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

Diversified

Rating :
66/99

BSE: 503806 | NSE: SRF

2668.35
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2635.00
  •  2767.60
  •  2562.10
  •  2654.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  411310
  •  10964.61
  •  4260.00
  •  2335.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,327.35
  • 14.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,858.66
  • 0.45%
  • 3.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.32%
  • 1.20%
  • 11.54%
  • FII
  • DII
  • Others
  • 18.43%
  • 11.53%
  • 4.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.90
  • 11.12
  • 16.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 13.56
  • 6.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 16.20
  • 7.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.03
  • 21.39
  • 22.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.38
  • 3.22
  • 3.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 12.20
  • 13.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,850.49
1,808.78
2.31%
1,737.80
1,754.95
-0.98%
1,828.44
1,676.23
9.08%
2,072.03
1,612.27
28.52%
Expenses
1,460.33
1,496.81
-2.44%
1,406.80
1,454.69
-3.29%
1,478.26
1,372.00
7.74%
1,684.09
1,339.66
25.71%
EBITDA
390.16
311.97
25.06%
331.00
300.26
10.24%
350.18
304.23
15.10%
387.94
272.61
42.31%
EBIDTM
21.08%
17.25%
19.05%
17.11%
19.15%
18.15%
18.72%
16.91%
Other Income
18.29
16.94
7.97%
21.99
2.93
650.51%
30.31
3.86
685.23%
16.54
19.46
-15.01%
Interest
47.53
53.38
-10.96%
55.02
49.10
12.06%
51.80
44.18
17.25%
52.92
42.50
24.52%
Depreciation
101.86
90.94
12.01%
92.92
87.69
5.96%
94.11
87.88
7.09%
97.10
86.14
12.72%
PBT
259.06
184.59
40.34%
205.05
166.40
23.23%
234.58
176.03
33.26%
254.46
163.43
55.70%
Tax
-86.41
31.02
-
4.12
37.67
-89.06%
49.45
46.24
6.94%
63.57
39.52
60.86%
PAT
345.47
153.57
124.96%
200.93
128.73
56.09%
185.13
129.79
42.64%
190.89
123.91
54.06%
PATM
18.67%
8.49%
11.56%
7.34%
10.13%
7.74%
9.21%
7.69%
EPS
59.67
28.83
106.97%
52.39
26.30
99.20%
32.92
23.31
41.23%
33.21
21.58
53.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
7,488.76
7,692.69
5,589.04
4,821.80
4,592.72
4,539.85
4,018.06
3,782.95
4,001.00
3,473.54
2,498.68
Net Sales Growth
9.29%
37.64%
15.91%
4.99%
1.16%
12.99%
6.21%
-5.45%
15.19%
39.01%
 
Cost Of Goods Sold
3,955.85
4,359.64
3,032.00
2,418.81
2,330.34
2,548.11
2,394.83
2,159.60
2,312.79
1,831.76
1,294.76
Gross Profit
3,532.91
3,333.05
2,557.04
2,402.99
2,262.38
1,991.74
1,623.23
1,623.34
1,688.22
1,641.78
1,203.92
GP Margin
47.18%
43.33%
45.75%
49.84%
49.26%
43.87%
40.40%
42.91%
42.19%
47.27%
48.18%
Total Expenditure
6,029.48
6,337.47
4,682.80
3,852.81
3,630.20
3,822.39
3,512.77
3,168.69
3,169.58
2,572.64
1,880.02
Power & Fuel Cost
-
628.63
500.79
417.80
398.07
434.15
418.85
388.59
314.18
260.38
207.66
% Of Sales
-
8.17%
8.96%
8.66%
8.67%
9.56%
10.42%
10.27%
7.85%
7.50%
8.31%
Employee Cost
-
497.81
458.16
418.66
373.11
343.93
299.28
255.58
210.38
194.44
154.67
% Of Sales
-
6.47%
8.20%
8.68%
8.12%
7.58%
7.45%
6.76%
5.26%
5.60%
6.19%
Manufacturing Exp.
-
540.14
475.95
363.92
316.75
297.42
228.03
209.61
172.68
153.13
113.73
% Of Sales
-
7.02%
8.52%
7.55%
6.90%
6.55%
5.68%
5.54%
4.32%
4.41%
4.55%
General & Admin Exp.
-
167.34
129.70
124.48
95.35
94.33
81.91
80.53
83.45
64.90
67.58
% Of Sales
-
2.18%
2.32%
2.58%
2.08%
2.08%
2.04%
2.13%
2.09%
1.87%
2.70%
Selling & Distn. Exp.
-
49.27
21.67
9.74
10.61
12.62
8.93
9.74
11.89
11.94
6.45
% Of Sales
-
0.64%
0.39%
0.20%
0.23%
0.28%
0.22%
0.26%
0.30%
0.34%
0.26%
Miscellaneous Exp.
-
94.64
64.53
99.40
105.97
91.83
80.93
65.02
64.22
56.07
6.45
% Of Sales
-
1.23%
1.15%
2.06%
2.31%
2.02%
2.01%
1.72%
1.61%
1.61%
1.41%
EBITDA
1,459.28
1,355.22
906.24
968.99
962.52
717.46
505.29
614.26
831.42
900.90
618.66
EBITDA Margin
19.49%
17.62%
16.21%
20.10%
20.96%
15.80%
12.58%
16.24%
20.78%
25.94%
24.76%
Other Income
87.13
40.14
115.12
73.41
27.84
64.58
23.55
42.00
31.15
45.87
80.65
Interest
207.27
201.60
123.89
101.77
130.46
137.58
96.12
99.80
117.17
89.72
77.72
Depreciation
385.99
366.87
315.80
283.44
274.96
245.03
224.75
208.88
183.68
170.10
144.76
PBT
953.15
826.89
581.67
657.19
584.94
399.43
207.97
347.58
561.73
686.95
476.81
Tax
30.73
185.26
119.96
142.20
155.05
96.62
45.51
94.63
182.91
202.72
152.40
Tax Rate
3.22%
22.40%
20.62%
21.64%
26.51%
24.19%
21.88%
27.23%
32.56%
29.51%
31.96%
PAT
922.42
641.63
461.71
514.99
429.89
302.81
162.46
252.95
378.82
484.24
324.42
PAT before Minority Interest
922.42
641.63
461.71
514.99
429.89
302.81
162.46
252.95
378.82
484.24
324.42
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.32%
8.34%
8.26%
10.68%
9.36%
6.67%
4.04%
6.69%
9.47%
13.94%
12.98%
PAT Growth
72.09%
38.97%
-10.35%
19.80%
41.97%
86.39%
-35.77%
-33.23%
-21.77%
49.26%
 
Unadjusted EPS
178.19
111.66
80.41
89.69
74.87
52.74
28.29
44.05
64.10
80.03
53.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
4,129.27
3,564.53
3,182.66
2,762.98
2,296.34
2,066.65
1,968.93
1,851.53
1,697.98
1,273.86
Share Capital
58.50
58.44
58.44
58.44
58.44
58.44
58.44
58.44
61.52
61.52
Total Reserves
4,070.19
3,506.09
3,124.22
2,704.54
2,237.90
2,008.22
1,910.49
1,793.10
1,636.45
1,212.34
Non-Current Liabilities
2,559.95
2,266.27
1,775.48
2,239.77
2,193.46
2,004.97
1,363.46
940.42
780.76
1,223.03
Secured Loans
1,750.19
1,894.52
1,406.89
1,902.80
1,538.31
1,337.36
756.18
465.35
480.31
838.50
Unsecured Loans
411.15
12.74
24.97
37.67
249.88
375.26
339.97
251.74
89.18
193.26
Long Term Provisions
38.10
33.37
29.70
25.13
16.71
17.18
17.03
10.56
10.57
0.00
Current Liabilities
3,198.68
2,532.21
2,010.19
1,421.19
1,393.33
1,397.12
1,242.15
1,176.09
1,069.71
526.74
Trade Payables
1,382.42
1,044.24
808.90
714.56
581.44
788.61
518.18
531.60
562.80
425.91
Other Current Liabilities
673.08
622.06
635.88
508.22
564.09
271.48
471.13
256.18
354.57
70.64
Short Term Borrowings
1,127.39
850.78
545.57
189.26
236.23
319.90
242.55
373.58
141.62
0.00
Short Term Provisions
15.79
15.13
19.84
9.15
11.57
17.14
10.29
14.73
10.72
30.19
Total Liabilities
9,887.90
8,363.01
6,968.33
6,423.94
5,883.13
5,468.74
4,574.54
3,968.05
3,548.45
3,023.63
Net Block
5,609.39
5,121.59
4,404.91
4,112.52
3,922.33
3,550.76
2,339.83
2,077.98
2,035.77
1,943.54
Gross Block
6,837.08
5,992.75
4,963.06
4,385.67
6,680.80
6,116.46
4,759.55
4,149.27
3,791.21
3,482.44
Accumulated Depreciation
1,227.69
871.16
558.15
273.15
2,758.47
2,564.79
2,419.71
2,071.29
1,755.43
1,538.90
Non Current Assets
6,715.61
5,937.12
4,888.89
4,440.29
4,166.81
3,753.64
3,073.37
2,629.47
2,218.65
2,083.03
Capital Work in Progress
753.61
558.81
258.58
113.23
101.97
110.51
565.38
377.28
92.85
132.52
Non Current Investment
0.11
0.12
25.12
4.33
0.05
10.12
9.77
6.30
5.80
6.97
Long Term Loans & Adv.
185.32
110.27
81.13
105.20
126.15
66.57
112.59
99.85
61.52
0.00
Other Non Current Assets
167.18
146.33
119.15
100.80
14.16
14.08
45.81
27.86
2.48
0.00
Current Assets
3,172.29
2,425.89
2,079.44
1,983.65
1,716.32
1,715.11
1,501.17
1,338.58
1,329.80
940.61
Current Investments
100.49
121.70
170.76
160.60
94.22
26.48
141.46
134.21
110.35
0.16
Inventories
1,224.74
958.18
838.14
671.05
763.50
746.40
563.23
487.66
504.06
307.28
Sundry Debtors
1,028.75
680.65
656.89
514.48
610.66
691.49
508.69
483.73
491.83
360.95
Cash & Bank
198.88
96.74
96.12
389.23
107.30
82.46
190.97
140.08
90.25
90.40
Other Current Assets
619.43
464.57
212.86
185.97
140.64
168.28
96.81
92.89
133.31
181.82
Short Term Loans & Adv.
67.15
104.05
104.67
62.32
39.19
43.03
16.87
28.79
117.34
167.62
Net Current Assets
-26.39
-106.32
69.25
562.46
322.99
317.99
259.02
162.49
260.09
413.86
Total Assets
9,887.90
8,363.01
6,968.33
6,423.94
5,883.13
5,468.75
4,574.54
3,968.05
3,548.45
3,023.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
895.64
677.98
645.44
1,090.04
542.34
346.72
422.70
664.79
609.28
571.17
PBT
826.89
581.67
657.19
584.94
399.43
207.97
347.58
561.73
686.95
476.81
Adjustment
535.51
404.80
359.74
392.45
328.93
300.02
282.84
275.20
246.73
162.33
Changes in Working Capital
-316.53
-190.85
-255.57
221.38
-101.07
-119.93
-144.48
-6.36
-130.07
19.11
Cash after chg. in Working capital
1,045.87
795.62
761.36
1,198.77
627.29
388.07
485.94
830.57
803.61
658.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-150.23
-117.64
-115.92
-108.73
-84.95
-41.34
-63.24
-165.78
-194.34
-112.76
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
-1,014.18
-1,195.30
-613.25
-666.74
-499.80
-656.99
-672.08
-563.70
-279.64
-307.16
Net Fixed Assets
-960.44
-1,283.30
-700.06
1,371.23
-582.80
-643.77
-339.44
-488.55
-145.54
-365.52
Net Investments
21.22
74.06
-30.95
-70.66
-59.65
109.52
-9.04
-16.80
-37.28
-31.02
Others
-74.96
13.94
117.76
-1,967.31
142.65
-122.74
-323.60
-58.35
-96.82
89.38
Cash from Financing Activity
245.77
495.14
-284.44
-182.49
-18.08
204.51
299.79
-53.30
-289.80
-182.57
Net Cash Inflow / Outflow
127.23
-22.18
-252.25
240.81
24.46
-105.75
50.41
47.79
39.84
81.44
Opening Cash & Equivalents
87.01
87.63
339.88
99.07
74.62
180.37
129.96
81.86
42.30
8.96
Closing Cash & Equivalent
189.55
87.01
87.63
339.88
99.07
74.62
180.37
129.96
81.86
90.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
718.11
620.60
554.10
481.01
394.65
354.65
337.56
304.56
254.28
192.09
ROA
7.03%
6.02%
7.69%
6.99%
5.33%
3.24%
5.92%
10.08%
14.74%
11.65%
ROE
16.68%
13.69%
17.33%
17.10%
14.08%
8.17%
13.72%
23.05%
35.86%
32.25%
ROCE
14.12%
11.49%
13.98%
14.34%
12.05%
7.74%
13.51%
24.73%
33.00%
27.05%
Fixed Asset Turnover
1.20
1.04
1.10
0.89
0.76
0.79
0.91
1.07
1.03
0.83
Receivable days
40.55
42.94
41.62
41.92
48.83
50.70
44.55
41.78
41.45
41.79
Inventory Days
51.79
57.67
53.62
53.45
56.62
55.33
47.17
42.47
39.43
38.12
Payable days
67.93
69.53
56.53
34.19
28.44
28.67
27.33
32.17
39.24
47.00
Cash Conversion Cycle
24.41
31.07
38.71
61.18
77.02
77.36
64.39
52.08
41.65
32.90
Total Debt/Equity
0.90
0.88
0.75
0.91
1.07
1.07
0.88
0.70
0.63
0.89
Interest Cover
5.10
5.70
7.46
5.48
3.90
3.16
4.48
5.79
8.66
7.13

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.