Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Explosives

Rating :
54/99

BSE: 532725 | NSE: SOLARINDS

1047.05
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1050.00
  •  1072.75
  •  1024.00
  •  1066.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5666
  •  58.92
  •  1349.00
  •  773.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,459.38
  • 40.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,047.37
  • 0.57%
  • 6.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.15%
  • 0.89%
  • 3.42%
  • FII
  • DII
  • Others
  • 4.41%
  • 17.67%
  • 0.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.63
  • 9.08
  • 5.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.46
  • 7.49
  • 1.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 10.32
  • 6.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.46
  • 37.79
  • 38.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.59
  • 7.77
  • 8.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.36
  • 21.85
  • 22.05

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
491.14
620.03
-20.79%
547.48
672.95
-18.64%
561.10
653.04
-14.08%
506.56
520.86
-2.75%
Expenses
399.21
495.48
-19.43%
457.77
530.67
-13.74%
447.77
531.59
-15.77%
399.83
413.56
-3.32%
EBITDA
91.93
124.55
-26.19%
89.71
142.28
-36.95%
113.33
121.45
-6.69%
106.73
107.30
-0.53%
EBIDTM
18.72%
20.09%
16.39%
21.14%
20.20%
18.60%
21.07%
20.60%
Other Income
3.88
5.73
-32.29%
19.85
2.60
663.46%
9.41
3.39
177.58%
6.06
3.76
61.17%
Interest
12.30
12.09
1.74%
14.42
10.63
35.65%
14.11
14.64
-3.62%
14.42
12.68
13.72%
Depreciation
22.79
19.51
16.81%
22.14
14.82
49.39%
22.03
14.96
47.26%
20.85
15.14
37.71%
PBT
60.72
98.68
-38.47%
73.00
113.38
-35.61%
86.60
95.24
-9.07%
77.52
83.24
-6.87%
Tax
16.75
24.85
-32.60%
19.82
38.15
-48.05%
21.55
21.57
-0.09%
-9.09
28.26
-
PAT
43.97
73.83
-40.44%
53.18
75.23
-29.31%
65.05
73.67
-11.70%
86.61
54.98
57.53%
PATM
8.95%
11.91%
9.71%
11.18%
11.59%
11.28%
17.10%
10.56%
EPS
4.86
8.16
-40.44%
5.88
8.31
-29.24%
7.19
8.14
-11.67%
9.57
6.08
57.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,106.28
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
680.86
Net Sales Growth
-14.62%
-9.11%
28.47%
21.27%
9.07%
7.15%
19.32%
0.99%
15.94%
42.11%
 
Cost Of Goods Sold
1,128.76
1,215.00
1,400.94
1,063.58
907.22
876.97
726.63
555.24
615.39
533.09
352.50
Gross Profit
977.52
1,022.30
1,060.63
852.54
672.77
571.65
625.27
577.72
506.42
434.49
328.36
GP Margin
46.41%
45.69%
43.09%
44.49%
42.58%
39.46%
46.25%
50.99%
45.14%
44.90%
48.23%
Total Expenditure
1,704.58
1,802.98
1,959.63
1,515.30
1,256.10
1,145.99
1,097.88
927.75
938.52
796.54
558.04
Power & Fuel Cost
-
30.64
28.90
20.76
18.59
17.66
16.81
14.77
13.24
9.57
6.77
% Of Sales
-
1.37%
1.17%
1.08%
1.18%
1.22%
1.24%
1.30%
1.18%
0.99%
0.99%
Employee Cost
-
195.95
174.06
133.48
104.31
87.63
79.80
67.31
55.57
44.21
31.30
% Of Sales
-
8.76%
7.07%
6.97%
6.60%
6.05%
5.90%
5.94%
4.95%
4.57%
4.60%
Manufacturing Exp.
-
71.81
60.38
90.52
57.63
47.66
95.16
78.38
71.49
47.55
42.29
% Of Sales
-
3.21%
2.45%
4.72%
3.65%
3.29%
7.04%
6.92%
6.37%
4.91%
6.21%
General & Admin Exp.
-
65.55
59.41
60.89
45.83
40.50
73.40
72.16
54.09
21.66
20.86
% Of Sales
-
2.93%
2.41%
3.18%
2.90%
2.80%
5.43%
6.37%
4.82%
2.24%
3.06%
Selling & Distn. Exp.
-
148.98
147.04
79.07
51.87
39.67
104.85
113.19
121.95
90.42
103.11
% Of Sales
-
6.66%
5.97%
4.13%
3.28%
2.74%
7.76%
9.99%
10.87%
9.34%
15.14%
Miscellaneous Exp.
-
75.05
88.90
67.00
70.65
35.90
1.23
26.71
6.79
50.04
103.11
% Of Sales
-
3.35%
3.61%
3.50%
4.47%
2.48%
0.09%
2.36%
0.61%
5.17%
0.18%
EBITDA
401.70
434.32
501.94
400.82
323.89
302.63
254.02
205.21
183.29
171.04
122.82
EBITDA Margin
19.07%
19.41%
20.39%
20.92%
20.50%
20.89%
18.79%
18.11%
16.34%
17.68%
18.04%
Other Income
39.20
41.05
14.72
22.83
13.21
14.87
7.90
11.16
14.21
23.64
25.17
Interest
55.25
55.04
49.87
32.72
26.89
20.44
17.85
20.09
18.35
23.58
12.27
Depreciation
87.81
84.53
58.89
51.29
38.74
32.82
31.45
21.87
16.97
12.78
7.66
PBT
297.84
335.80
407.90
339.64
271.47
264.24
212.62
174.41
162.17
158.32
128.05
Tax
49.03
57.13
125.05
106.05
76.74
86.74
46.28
34.90
25.72
42.55
45.10
Tax Rate
16.46%
17.01%
31.12%
31.22%
28.27%
32.83%
22.84%
21.23%
16.90%
27.64%
35.22%
PAT
248.81
267.43
261.61
220.55
186.54
163.66
147.41
118.44
116.29
101.20
75.60
PAT before Minority Interest
238.40
278.67
276.80
233.59
194.73
177.50
156.34
129.50
126.43
111.41
82.96
Minority Interest
-10.41
-11.24
-15.19
-13.04
-8.19
-13.84
-8.93
-11.06
-10.14
-10.21
-7.36
PAT Margin
11.81%
11.95%
10.63%
11.51%
11.81%
11.30%
10.90%
10.45%
10.37%
10.46%
11.10%
PAT Growth
-10.41%
2.22%
18.62%
18.23%
13.98%
11.02%
24.46%
1.85%
14.91%
33.86%
 
EPS
27.49
29.55
28.91
24.37
20.61
18.08
16.29
13.09
12.85
11.18
8.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,380.09
1,238.33
1,083.86
928.59
805.45
775.89
661.57
572.70
404.60
316.04
Share Capital
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
17.32
17.32
Total Reserves
1,361.99
1,220.23
1,065.76
910.49
787.35
757.79
643.48
554.61
387.28
298.72
Non-Current Liabilities
317.04
246.65
290.75
226.40
211.07
201.47
180.69
89.43
103.67
66.46
Secured Loans
252.80
155.61
196.10
147.96
134.07
155.29
151.72
54.69
77.05
35.26
Unsecured Loans
0.00
0.00
0.00
0.00
0.64
0.64
0.65
12.58
5.56
9.27
Long Term Provisions
1.92
0.15
0.18
0.00
0.00
1.15
1.27
1.45
1.44
4.99
Current Liabilities
732.15
720.37
565.98
526.50
447.89
364.69
472.12
405.30
353.31
251.04
Trade Payables
154.43
163.30
143.33
89.32
108.03
62.63
38.52
23.14
70.65
76.12
Other Current Liabilities
208.57
231.85
175.08
172.04
130.91
121.52
130.56
85.59
68.06
49.37
Short Term Borrowings
357.37
312.92
229.28
260.99
208.95
172.55
290.38
277.26
200.66
111.22
Short Term Provisions
11.78
12.30
18.29
4.15
0.00
7.99
12.67
19.31
13.95
14.33
Total Liabilities
2,480.79
2,252.90
1,987.97
1,721.75
1,512.21
1,389.19
1,352.48
1,107.97
899.38
660.99
Net Block
1,208.55
1,042.89
923.28
776.77
702.79
584.86
490.88
372.46
287.64
198.65
Gross Block
1,460.75
1,213.65
1,037.78
839.76
861.51
713.93
582.50
442.47
340.89
244.41
Accumulated Depreciation
252.20
170.76
114.50
62.99
158.72
129.07
91.62
70.00
53.25
45.77
Non Current Assets
1,497.29
1,283.94
1,169.29
989.82
863.21
778.48
682.78
538.38
454.76
345.60
Capital Work in Progress
164.97
177.55
107.40
90.93
30.44
61.05
81.04
60.61
50.31
29.16
Non Current Investment
2.33
2.56
3.04
3.50
9.17
7.73
10.17
9.52
8.62
7.96
Long Term Loans & Adv.
98.24
48.27
106.67
94.22
101.67
124.59
100.64
92.50
105.12
102.65
Other Non Current Assets
23.20
12.67
28.90
24.40
19.14
0.25
0.04
3.29
3.08
7.19
Current Assets
983.50
968.96
818.68
731.93
649.00
610.09
665.68
568.96
441.22
312.56
Current Investments
0.02
30.08
14.01
49.75
30.92
29.63
15.02
39.42
2.71
4.29
Inventories
330.98
282.74
232.42
181.07
159.86
164.88
152.83
136.13
128.59
59.21
Sundry Debtors
370.32
399.04
363.58
319.06
270.98
191.30
185.34
155.92
139.32
94.42
Cash & Bank
120.14
91.76
69.46
39.39
36.71
37.27
133.02
92.19
63.01
59.63
Other Current Assets
162.04
106.09
65.54
64.01
150.53
187.01
179.47
145.30
107.59
95.01
Short Term Loans & Adv.
65.95
59.25
73.67
78.65
81.65
182.53
173.41
134.45
94.32
93.24
Net Current Assets
251.35
248.59
252.70
205.43
201.11
245.40
193.55
163.66
87.91
61.52
Total Assets
2,480.79
2,252.90
1,987.97
1,721.75
1,512.21
1,389.19
1,352.50
1,107.97
899.38
661.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
324.81
258.45
254.10
117.62
243.28
230.48
169.95
112.84
47.99
33.09
PBT
335.80
401.85
339.64
271.47
264.24
202.62
164.41
152.15
153.96
128.05
Adjustment
130.31
89.24
104.26
16.94
51.51
85.13
55.53
62.45
42.83
19.18
Changes in Working Capital
-33.35
-103.22
-100.35
-111.76
-25.52
-4.05
-21.45
-75.56
-106.25
-69.05
Cash after chg. in Working capital
432.76
387.87
343.55
176.65
290.23
283.70
198.49
139.04
90.54
78.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.95
-129.42
-89.45
-59.03
-46.95
-53.22
-28.54
-26.20
-42.55
-45.10
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
-214.30
-198.41
-174.33
-170.40
-140.83
-149.03
-160.59
-155.43
-141.08
-100.47
Net Fixed Assets
-66.61
-116.67
-61.47
13.94
-72.03
-48.69
-44.44
-62.59
-64.46
-40.27
Net Investments
-37.69
-26.66
36.98
-36.15
-7.75
10.69
11.56
-12.42
0.72
-33.53
Others
-110.00
-55.08
-149.84
-148.19
-61.05
-111.03
-127.71
-80.42
-77.34
-26.67
Cash from Financing Activity
-31.56
-51.53
-53.21
53.27
-91.62
-177.20
31.46
71.77
92.36
40.43
Net Cash Inflow / Outflow
78.95
8.51
26.56
0.49
10.83
-95.75
40.82
29.18
-0.72
-26.95
Opening Cash & Equivalents
61.00
52.49
25.93
25.44
14.61
133.02
92.19
63.01
66.81
93.98
Closing Cash & Equivalent
92.56
61.00
52.49
25.93
25.44
37.27
133.02
92.19
66.09
67.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
152.50
136.83
119.76
102.61
89.00
85.67
363.32
316.10
231.59
180.79
ROA
11.77%
13.05%
12.59%
12.04%
12.24%
11.40%
10.53%
12.60%
14.28%
13.81%
ROE
21.29%
23.84%
23.21%
22.46%
22.46%
21.82%
21.06%
25.98%
31.19%
28.88%
ROCE
19.89%
26.24%
24.57%
22.67%
24.24%
19.28%
17.70%
20.77%
30.29%
33.26%
Fixed Asset Turnover
1.67
2.19
2.08
2.01
2.00
2.26
2.39
3.10
3.53
3.66
Receivable days
62.76
56.54
63.84
62.93
53.60
46.99
50.89
44.34
41.35
46.41
Inventory Days
50.06
38.19
38.67
36.36
37.65
39.64
43.09
39.76
33.22
24.48
Payable days
32.33
29.81
28.88
29.94
28.20
16.88
12.97
18.78
35.12
63.35
Cash Conversion Cycle
80.49
64.92
73.63
69.34
63.05
69.74
81.01
65.31
39.45
7.54
Total Debt/Equity
0.51
0.49
0.48
0.54
0.49
0.48
0.74
0.65
0.74
0.52
Interest Cover
7.10
9.06
11.38
11.10
13.93
12.35
9.18
9.29
7.53
11.44

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.