Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Explosives

Rating :
76/99

BSE: 532725 | NSE: SOLARINDS

3997.20
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 4034.95
  • 4047.80
  • 3966.00
  • 3972.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39922
  •  1598.16
  •  4047.80
  •  2100.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35,948.53
  • 69.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36,715.89
  • 0.19%
  • 17.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.15%
  • 0.94%
  • 4.01%
  • FII
  • DII
  • Others
  • 6.63%
  • 14.46%
  • 0.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.41
  • 15.55
  • 20.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.89
  • 12.88
  • 11.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.27
  • 14.88
  • 18.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.41
  • 44.77
  • 47.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 9.24
  • 9.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.31
  • 25.50
  • 26.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,615.64
825.23
95.78%
1,316.85
791.39
66.40%
1,017.87
645.85
57.60%
787.66
587.25
34.13%
Expenses
1,332.67
650.51
104.87%
1,054.03
626.84
68.15%
839.90
513.61
63.53%
655.91
461.37
42.17%
EBITDA
282.97
174.72
61.96%
262.82
164.55
59.72%
177.97
132.24
34.58%
131.75
125.88
4.66%
EBIDTM
17.51%
21.17%
19.96%
20.79%
17.48%
20.48%
16.73%
21.44%
Other Income
8.58
0.80
972.50%
0.77
2.44
-68.44%
7.07
13.23
-46.56%
11.02
1.87
489.30%
Interest
14.27
10.26
39.08%
14.78
10.48
41.03%
13.41
10.94
22.58%
11.80
11.67
1.11%
Depreciation
30.54
25.18
21.29%
29.63
22.53
31.51%
27.19
24.36
11.62%
27.25
23.85
14.26%
PBT
246.74
140.08
76.14%
219.18
133.98
63.59%
144.44
110.17
31.11%
103.72
92.23
12.46%
Tax
64.09
39.23
63.37%
44.39
38.94
14.00%
39.38
28.74
37.02%
28.95
24.60
17.68%
PAT
182.65
100.85
81.11%
174.79
95.04
83.91%
105.06
81.43
29.02%
74.77
67.63
10.56%
PATM
11.31%
12.22%
13.27%
12.01%
10.32%
12.61%
9.49%
11.52%
EPS
18.81
10.77
74.65%
18.55
10.06
84.39%
11.28
8.62
30.86%
8.15
7.20
13.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
4,738.02
3,947.61
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
Net Sales Growth
66.26%
56.92%
12.44%
-9.11%
28.47%
21.27%
9.07%
7.15%
19.32%
0.99%
 
Cost Of Goods Sold
2,924.77
2,327.33
1,346.77
1,215.00
1,400.94
1,063.58
907.22
876.97
726.63
555.24
615.39
Gross Profit
1,813.25
1,620.28
1,168.86
1,022.30
1,060.63
852.54
672.77
571.65
625.27
577.72
506.42
GP Margin
38.27%
41.04%
46.46%
45.69%
43.09%
44.49%
42.58%
39.46%
46.25%
50.99%
45.14%
Total Expenditure
3,882.51
3,213.05
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
Power & Fuel Cost
-
42.59
32.12
30.64
28.90
20.76
18.59
17.66
16.81
14.77
13.24
% Of Sales
-
1.08%
1.28%
1.37%
1.17%
1.08%
1.18%
1.22%
1.24%
1.30%
1.18%
Employee Cost
-
267.47
221.97
195.95
174.06
133.48
104.31
87.63
79.80
67.31
55.57
% Of Sales
-
6.78%
8.82%
8.76%
7.07%
6.97%
6.60%
6.05%
5.90%
5.94%
4.95%
Manufacturing Exp.
-
90.40
67.44
71.81
65.01
90.52
57.63
47.66
95.16
78.38
71.49
% Of Sales
-
2.29%
2.68%
3.21%
2.64%
4.72%
3.65%
3.29%
7.04%
6.92%
6.37%
General & Admin Exp.
-
105.77
70.62
65.55
59.96
60.89
45.83
40.50
73.40
72.16
54.09
% Of Sales
-
2.68%
2.81%
2.93%
2.44%
3.18%
2.90%
2.80%
5.43%
6.37%
4.82%
Selling & Distn. Exp.
-
241.53
164.90
148.98
147.95
79.07
51.87
39.67
104.85
113.19
121.95
% Of Sales
-
6.12%
6.56%
6.66%
6.01%
4.13%
3.28%
2.74%
7.76%
9.99%
10.87%
Miscellaneous Exp.
-
137.96
97.21
75.05
82.81
67.00
70.65
35.90
1.23
26.71
121.95
% Of Sales
-
3.49%
3.86%
3.35%
3.36%
3.50%
4.47%
2.48%
0.09%
2.36%
0.61%
EBITDA
855.51
734.56
514.60
434.32
501.94
400.82
323.89
302.63
254.02
205.21
183.29
EBITDA Margin
18.06%
18.61%
20.46%
19.41%
20.39%
20.92%
20.50%
20.89%
18.79%
18.11%
16.34%
Other Income
27.44
32.36
21.42
41.05
14.72
22.83
13.21
14.87
7.90
11.16
14.21
Interest
54.26
50.25
45.39
55.04
49.87
32.72
26.89
20.44
17.85
20.09
18.35
Depreciation
114.61
109.25
93.53
84.53
58.89
51.29
38.74
32.82
31.45
21.87
16.97
PBT
714.08
607.42
397.10
335.80
407.90
339.64
271.47
264.24
212.62
174.41
162.17
Tax
176.81
151.95
109.03
57.13
125.05
106.05
76.74
86.74
46.28
34.90
25.72
Tax Rate
24.76%
25.02%
27.46%
17.01%
31.12%
31.22%
28.27%
32.83%
22.84%
21.23%
16.90%
PAT
537.27
441.28
276.35
267.43
261.61
220.55
186.54
163.66
147.41
118.44
116.29
PAT before Minority Interest
514.00
455.47
288.07
278.67
276.80
233.59
194.73
177.50
156.34
129.50
126.43
Minority Interest
-23.27
-14.19
-11.72
-11.24
-15.19
-13.04
-8.19
-13.84
-8.93
-11.06
-10.14
PAT Margin
11.34%
11.18%
10.99%
11.95%
10.63%
11.51%
11.81%
11.30%
10.90%
10.45%
10.37%
PAT Growth
55.75%
59.68%
3.34%
2.22%
18.62%
18.23%
13.98%
11.02%
24.46%
1.85%
 
EPS
59.37
48.76
30.54
29.55
28.91
24.37
20.61
18.08
16.29
13.09
12.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,914.28
1,579.41
1,380.09
1,238.33
1,083.86
928.59
805.45
775.89
661.57
572.70
Share Capital
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
Total Reserves
1,896.18
1,561.31
1,361.99
1,220.23
1,065.76
910.49
787.35
757.79
643.48
554.61
Non-Current Liabilities
496.63
497.89
317.04
242.60
290.75
226.40
211.07
201.47
180.69
89.43
Secured Loans
397.89
401.41
252.80
151.56
196.10
147.96
134.07
155.29
151.72
54.69
Unsecured Loans
37.97
31.80
0.00
0.00
0.00
0.00
0.64
0.64
0.65
12.58
Long Term Provisions
1.00
0.91
1.92
0.15
0.18
0.00
0.00
1.15
1.27
1.45
Current Liabilities
1,117.88
819.43
732.15
724.47
565.98
526.50
447.89
364.69
472.12
405.30
Trade Payables
464.94
286.08
154.43
163.30
143.33
89.32
108.03
62.63
38.52
23.14
Other Current Liabilities
382.76
310.70
208.57
235.95
175.08
172.04
130.91
121.52
130.56
85.59
Short Term Borrowings
236.81
193.98
357.37
312.92
229.28
260.99
208.95
172.55
290.38
277.26
Short Term Provisions
33.37
28.67
11.78
12.30
18.29
4.15
0.00
7.99
12.67
19.31
Total Liabilities
3,629.42
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
Net Block
1,492.73
1,287.53
1,208.55
1,042.88
923.28
776.77
702.79
584.86
490.88
372.46
Gross Block
1,928.76
1,622.57
1,455.90
1,213.56
1,037.78
839.76
861.51
713.93
582.50
442.47
Accumulated Depreciation
436.03
335.04
247.35
170.68
114.50
62.99
158.72
129.07
91.62
70.00
Non Current Assets
1,965.56
1,733.76
1,497.29
1,290.45
1,169.29
989.82
863.21
778.48
682.78
538.38
Capital Work in Progress
230.37
292.88
164.97
177.56
107.40
90.93
30.44
61.05
81.04
60.61
Non Current Investment
18.22
0.97
2.33
2.56
3.04
3.50
9.17
7.73
10.17
9.52
Long Term Loans & Adv.
95.88
67.83
98.24
54.30
106.67
94.22
101.67
124.59
100.64
92.50
Other Non Current Assets
128.36
84.55
23.20
13.15
28.90
24.40
19.14
0.25
0.04
3.29
Current Assets
1,663.86
1,225.66
983.50
962.50
818.68
731.93
649.00
610.09
665.68
568.96
Current Investments
0.00
0.00
0.02
30.08
14.01
49.75
30.92
29.63
15.02
39.42
Inventories
718.87
440.49
330.98
282.74
232.42
181.07
159.86
164.88
152.83
136.13
Sundry Debtors
541.10
455.48
370.32
399.04
363.58
319.06
270.98
191.30
185.34
155.92
Cash & Bank
98.75
181.20
120.14
91.76
69.46
39.39
36.71
37.27
133.02
92.19
Other Current Assets
305.14
85.45
96.09
103.61
139.21
142.66
150.53
187.01
179.47
145.30
Short Term Loans & Adv.
202.28
63.04
65.95
55.27
73.67
78.65
81.65
182.53
173.41
134.45
Net Current Assets
545.98
406.23
251.35
238.03
252.70
205.43
201.11
245.40
193.55
163.66
Total Assets
3,629.42
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
297.80
356.68
324.81
313.75
254.10
117.62
243.28
230.48
169.95
112.84
PBT
607.42
397.10
335.80
401.85
339.64
271.47
264.24
202.62
164.41
152.15
Adjustment
162.27
168.94
130.31
142.72
104.26
16.94
51.51
85.13
55.53
62.45
Changes in Working Capital
-312.29
-105.27
-33.35
-101.40
-100.35
-111.76
-25.52
-4.05
-21.45
-75.56
Cash after chg. in Working capital
457.40
460.77
432.76
443.17
343.55
176.65
290.23
283.70
198.49
139.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-159.60
-104.09
-107.95
-129.42
-89.45
-59.03
-46.95
-53.22
-28.54
-26.20
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
-303.05
-250.74
-212.24
-202.26
-174.33
-170.40
-140.83
-149.03
-160.59
-155.43
Net Fixed Assets
-103.57
-146.32
-66.41
-116.63
-61.47
13.94
-72.03
-48.69
-44.44
-62.59
Net Investments
-17.26
1.34
-37.69
-26.66
36.98
-36.15
-7.75
10.69
11.56
-12.42
Others
-182.22
-105.76
-108.14
-58.97
-149.84
-148.19
-61.05
-111.03
-127.71
-80.42
Cash from Financing Activity
-45.40
-26.07
-33.62
-51.74
-53.21
53.27
-91.62
-177.20
31.46
71.77
Net Cash Inflow / Outflow
-50.65
79.87
78.95
59.75
26.56
0.49
10.83
-95.75
40.82
29.18
Opening Cash & Equivalents
169.93
92.56
61.00
52.49
25.93
25.44
14.61
133.02
92.19
63.01
Closing Cash & Equivalent
84.67
169.93
92.56
61.00
52.49
25.93
25.44
37.27
133.02
92.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
211.52
174.52
152.50
136.83
119.76
102.61
89.00
85.67
363.32
316.10
ROA
13.83%
10.59%
11.77%
13.05%
12.59%
12.04%
12.24%
11.40%
10.53%
12.60%
ROE
26.07%
19.47%
21.29%
23.84%
23.21%
22.46%
22.46%
21.82%
21.06%
25.98%
ROCE
25.56%
19.87%
19.89%
26.24%
24.57%
22.67%
24.24%
19.28%
17.70%
20.77%
Fixed Asset Turnover
2.24
1.66
1.68
2.19
2.08
2.01
2.00
2.26
2.39
3.10
Receivable days
45.64
59.10
62.76
56.54
63.84
62.93
53.60
46.99
50.89
44.34
Inventory Days
53.10
55.21
50.06
38.19
38.67
36.36
37.65
39.64
43.09
39.76
Payable days
38.93
51.02
31.41
29.72
28.88
29.94
28.20
16.88
12.97
18.78
Cash Conversion Cycle
59.82
63.30
81.41
65.01
73.63
69.34
63.05
69.74
81.01
65.31
Total Debt/Equity
0.45
0.50
0.51
0.49
0.48
0.54
0.49
0.48
0.74
0.65
Interest Cover
13.09
9.75
7.10
9.06
11.38
11.10
13.93
12.35
9.18
9.29

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.