Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Sterlite Industries (India) Ltd.(Merged)

Metal - Non Ferrous

Rating :
N/A

BSE: 500900 | NSE: STER

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30,318.09
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 40,162.70
  • 2.55%
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.31%
  • 2.80%
  • 4.46%
  • FII
  • DII
  • Others
  • 14.05%
  • 6.96%
  • 18.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • -

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
45,162.29
41,178.94
30,428.50
24,500.60
21,144.22
24,705.36
24,386.81
13,127.15
7,252.47
Net Sales Growth
-
9.67%
35.33%
24.19%
15.87%
-14.41%
1.31%
85.77%
81.00%
 
Cost Of Goods Sold
-
20,949.89
18,837.73
14,374.91
12,134.05
10,642.77
11,752.29
10,466.76
6,180.52
3,043.32
Gross Profit
-
24,212.40
22,341.21
16,053.59
12,366.55
10,501.45
12,953.07
13,920.05
6,946.63
4,209.15
GP Margin
-
53.61%
54.25%
52.76%
50.47%
49.67%
52.43%
57.08%
52.92%
58.04%
Total Expenditure
-
34,693.41
31,315.62
22,378.68
18,404.81
16,440.09
16,847.00
15,065.35
9,437.30
5,717.03
Power & Fuel Cost
-
4,419.63
4,040.07
2,379.57
1,953.38
2,131.83
1,677.22
1,373.82
1,225.56
761.19
% Of Sales
-
9.79%
9.81%
7.82%
7.97%
10.08%
6.79%
5.63%
9.34%
10.50%
Employee Cost
-
1,879.94
1,612.21
1,131.65
843.04
740.60
630.22
533.35
444.60
404.52
% Of Sales
-
4.16%
3.92%
3.72%
3.44%
3.50%
2.55%
2.19%
3.39%
5.58%
Manufacturing Exp.
-
5,063.23
4,439.09
3,096.12
2,489.34
2,202.07
1,925.01
1,833.65
1,309.28
1,187.81
% Of Sales
-
11.21%
10.78%
10.18%
10.16%
10.41%
7.79%
7.52%
9.97%
16.38%
General & Admin Exp.
-
1,714.71
1,462.44
1,047.36
362.05
342.13
317.29
286.23
222.10
200.54
% Of Sales
-
3.80%
3.55%
3.44%
1.48%
1.62%
1.28%
1.17%
1.69%
2.77%
Selling & Distn. Exp.
-
631.13
594.56
322.08
356.92
379.97
383.48
350.22
235.47
157.46
% Of Sales
-
1.40%
1.44%
1.06%
1.46%
1.80%
1.55%
1.44%
1.79%
2.17%
Miscellaneous Exp.
-
34.88
329.52
26.99
266.03
0.72
161.49
267.31
74.30
5.32
% Of Sales
-
0.08%
0.80%
0.09%
1.09%
0.00%
0.65%
1.10%
0.57%
0.07%
EBITDA
-
10,468.88
9,863.32
8,049.82
6,095.79
4,704.13
7,858.36
9,321.46
3,689.85
1,535.44
EBITDA Margin
-
23.18%
23.95%
26.45%
24.88%
22.25%
31.81%
38.22%
28.11%
21.17%
Other Income
-
3,470.08
3,163.21
2,521.74
1,885.40
2,154.26
1,562.30
681.71
334.29
299.47
Interest
-
922.24
852.42
350.93
292.42
397.28
305.07
379.07
235.30
134.31
Depreciation
-
2,031.78
1,829.81
1,030.13
749.79
700.67
594.92
803.86
526.94
297.70
PBT
-
10,984.94
10,344.30
9,190.50
6,938.98
5,760.44
8,520.67
8,820.24
3,261.90
1,402.90
Tax
-
1,618.39
2,110.55
1,811.64
1,232.97
855.03
2,102.70
2,473.32
1,023.62
314.73
Tax Rate
-
14.89%
21.38%
19.83%
18.56%
14.70%
24.83%
28.10%
31.48%
25.59%
PAT
-
6,720.11
5,600.19
5,327.51
3,684.97
3,693.58
4,403.58
4,422.92
1,671.34
652.30
PAT before Minority Interest
-
9,249.02
7,761.11
7,322.04
5,409.05
4,960.72
6,365.18
6,327.11
2,228.18
915.05
Minority Interest
-
-2,528.91
-2,160.92
-1,994.53
-1,724.08
-1,267.14
-1,961.60
-1,904.19
-556.84
-262.75
PAT Margin
-
14.88%
13.60%
17.51%
15.04%
17.47%
17.82%
18.14%
12.73%
8.99%
PAT Growth
-
20.00%
5.12%
44.57%
-0.23%
-16.12%
-0.44%
164.63%
156.22%
 
EPS
-
23.16
19.30
18.36
12.70
12.73
15.17
15.24
5.76
2.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
50,955.17
46,055.68
41,435.48
37,012.00
25,613.16
22,302.61
9,981.75
6,075.14
4,346.06
Share Capital
336.12
336.12
336.12
168.08
141.70
141.70
111.70
77.75
76.77
Total Reserves
50,619.05
45,719.56
41,099.36
36,843.92
25,471.46
22,160.91
9,870.05
5,997.39
4,269.29
Non-Current Liabilities
14,991.24
11,071.52
8,712.02
10,812.42
8,421.07
6,428.18
5,527.73
5,916.36
5,840.72
Secured Loans
7,599.63
4,999.11
3,133.67
1,811.06
1,720.08
1,534.24
1,525.80
2,414.53
3,110.95
Unsecured Loans
3,023.55
2,449.53
2,221.81
7,448.93
5,293.42
3,540.29
3,084.54
2,750.76
2,220.02
Long Term Provisions
951.88
893.00
829.92
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
18,385.10
16,304.06
14,001.69
4,931.90
4,205.12
3,194.26
4,863.60
3,411.30
1,851.71
Trade Payables
3,340.59
3,471.07
3,496.17
2,882.73
2,374.68
1,355.37
907.84
1,391.67
839.55
Other Current Liabilities
6,101.09
5,197.83
3,794.80
926.89
790.78
638.77
1,232.10
493.29
497.90
Short Term Borrowings
7,990.01
7,023.86
5,592.07
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
953.41
611.30
1,118.65
1,122.28
1,039.66
1,200.12
2,723.66
1,526.34
514.26
Total Liabilities
98,615.39
85,630.25
74,440.46
61,165.88
45,052.57
37,548.38
23,998.96
17,097.55
13,176.41
Net Block
26,971.27
25,470.74
21,397.38
12,265.63
10,231.86
9,975.39
8,317.90
7,788.68
4,976.60
Gross Block
40,511.51
37,289.83
31,188.57
18,178.94
15,386.73
14,563.73
12,641.41
11,439.95
8,154.19
Accumulated Depreciation
13,476.17
11,755.02
9,727.12
5,796.07
5,070.22
4,445.27
4,180.44
3,508.20
3,177.59
Non Current Assets
50,616.95
45,993.17
35,572.35
23,863.96
17,621.16
12,743.09
10,014.32
8,715.05
7,977.53
Capital Work in Progress
17,031.55
12,092.19
9,051.74
11,084.37
6,978.58
2,461.33
1,399.72
761.05
2,835.26
Non Current Investment
2,038.49
3,205.43
259.36
513.96
410.72
306.37
296.70
165.32
165.67
Long Term Loans & Adv.
3,790.73
4,627.90
3,391.78
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
784.91
596.91
605.08
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
47,998.44
39,637.08
38,868.11
37,301.92
27,431.41
24,805.28
13,984.63
8,372.04
5,177.98
Current Investments
15,051.46
14,419.94
12,644.51
19,790.51
15,795.43
15,987.69
4,925.24
2,329.86
1,683.40
Inventories
7,076.48
4,498.06
5,154.67
2,982.72
2,459.05
3,334.10
2,809.23
1,950.67
1,035.64
Sundry Debtors
1,638.21
1,818.18
1,618.27
570.92
876.03
1,562.26
1,652.11
1,347.50
720.25
Cash & Bank
9,432.55
8,539.20
9,501.99
3,337.76
5,504.83
2,453.56
1,113.43
1,115.31
834.22
Other Current Assets
14,799.74
1,240.83
744.77
120.70
2,796.07
1,467.67
3,484.62
1,628.70
904.47
Short Term Loans & Adv.
13,661.14
9,120.87
9,203.90
10,499.31
2,714.90
1,467.67
3,483.71
1,626.36
896.62
Net Current Assets
29,613.34
23,333.02
24,866.42
32,370.02
23,226.29
21,611.02
9,121.03
4,960.74
3,326.27
Total Assets
98,615.39
85,630.25
74,440.46
61,165.88
45,052.57
37,548.38
23,998.96
17,097.55
13,176.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
6,824.37
8,399.76
5,850.88
4,181.68
5,838.24
6,376.73
5,692.05
2,208.59
491.69
PBT
10,207.62
9,099.39
8,848.69
6,700.79
5,662.14
8,463.73
8,819.76
3,261.55
1,384.29
Adjustment
-51.25
1,131.62
-943.99
-515.53
-335.30
-438.53
954.43
474.69
256.77
Changes in Working Capital
-1,285.52
551.56
-319.23
-848.72
1,363.59
203.17
-1,864.73
-833.90
-648.99
Cash after chg. in Working capital
8,870.85
10,782.57
7,585.47
5,336.54
6,690.43
8,228.37
7,909.46
2,902.34
992.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,046.48
-2,382.81
-1,734.59
-1,154.86
-852.19
-1,851.64
-2,217.41
-693.75
-241.25
Other Direct Exp. Paid
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
Cash From Investing Activity
-7,451.82
-9,521.51
-7,491.98
-13,266.65
-7,716.55
-13,635.50
-4,307.17
-1,617.18
-3,499.96
Net Fixed Assets
-358.79
-407.25
-104.28
-306.77
-103.40
-97.09
-52.78
-120.00
Net Investments
941.65
-2,301.28
4,746.32
677.68
695.18
-9,444.07
-241.18
314.55
Others
-8,034.68
-6,812.98
-12,134.02
-13,637.56
-8,308.33
-4,094.34
-4,013.21
-1,811.73
Cash from Financing Activity
312.16
661.59
1,604.33
8,822.20
365.13
8,098.90
-1,386.90
-310.32
2,813.93
Net Cash Inflow / Outflow
-315.29
-460.16
-36.77
-262.77
-1,513.18
840.13
-2.02
281.09
-194.34
Opening Cash & Equivalents
1,717.51
2,123.85
214.38
477.15
1,953.56
1,113.43
1,115.31
834.22
1,033.98
Closing Cash & Equivalent
1,435.58
1,717.51
2,123.85
214.38
477.15
1,953.56
1,113.43
1,115.31
834.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
151.55
136.56
123.22
110.01
90.38
78.67
44.68
27.04
19.60
12.16
ROA
10.04%
9.70%
10.80%
10.18%
12.01%
20.68%
30.79%
14.72%
8.03%
7.69%
ROE
19.10%
17.78%
18.68%
17.28%
20.71%
39.44%
78.97%
43.07%
30.73%
46.33%
ROCE
17.89%
18.69%
19.09%
17.59%
20.71%
41.82%
71.10%
33.39%
16.98%
19.59%
Fixed Asset Turnover
1.23
1.26
1.31
1.53
1.52
1.98
2.18
1.46
1.07
0.98
Receivable days
13.23
14.55
12.38
10.27
19.54
21.83
20.90
26.44
30.39
25.12
Inventory Days
44.30
40.86
46.01
38.64
46.42
41.72
33.16
38.19
43.40
47.39
Payable days
35.44
40.56
51.98
51.65
40.45
24.16
27.27
39.49
41.66
48.09
Cash Conversion Cycle
22.09
14.84
6.41
-2.75
25.51
39.39
26.80
25.13
32.14
24.41
Total Debt/Equity
0.38
0.34
0.28
0.25
0.27
0.23
0.46
0.85
1.23
2.83
Interest Cover
12.78
12.58
27.03
23.71
15.64
28.76
24.22
14.82
10.16
6.79

Annual Reports:

FY 2013
FY 2012
FY 2011
FY 2010

News Update:


No Latest News!

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.