.75
134.21%
38.94
19.82
96.47%
28.74
21.55
33.36%
24.60
-9.09
-
PAT
100.85
43.97
129.36%
95.04
53.18
78.71%
81.43
65.05
25.18%
67.61
86.61
-21.94%
PATM
12.22%
8.95%
12.01%
9.71%
12.61%
11.55%
11.51%
17.10%
EPS
10.77
4.65
131.61%
10.06
5.52
82.25%
8.62
6.85
25.84%
7.20
9.32
-22.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,849.72
2,515.63
2,237.30
2,461.57
1,916.12
1,579.99
1,448.62
1,351.90
1,132.96
1,121.81
967.58
Net Sales Growth
35.16%
12.44%
-9.11%
28.47%
21.27%
9.07%
7.15%
19.32%
0.99%
15.94%
 
Cost Of Goods Sold
1,546.52
1,346.77
1,215.00
1,400.94
1,063.58
907.22
876.97
726.63
555.24
615.39
533.09
Gross Profit
1,303.20
1,168.86
1,022.30
1,060.63
852.54
672.77
571.65
625.27
577.72
506.42
434.49
GP Margin
45.73%
46.46%
45.69%
43.09%
44.49%
42.58%
39.46%
46.25%
50.99%
45.14%
44.90%
Total Expenditure
2,252.35
2,001.03
1,802.98
1,959.63
1,515.30
1,256.10
1,145.99
1,097.88
927.75
938.52
796.54
Power & Fuel Cost
-
32.12
30.64
28.90
20.76
18.59
17.66
16.81
14.77
13.24
9.57
% Of Sales
-
1.28%
1.37%
1.17%
1.08%
1.18%
1.22%
1.24%
1.30%
1.18%
0.99%
Employee Cost
-
221.97
195.95
174.06
133.48
104.31
87.63
79.80
67.31
55.57
44.21
% Of Sales
-
8.82%
8.76%
7.07%
6.97%
6.60%
6.05%
5.90%
5.94%
4.95%
4.57%
Manufacturing Exp.
-
67.44
71.81
65.01
90.52
57.63
47.66
95.16
78.38
71.49
47.55
% Of Sales
-
2.68%
3.21%
2.64%
4.72%
3.65%
3.29%
7.04%
6.92%
6.37%
4.91%
General & Admin Exp.
-
60.70
65.55
59.96
60.89
45.83
40.50
73.40
72.16
54.09
21.66
% Of Sales
-
2.41%
2.93%
2.44%
3.18%
2.90%
2.80%
5.43%
6.37%
4.82%
2.24%
Selling & Distn. Exp.
-
164.90
148.98
147.95
79.07
51.87
39.67
104.85
113.19
121.95
90.42
% Of Sales
-
6.56%
6.66%
6.01%
4.13%
3.28%
2.74%
7.76%
9.99%
10.87%
9.34%
Miscellaneous Exp.
-
107.13
75.05
82.81
67.00
70.65
35.90
1.23
26.71
6.79
90.42
% Of Sales
-
4.26%
3.35%
3.36%
3.50%
4.47%
2.48%
0.09%
2.36%
0.61%
5.17%
EBITDA
597.37
514.60
434.32
501.94
400.82
323.89
302.63
254.02
205.21
183.29
171.04
EBITDA Margin
20.96%
20.46%
19.41%
20.39%
20.92%
20.50%
20.89%
18.79%
18.11%
16.34%
17.68%
Other Income
18.34
21.42
41.05
14.72
22.83
13.21
14.87
7.90
11.16
14.21
23.64
Interest
43.35
45.39
55.04
49.87
32.72
26.89
20.44
17.85
20.09
18.35
23.58
Depreciation
95.92
93.53
84.53
58.89
51.29
38.74
32.82
31.45
21.87
16.97
12.78
PBT
476.44
397.10
335.80
407.90
339.64
271.47
264.24
212.62
174.41
162.17
158.32
Tax
131.51
109.03
57.13
125.05
106.05
76.74
86.74
46.28
34.90
25.72
42.55
Tax Rate
27.60%
27.46%
17.01%
31.12%
31.22%
28.27%
32.83%
22.84%
21.23%
16.90%
27.64%
PAT
344.93
276.35
267.43
261.61
220.55
186.54
163.66
147.41
118.44
116.29
101.20
PAT before Minority Interest
331.74
288.07
278.67
276.80
233.59
194.73
177.50
156.34
129.50
126.43
111.41
Minority Interest
-13.19
-11.72
-11.24
-15.19
-13.04
-8.19
-13.84
-8.93
-11.06
-10.14
-10.21
PAT Margin
12.10%
10.99%
11.95%
10.63%
11.51%
11.81%
11.30%
10.90%
10.45%
10.37%
10.46%
PAT Growth
38.63%
3.34%
2.22%
18.62%
18.23%
13.98%
11.02%
24.46%
1.85%
14.91%
 
EPS
38.11
30.54
29.55
28.91
24.37
20.61
18.08
16.29
13.09
12.85
11.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,579.41
1,380.09
1,238.33
1,083.86
928.59
805.45
775.89
661.57
572.70
404.60
Share Capital
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
17.32
Total Reserves
1,561.31
1,361.99
1,220.23
1,065.76
910.49
787.35
757.79
643.48
554.61
387.28
Non-Current Liabilities
497.89
317.04
242.60
290.75
226.40
211.07
201.47
180.69
89.43
103.67
Secured Loans
433.21
252.80
151.56
196.10
147.96
134.07
155.29
151.72
54.69
77.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.64
0.64
0.65
12.58
5.56
Long Term Provisions
0.91
1.92
0.15
0.18
0.00
0.00
1.15
1.27
1.45
1.44
Current Liabilities
819.43
732.15
724.47
565.98
526.50
447.89
364.69
472.12
405.30
353.31
Trade Payables
286.08
154.43
163.30
143.33
89.32
108.03
62.63
38.52
23.14
70.65
Other Current Liabilities
310.66
208.57
235.95
175.08
172.04
130.91
121.52
130.56
85.59
68.06
Short Term Borrowings
194.02
357.37
312.92
229.28
260.99
208.95
172.55
290.38
277.26
200.66
Short Term Provisions
28.67
11.78
12.30
18.29
4.15
0.00
7.99
12.67
19.31
13.95
Total Liabilities
2,959.42
2,480.79
2,252.95
1,987.97
1,721.75
1,512.21
1,389.19
1,352.48
1,107.97
899.38
Net Block
1,287.53
1,208.55
1,042.88
923.28
776.77
702.79
584.86
490.88
372.46
287.64
Gross Block
1,622.57
1,455.90
1,213.56
1,037.78
839.76
861.51
713.93
582.50
442.47
340.89
Accumulated Depreciation
335.04
247.35
170.68
114.50
62.99
158.72
129.07
91.62
70.00
53.25
Non Current Assets
1,733.76
1,497.29
1,290.45
1,169.29
989.82
863.21
778.48
682.78
538.38
454.76
Capital Work in Progress
292.88
164.97
177.56
107.40
90.93
30.44
61.05
81.04
60.61
50.31
Non Current Investment
0.97
2.33
2.56
3.04
3.50
9.17
7.73
10.17
9.52
8.62
Long Term Loans & Adv.
67.83
98.24
54.30
106.67
94.22
101.67
124.59
100.64
92.50
105.12
Other Non Current Assets
84.55
23.20
13.15
28.90
24.40
19.14
0.25
0.04
3.29
3.08
Current Assets
1,225.66
983.50
962.50
818.68
731.93
649.00
610.09
665.68
568.96
441.22
Current Investments
0.00
0.02
30.08
14.01
49.75
30.92
29.63
15.02
39.42
2.71
Inventories
440.49
330.98
282.74
232.42
181.07
159.86
164.88
152.83
136.13
128.59
Sundry Debtors
455.48
370.32
399.04
363.58
319.06
270.98
191.30
185.34
155.92
139.32
Cash & Bank
181.20
120.14
91.76
69.46
39.39
36.71
37.27
133.02
92.19
63.01
Other Current Assets
148.49
96.09
103.61
65.54
142.66
150.53
187.01
179.47
145.30
107.59
Short Term Loans & Adv.
63.04
65.95
55.27
73.67
78.65
81.65
182.53
173.41
134.45
94.32
Net Current Assets
406.23
251.35
238.03
252.70
205.43
201.11
245.40
193.55
163.66
87.91
Total Assets
2,959.42
2,480.79
2,252.95
1,987.97
1,721.75
1,512.21
1,389.19
1,352.50
1,107.97
899.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
356.68
324.81
313.75
254.10
117.62
243.28
230.48
169.95
112.84
47.99
PBT
397.10
335.80
401.85
339.64
271.47
264.24
202.62
164.41
152.15
153.96
Adjustment
168.94
130.31
142.72
104.26
16.94
51.51
85.13
55.53
62.45
42.83
Changes in Working Capital
-105.27
-33.35
-101.40
-100.35
-111.76
-25.52
-4.05
-21.45
-75.56
-106.25
Cash after chg. in Working capital
460.77
432.76
443.17
343.55
176.65
290.23
283.70
198.49
139.04
90.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-104.09
-107.95
-129.42
-89.45
-59.03
-46.95
-53.22
-28.54
-26.20
-42.55
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
-250.74
-212.24
-202.26
-174.33
-170.40
-140.83
-149.03
-160.59
-155.43
-141.08
Net Fixed Assets
-146.32
-66.41
-116.63
-61.47
13.94
-72.03
-48.69
-44.44
-62.59
-64.46
Net Investments
1.34
-37.69
-26.66
36.98
-36.15
-7.75
10.69
11.56
-12.42
0.72
Others
-105.76
-108.14
-58.97
-149.84
-148.19
-61.05
-111.03
-127.71
-80.42
-77.34
Cash from Financing Activity
-26.07
-33.62
-51.74
-53.21
53.27
-91.62
-177.20
31.46
71.77
92.36
Net Cash Inflow / Outflow
79.87
78.95
59.75
26.56
0.49
10.83
-95.75
40.82
29.18
-0.72
Opening Cash & Equivalents
92.56
61.00
52.49
25.93
25.44
14.61
133.02
92.19
63.01
66.81
Closing Cash & Equivalent
169.93
92.56
61.00
52.49
25.93
25.44
37.27
133.02
92.19
66.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
174.52
152.50
136.83
119.76
102.61
89.00
85.67
363.32
316.10
231.59
ROA
10.59%
11.77%
13.05%
12.59%
12.04%
12.24%
11.40%
10.53%
12.60%
14.28%
ROE
19.47%
21.29%
23.84%
23.21%
22.46%
22.46%
21.82%
21.06%
25.98%
31.19%
ROCE
19.87%
19.89%
26.24%
24.57%
22.67%
24.24%
19.28%
17.70%
20.77%
30.29%
Fixed Asset Turnover
1.63
1.68
2.19
2.08
2.01
2.00
2.26
2.39
3.10
3.53
Receivable days
59.91
62.76
56.54
63.84
62.93
53.60
46.99
50.89
44.34
41.35
Inventory Days
55.97
50.06
38.19
38.67
36.36
37.65
39.64
43.09
39.76
33.22
Payable days
34.89
31.41
29.72
28.88
29.94
28.20
16.88
12.97
18.78
35.12
Cash Conversion Cycle
80.98
81.41
65.01
73.63
69.34
63.05
69.74
81.01
65.31
39.45
Total Debt/Equity
0.50
0.51
0.49
0.48
0.54
0.49
0.48
0.74
0.65
0.74
Interest Cover
9.75
7.10
9.06
11.38
11.10
13.93
12.35
9.18
9.29
7.53

News Update:


  • Solar Industries secures orders worth Rs 1471 crore
    11th Oct 2021, 10:25 AM

    The company has received order for supply of Bulk Explosives

    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.