Nifty
Sensex
:
:
24299.45
79788.43
-114.05 (-0.47%)
-360.45 (-0.45%)

Explosives

Rating :
71/99

BSE: 532725 | NSE: SOLARINDS

12160.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  12400.00
  •  12460.90
  •  11835.50
  •  12170.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  145570
  •  17745.37
  •  13298.00
  •  3758.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95,505.47
  • 114.25
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 96,323.18
  • 0.08%
  • 28.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.15%
  • 1.07%
  • 4.97%
  • FII
  • DII
  • Others
  • 7.56%
  • 12.41%
  • 0.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.20
  • 22.09
  • 15.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.35
  • 25.81
  • 13.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.95
  • 25.60
  • 23.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.63
  • 50.83
  • 60.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 12.69
  • 16.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.29
  • 31.43
  • 37.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,610.71
1,928.54
-16.48%
1,429.14
1,811.75
-21.12%
1,347.46
1,566.60
-13.99%
1,682.21
1,615.64
4.12%
Expenses
1,257.01
1,571.08
-19.99%
1,072.90
1,462.24
-26.63%
1,011.31
1,267.62
-20.22%
1,359.09
1,332.67
1.98%
EBITDA
353.70
357.46
-1.05%
356.24
349.51
1.93%
336.15
298.98
12.43%
323.12
282.97
14.19%
EBIDTM
21.96%
18.54%
24.93%
19.29%
24.95%
19.08%
19.21%
17.51%
Other Income
17.65
11.34
55.64%
10.91
7.24
50.69%
7.72
4.36
77.06%
8.19
8.58
-4.55%
Interest
31.52
31.24
0.90%
28.29
25.46
11.12%
24.89
19.41
28.23%
24.67
14.27
72.88%
Depreciation
37.01
35.31
4.81%
38.60
32.01
20.59%
33.67
30.35
10.94%
34.10
30.54
11.66%
PBT
302.82
302.25
0.19%
300.26
299.28
0.33%
285.31
253.58
12.51%
272.54
246.74
10.46%
Tax
62.67
81.44
-23.05%
76.99
79.99
-3.75%
75.54
64.89
16.41%
70.85
64.09
10.55%
PAT
240.15
220.81
8.76%
223.27
219.29
1.81%
209.77
188.69
11.17%
201.69
182.65
10.42%
PATM
14.91%
11.45%
15.62%
12.10%
15.57%
12.04%
11.99%
11.31%
EPS
25.97
22.77
14.05%
22.47
22.61
-0.62%
22.11
19.49
13.44%
21.81
18.81
15.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
6,069.52
6,922.53
3,947.61
2,515.63
2,237.30
2,461.57
1,916.12
1,579.99
1,448.62
1,351.90
Net Sales Growth
-
-12.32%
75.36%
56.92%
12.44%
-9.11%
28.47%
21.27%
9.07%
7.15%
 
Cost Of Goods Sold
-
3,196.17
4,342.37
2,327.33
1,346.77
1,215.00
1,400.94
1,063.58
907.22
876.97
726.63
Gross Profit
-
2,873.35
2,580.16
1,620.28
1,168.86
1,022.30
1,060.63
852.54
672.77
571.65
625.27
GP Margin
-
47.34%
37.27%
41.04%
46.46%
45.69%
43.09%
44.49%
42.58%
39.46%
46.25%
Total Expenditure
-
4,700.31
5,633.61
3,213.05
2,001.03
1,802.98
1,959.63
1,515.30
1,256.10
1,145.99
1,097.88
Power & Fuel Cost
-
60.09
61.64
42.59
32.12
30.64
28.90
20.76
18.59
17.66
16.81
% Of Sales
-
0.99%
0.89%
1.08%
1.28%
1.37%
1.17%
1.08%
1.18%
1.22%
1.24%
Employee Cost
-
400.45
330.60
267.47
221.97
195.95
174.06
133.48
104.31
87.63
79.80
% Of Sales
-
6.60%
4.78%
6.78%
8.82%
8.76%
7.07%
6.97%
6.60%
6.05%
5.90%
Manufacturing Exp.
-
151.68
133.00
106.71
67.44
71.81
65.01
90.52
57.63
47.66
95.16
% Of Sales
-
2.50%
1.92%
2.70%
2.68%
3.21%
2.64%
4.72%
3.65%
3.29%
7.04%
General & Admin Exp.
-
135.28
109.39
105.77
70.62
65.55
59.96
60.89
45.83
40.50
73.40
% Of Sales
-
2.23%
1.58%
2.68%
2.81%
2.93%
2.44%
3.18%
2.90%
2.80%
5.43%
Selling & Distn. Exp.
-
363.97
367.51
225.22
164.90
148.98
147.95
79.07
51.87
39.67
104.85
% Of Sales
-
6.00%
5.31%
5.71%
6.56%
6.66%
6.01%
4.13%
3.28%
2.74%
7.76%
Miscellaneous Exp.
-
392.67
289.10
137.96
97.21
75.05
82.81
67.00
70.65
35.90
104.85
% Of Sales
-
6.47%
4.18%
3.49%
3.86%
3.35%
3.36%
3.50%
4.47%
2.48%
0.09%
EBITDA
-
1,369.21
1,288.92
734.56
514.60
434.32
501.94
400.82
323.89
302.63
254.02
EBITDA Margin
-
22.56%
18.62%
18.61%
20.46%
19.41%
20.39%
20.92%
20.50%
20.89%
18.79%
Other Income
-
44.47
31.52
32.36
21.42
41.05
14.72
22.83
13.21
14.87
7.90
Interest
-
109.37
90.38
50.25
45.39
55.04
49.87
32.72
26.89
20.44
17.85
Depreciation
-
143.38
128.21
109.25
93.53
84.53
58.89
51.29
38.74
32.82
31.45
PBT
-
1,160.93
1,101.85
607.42
397.10
335.80
407.90
339.64
271.47
264.24
212.62
Tax
-
286.05
290.41
151.95
109.03
57.13
125.05
106.05
76.74
86.74
46.28
Tax Rate
-
24.64%
26.36%
25.02%
27.46%
17.01%
31.12%
31.22%
28.27%
32.83%
22.84%
PAT
-
835.93
757.19
441.28
276.35
267.43
261.61
220.55
186.54
163.66
147.41
PAT before Minority Interest
-
875.23
811.17
455.47
288.07
278.67
276.80
233.59
194.73
177.50
156.34
Minority Interest
-
-39.30
-53.98
-14.19
-11.72
-11.24
-15.19
-13.04
-8.19
-13.84
-8.93
PAT Margin
-
13.77%
10.94%
11.18%
10.99%
11.95%
10.63%
11.51%
11.81%
11.30%
10.90%
PAT Growth
-
10.40%
71.59%
59.68%
3.34%
2.22%
18.62%
18.23%
13.98%
11.02%
 
EPS
-
92.37
83.67
48.76
30.54
29.55
28.91
24.37
20.61
18.08
16.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,305.60
2,610.34
1,914.28
1,579.41
1,380.09
1,238.33
1,083.86
928.59
805.45
775.89
Share Capital
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
Total Reserves
3,287.50
2,592.24
1,896.18
1,561.31
1,361.99
1,220.23
1,065.76
910.49
787.35
757.79
Non-Current Liabilities
648.37
525.72
496.63
497.89
317.04
242.60
290.75
226.40
211.07
201.47
Secured Loans
472.73
391.05
397.89
401.41
252.80
151.56
196.10
147.96
134.07
155.29
Unsecured Loans
110.82
81.66
37.97
31.80
0.00
0.00
0.00
0.00
0.64
0.64
Long Term Provisions
3.44
2.64
1.00
0.91
1.92
0.15
0.18
0.00
0.00
1.15
Current Liabilities
1,501.42
1,632.32
1,117.88
819.43
732.15
724.47
565.98
526.50
447.89
364.69
Trade Payables
552.65
488.48
464.94
286.08
154.43
163.30
143.33
89.32
108.03
62.63
Other Current Liabilities
715.98
735.10
382.76
310.70
208.57
235.95
175.08
172.04
130.91
121.52
Short Term Borrowings
198.62
331.74
236.81
193.98
357.37
312.92
229.28
260.99
208.95
172.55
Short Term Provisions
34.17
77.00
33.37
28.67
11.78
12.30
18.29
4.15
0.00
7.99
Total Liabilities
5,577.04
4,908.74
3,629.42
2,959.42
2,480.79
2,252.95
1,987.97
1,721.75
1,512.21
1,389.19
Net Block
2,027.72
1,701.83
1,492.73
1,287.53
1,208.55
1,042.88
923.28
776.77
702.79
584.86
Gross Block
2,614.55
2,210.20
1,923.56
1,622.57
1,455.90
1,213.56
1,037.78
839.76
861.51
713.93
Accumulated Depreciation
586.83
508.37
430.83
335.04
247.35
170.68
114.50
62.99
158.72
129.07
Non Current Assets
2,928.66
2,407.39
1,965.56
1,733.76
1,497.29
1,290.45
1,169.29
989.82
863.21
778.48
Capital Work in Progress
489.79
282.03
230.37
292.88
164.97
177.56
107.40
90.93
30.44
61.05
Non Current Investment
156.47
78.51
18.22
0.97
2.33
2.56
3.04
3.50
9.17
7.73
Long Term Loans & Adv.
154.75
195.05
95.88
67.83
98.24
54.30
106.67
94.22
101.67
124.59
Other Non Current Assets
99.93
149.97
128.36
84.55
23.20
13.15
28.90
24.40
19.14
0.25
Current Assets
2,648.38
2,501.35
1,660.95
1,225.66
983.50
962.50
818.68
731.93
649.00
610.09
Current Investments
213.44
20.00
0.00
0.00
0.02
30.08
14.01
49.75
30.92
29.63
Inventories
846.82
1,097.99
718.87
440.49
330.98
282.74
232.42
181.07
159.86
164.88
Sundry Debtors
844.85
825.28
541.10
455.48
370.32
399.04
363.58
319.06
270.98
191.30
Cash & Bank
287.26
260.09
98.75
181.20
120.14
91.76
69.46
39.39
36.71
37.27
Other Current Assets
456.01
46.53
99.95
85.45
162.04
158.88
139.21
142.66
150.53
187.01
Short Term Loans & Adv.
272.35
251.46
202.28
63.04
65.95
55.27
73.67
78.65
81.65
182.53
Net Current Assets
1,146.96
869.03
543.07
406.23
251.35
238.03
252.70
205.43
201.11
245.40
Total Assets
5,577.04
4,908.74
3,626.51
2,959.42
2,480.79
2,252.95
1,987.97
1,721.75
1,512.21
1,389.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,406.01
656.48
297.80
356.68
324.81
313.75
254.10
117.62
243.28
230.48
PBT
1,160.93
1,101.85
607.42
397.10
335.80
401.85
339.64
271.47
264.24
202.62
Adjustment
364.21
335.76
162.27
168.94
130.31
142.72
104.26
16.94
51.51
85.13
Changes in Working Capital
180.42
-526.72
-312.29
-105.27
-33.35
-101.40
-100.35
-111.76
-25.52
-4.05
Cash after chg. in Working capital
1,705.56
910.89
457.40
460.77
432.76
443.17
343.55
176.65
290.23
283.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-299.55
-254.41
-159.60
-104.09
-107.95
-129.42
-89.45
-59.03
-46.95
-53.22
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
-726.46
-518.97
-303.05
-250.74
-212.24
-202.26
-174.33
-170.40
-140.83
-149.03
Net Fixed Assets
-225.76
-160.71
-102.64
-146.32
-66.41
-116.63
-61.47
13.94
-72.03
-48.69
Net Investments
-440.92
-80.62
-17.26
1.34
-37.69
-26.66
36.98
-36.15
-7.75
10.69
Others
-59.78
-277.64
-183.15
-105.76
-108.14
-58.97
-149.84
-148.19
-61.05
-111.03
Cash from Financing Activity
-370.28
118.16
-45.40
-26.07
-33.62
-51.74
-53.21
53.27
-91.62
-177.20
Net Cash Inflow / Outflow
309.27
255.67
-50.65
79.87
78.95
59.75
26.56
0.49
10.83
-95.75
Opening Cash & Equivalents
245.04
84.67
169.93
92.56
61.00
52.49
25.93
25.44
14.61
133.02
Closing Cash & Equivalent
259.86
245.04
84.67
169.93
92.56
61.00
52.49
25.93
25.44
37.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
365.26
288.44
211.52
174.52
152.50
136.83
119.76
102.61
89.00
85.67
ROA
16.69%
19.00%
13.83%
10.59%
11.77%
13.05%
12.59%
12.04%
12.24%
11.40%
ROE
29.59%
35.86%
26.07%
19.47%
21.29%
23.84%
23.21%
22.46%
22.46%
21.82%
ROCE
31.03%
36.34%
25.56%
19.87%
19.89%
26.24%
24.57%
22.67%
24.24%
19.28%
Fixed Asset Turnover
2.52
3.35
2.25
1.66
1.68
2.19
2.08
2.01
2.00
2.26
Receivable days
50.22
36.02
45.64
59.10
62.76
56.54
63.84
62.93
53.60
46.99
Inventory Days
58.48
47.90
53.10
55.21
50.06
38.19
38.67
36.36
37.65
39.64
Payable days
38.18
25.49
38.93
51.02
31.41
29.72
28.88
29.94
28.20
16.88
Cash Conversion Cycle
70.52
58.43
59.82
63.30
81.41
65.01
73.63
69.34
63.05
69.74
Total Debt/Equity
0.33
0.45
0.45
0.50
0.51
0.49
0.48
0.54
0.49
0.48
Interest Cover
11.62
13.19
13.09
9.75
7.10
9.06
11.38
11.10
13.93
12.35

News Update:


  • Solar Industries’ arm acquires majority stake in Problast BS
    5th Jul 2024, 09:41 AM

    The company’s investment in Problast BS (Pty) is in line with the long-term business plan of the company to expand its business operations in African continent

    Read More
  • Solar Industries - Quarterly Results
    16th May 2024, 15:00 PM

    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.