Nifty

:

17629.50

Sensex

:

59141.16

110.05 (0.63%)
417.96 (0.71%)

Login

Nifty
Sensex

:
:

17629.50
59141.16

110.05 (0.63%)
417.96 (0.71%)

Sundaram-Clayton Ltd.

Auto Ancillary

Rating :

63/99

BSE: 520056 | NSE: SUNCLAYLTD

Watchlist

NSE BSE

3490.75

16-Sep-2021

Open
High
Low
Previous Close

3484.30
3503.60
3475.00
3484.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4418
154.30
4250.00
1553.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,046.43
14.62
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

17,902.59
0.75%
2.43

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.36
8.50
-1.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.61
19.00
0.42

PAT CAGR (%)

10 Years
5 Years
3 Years

11.65
-0.17
-8.66

P:E (Median)

8 Years
5 Years
3 Years

19.90
23.75
17.10

P:BV (Average)

8 Years
5 Years
3 Years

2.96
3.18
2.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.09
7.70
6.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 376.95 109.22 245.13% 405.39 301.28 34.56% 370.51 306.04 21.07% 291.79 342.87 -14.90%
Expenses 328.14 132.40 147.84% 344.24 287.14 19.89% 300.67 271.89 10.59% 249.15 297.46 -16.24%
EBITDA 48.81 -23.18 - 61.15 14.14 332.46% 69.84 34.15 104.51% 42.64 45.41 -6.10%
EBIDTM 12.95% -21.22% 15.08% 4.69% 18.85% 11.16% 14.61% 13.24%
Other Income 3.57 3.70 -3.51% 98.32 93.49 5.17% 5.76 1.61 257.76% 3.39 1.27 166.93%
Interest 11.01 14.13 -22.08% 10.47 12.53 -16.44% 11.17 14.05 -20.50% 11.85 14.04 -15.60%
Depreciation 24.65 19.35 27.39% 19.00 24.25 -21.65% 19.52 17.16 13.75% 20.03 23.86 -16.05%
PBT 1,502.21 -52.96 - 127.77 61.83 106.65% 39.60 0.24 16,400.00% 8.69 1.71 408.19%
Tax 0.87 -0.23 - 44.92 -0.22 - 1.36 -0.17 - 1.21 0.34 255.88%
PAT 1,501.34 -52.73 - 82.85 62.05 33.52% 38.24 0.41 9,226.83% 7.48 1.37 445.99%
PATM 398.29% -48.28% 20.44% 20.60% 10.32% 0.13% 2.56% 0.40%
EPS 743.24 -26.10 - 41.01 30.72 33.50% 18.93 0.20 9,365.00% 3.70 0.68 444.12%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 4,972.54 2,021.09 146.03% 6,439.57 4,340.89 48.35% 6,374.49 4,989.97 27.75% 5,463.58 5,220.75 4.65%
Expenses 4,508.75 1,971.03 128.75% 5,600.60 3,805.63 47.17% 5,551.21 4,343.54 27.80% 4,787.49 4,594.79 4.19%
EBITDA 463.79 50.06 826.47% 838.97 535.26 56.74% 823.28 646.43 27.36% 676.09 625.96 8.01%
EBIDTM 9.33% 2.48% 13.03% 12.33% 12.92% 12.95% 12.37% 11.99%
Other Income 6.26 10.40 -39.81% 11.52 22.05 -47.76% 22.41 14.88 50.60% 18.62 5.93 214.00%
Interest 232.04 227.01 2.22% 219.59 244.19 -10.07% 231.97 228.53 1.51% 250.54 215.69 16.16%
Depreciation 188.48 124.77 51.06% 178.45 180.83 -1.32% 169.12 150.26 12.55% 170.40 159.48 6.85%
PBT 3.51 -291.32 - 444.02 82.94 435.35% 437.55 202.17 116.43% 266.89 325.69 -18.05%
Tax 12.22 -57.92 - 139.37 32.28 331.75% 105.42 43.31 143.41% 75.30 62.29 20.89%
PAT -8.71 -233.40 - 304.65 50.66 501.36% 332.13 158.86 109.07% 191.59 263.40 -27.26%
PATM -0.18% -11.55% 4.73% 1.17% 5.21% 3.18% 3.51% 5.05%
EPS 0.80 -77.39 - 82.59 4.55 1,715.16% 99.99 43.89 127.82% 54.74 74.00 -26.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,444.64 1,176.91 1,324.34 1,833.07 1,642.96 1,394.55 1,417.74 1,346.11 1,196.76 1,018.56 1,017.00 Net Sales Growth 36.36% -11.13% -27.75% 11.57% 17.81% -1.64% 5.32% 12.48% 17.50% 0.15% Cost Of Goods Sold 677.35 550.80 618.41 916.38 814.07 663.10 702.16 694.68 594.48 517.92 536.12 Gross Profit 767.29 626.11 705.93 916.69 828.89 731.45 715.58 651.43 602.28 500.64 480.88 GP Margin 53.11% 53.20% 53.30% 50.01% 50.45% 52.45% 50.47% 48.39% 50.33% 49.15% 47.28% Total Expenditure 1,222.20 1,026.46 1,186.52 1,655.11 1,629.66 1,262.30 1,279.14 1,223.06 1,088.72 928.81 909.89 Power & Fuel Cost - 82.07 91.98 125.45 118.13 88.37 86.39 93.83 90.72 59.02 41.32 % Of Sales - 6.97% 6.95% 6.84% 7.19% 6.34% 6.09% 6.97% 7.58% 5.79% 4.06% Employee Cost - 189.68 221.49 276.02 249.89 213.68 206.74 183.20 155.20 132.93 119.43 % Of Sales - 16.12% 16.72% 15.06% 15.21% 15.32% 14.58% 13.61% 12.97% 13.05% 11.74% Manufacturing Exp. - 105.28 153.06 179.85 182.93 142.58 126.70 110.91 100.23 103.32 104.45 % Of Sales - 8.95% 11.56% 9.81% 11.13% 10.22% 8.94% 8.24% 8.38% 10.14% 10.27% General & Admin Exp. - 10.19 5.76 7.17 26.70 32.71 30.52 23.71 25.70 20.72 6.99 % Of Sales - 0.87% 0.43% 0.39% 1.63% 2.35% 2.15% 1.76% 2.15% 2.03% 0.69% Selling & Distn. Exp. - 49.53 44.72 66.39 187.63 66.26 77.91 65.70 74.62 54.89 57.47 % Of Sales - 4.21% 3.38% 3.62% 11.42% 4.75% 5.50% 4.88% 6.24% 5.39% 5.65% Miscellaneous Exp. - 38.91 51.10 83.85 50.31 55.60 48.72 51.03 47.77 40.01 57.47 % Of Sales - 3.31% 3.86% 4.57% 3.06% 3.99% 3.44% 3.79% 3.99% 3.93% 4.34% EBITDA 222.44 150.45 137.82 177.96 13.30 132.25 138.60 123.05 108.04 89.75 107.11 EBITDA Margin 15.40% 12.78% 10.41% 9.71% 0.81% 9.48% 9.78% 9.14% 9.03% 8.81% 10.53% Other Income 111.04 111.17 99.80 99.87 94.45 74.32 105.09 55.00 35.78 38.12 34.23 Interest 44.50 47.62 55.40 55.16 33.70 28.54 32.25 36.88 35.65 44.32 38.42 Depreciation 83.20 77.90 92.65 92.19 73.21 60.64 54.95 59.82 53.21 51.25 47.34 PBT 1,678.27 136.10 89.57 130.48 0.84 117.39 156.49 81.35 54.96 32.30 55.58 Tax 48.36 47.26 0.47 10.82 -54.08 14.08 18.08 13.25 7.13 -3.12 8.63 Tax Rate 2.88% 38.39% 0.68% 8.29% -6438.10% 11.77% 11.12% 15.70% 11.73% -9.66% 10.66% PAT 1,629.91 75.84 68.70 119.66 54.92 105.59 144.44 71.16 53.66 35.42 72.29 PAT before Minority Interest 1,629.91 75.84 68.70 119.66 54.92 105.59 144.44 71.16 53.66 35.42 72.29 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 112.82% 6.44% 5.19% 6.53% 3.34% 7.57% 10.19% 5.29% 4.48% 3.48% 7.11% PAT Growth 14,583.87% 10.39% -42.59% 117.88% -47.99% -26.90% 102.98% 32.61% 51.50% -51.00% EPS 806.89 37.54 34.01 59.24 27.19 52.27 71.50 35.23 26.56 17.53 35.79

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 23,250.18 20,298.73 19,858.74 21,547.89 17,511.74 13,498.20 12,464.20 11,339.71 9,343.76 8,225.79 8,297.16 Net Sales Growth 40.29% 2.22% -7.84% 23.05% 29.73% 8.30% 9.92% 21.36% 13.59% -0.86% Cost Of Goods Sold 15,238.48 13,227.29 12,666.54 14,468.88 11,717.19 9,270.49 8,428.07 7,723.24 6,307.17 5,595.28 5,800.71 Gross Profit 8,011.70 7,071.44 7,192.20 7,079.01 5,794.55 4,227.71 4,036.13 3,616.47 3,036.59 2,630.51 2,496.45 GP Margin 34.46% 34.84% 36.22% 32.85% 33.09% 31.32% 32.38% 31.89% 32.50% 31.98% 30.09% Total Expenditure 20,448.05 17,910.33 17,447.89 19,209.06 16,002.12 12,497.22 11,509.85 10,623.02 8,762.76 7,703.89 7,737.34 Power & Fuel Cost - 178.21 204.73 262.04 246.76 197.20 192.09 201.39 174.52 153.62 138.78 % Of Sales - 0.88% 1.03% 1.22% 1.41% 1.46% 1.54% 1.78% 1.87% 1.87% 1.67% Employee Cost - 1,879.05 1,761.02 1,713.41 1,404.47 1,041.73 937.93 842.09 696.22 605.58 558.90 % Of Sales - 9.26% 8.87% 7.95% 8.02% 7.72% 7.52% 7.43% 7.45% 7.36% 6.74% Manufacturing Exp. - 235.62 291.65 315.96 323.87 284.54 256.29 240.22 205.74 229.33 232.49 % Of Sales - 1.16% 1.47% 1.47% 1.85% 2.11% 2.06% 2.12% 2.20% 2.79% 2.80% General & Admin Exp. - 55.77 37.15 36.05 99.80 87.81 72.59 58.83 57.34 58.34 40.25 % Of Sales - 0.27% 0.19% 0.17% 0.57% 0.65% 0.58% 0.52% 0.61% 0.71% 0.49% Selling & Distn. Exp. - 998.27 1,252.61 1,264.22 1,501.00 1,148.60 1,167.19 1,102.15 969.15 790.48 690.65 % Of Sales - 4.92% 6.31% 5.87% 8.57% 8.51% 9.36% 9.72% 10.37% 9.61% 8.32% Miscellaneous Exp. - 1,336.12 1,234.19 1,148.50 709.03 466.85 455.69 455.10 352.62 271.26 690.65 % Of Sales - 6.58% 6.21% 5.33% 4.05% 3.46% 3.66% 4.01% 3.77% 3.30% 3.32% EBITDA 2,802.13 2,388.40 2,410.85 2,338.83 1,509.62 1,000.98 954.35 716.69 581.00 521.90 559.82 EBITDA Margin 12.05% 11.77% 12.14% 10.85% 8.62% 7.42% 7.66% 6.32% 6.22% 6.34% 6.75% Other Income 58.81 62.95 56.17 27.75 148.37 171.26 97.03 37.52 27.87 27.41 21.05 Interest 934.14 929.11 909.94 718.56 371.92 88.16 102.27 98.99 115.33 147.72 130.11 Depreciation 706.45 642.74 648.65 533.90 446.68 377.45 317.14 238.41 213.86 225.90 206.26 PBT 1,151.97 879.50 908.43 1,114.12 839.39 706.63 631.97 416.81 279.68 175.69 244.50 Tax 332.31 262.17 218.65 367.97 211.95 162.73 168.76 137.24 126.98 87.42 103.69 Tax Rate 28.85% 30.59% 25.79% 33.03% 25.25% 22.95% 26.45% 28.70% 39.64% 31.01% 38.43% PAT 819.66 326.56 339.61 428.52 336.79 329.31 288.78 207.83 140.64 184.69 108.46 PAT before Minority Interest 481.90 594.97 629.05 746.15 627.44 546.18 469.32 340.90 193.39 194.48 166.15 Minority Interest -337.76 -268.41 -289.44 -317.63 -290.65 -216.87 -180.54 -133.07 -52.75 -9.79 -57.69 PAT Margin 3.53% 1.61% 1.71% 1.99% 1.92% 2.44% 2.32% 1.83% 1.51% 2.25% 1.31% PAT Growth 242.21% -3.84% -20.75% 27.24% 2.27% 14.03% 38.95% 47.77% -23.85% 70.28% EPS 405.77 161.66 168.12 212.14 166.73 163.02 142.96 102.89 69.62 91.43 53.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 715.88 594.45 688.69 664.00 611.62 503.11 374.61 343.63 292.06 282.49 Share Capital 10.12 10.12 10.12 10.12 10.12 10.12 10.12 10.12 9.48 9.48 Total Reserves 705.76 584.33 678.57 653.88 601.50 492.99 364.49 333.51 282.58 273.01 Non-Current Liabilities 431.55 290.92 394.75 280.99 183.49 144.56 145.98 130.26 160.58 160.61 Secured Loans 255.06 247.75 378.70 272.74 115.64 96.29 103.31 92.10 126.92 107.66 Unsecured Loans 99.55 0.00 4.94 5.33 5.96 2.61 3.27 4.20 3.00 1.50 Long Term Provisions 19.65 24.43 23.11 20.22 22.09 15.03 17.13 15.44 13.77 31.44 Current Liabilities 660.94 688.21 628.93 828.74 464.01 485.99 477.38 493.66 461.37 498.51 Trade Payables 272.89 179.85 218.32 378.49 178.97 157.42 127.64 138.28 107.41 101.65 Other Current Liabilities 219.89 230.04 94.38 112.44 113.74 121.67 81.82 97.67 68.77 130.92 Short Term Borrowings 148.22 256.00 295.17 309.41 150.26 180.57 220.31 203.11 257.58 218.56 Short Term Provisions 19.94 22.32 21.06 28.40 21.04 26.33 47.61 54.60 27.61 47.38 Total Liabilities 1,808.37 1,573.58 1,712.37 1,773.73 1,259.12 1,133.66 997.97 967.55 914.01 941.61 Net Block 713.35 733.02 747.34 617.41 494.53 435.09 408.83 397.32 396.54 310.32 Gross Block 1,120.17 1,068.52 1,016.71 802.28 609.74 489.88 822.47 753.66 702.64 570.13 Accumulated Depreciation 406.82 335.50 269.37 184.87 115.21 54.79 413.64 356.34 306.10 259.81 Non Current Assets 1,144.31 1,022.91 1,098.15 1,011.35 770.19 627.91 503.19 483.80 488.39 487.27 Capital Work in Progress 11.61 13.14 13.20 82.46 36.87 21.81 9.34 8.55 12.26 84.66 Non Current Investment 385.61 230.52 295.36 281.49 214.65 137.38 61.31 55.95 56.21 51.63 Long Term Loans & Adv. 18.77 20.42 32.53 26.26 20.30 19.42 23.71 21.98 23.38 40.66 Other Non Current Assets 14.97 25.81 9.72 3.73 3.84 14.21 0.00 0.00 0.00 0.00 Current Assets 664.06 550.67 614.22 762.38 488.93 505.75 494.78 483.75 425.62 454.34 Current Investments 0.00 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.43 Inventories 301.07 271.32 331.76 361.32 235.14 236.24 199.84 189.45 200.55 191.70 Sundry Debtors 228.96 160.07 214.36 288.57 171.10 188.23 179.96 182.16 160.78 158.53 Cash & Bank 48.85 52.45 3.25 1.95 1.61 2.81 2.10 5.42 2.14 6.81 Other Current Assets 85.18 30.62 40.43 60.13 81.08 78.47 112.88 106.72 62.15 90.87 Short Term Loans & Adv. 18.10 34.46 24.42 50.41 54.31 60.06 102.42 95.38 47.75 78.91 Net Current Assets 3.12 -137.54 -14.71 -66.36 24.92 19.76 17.40 -9.91 -35.75 -44.17 Total Assets 1,808.37 1,573.58 1,712.37 1,773.73 1,259.12 1,133.66 997.97 967.55 914.01 941.61

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 2,904.59 2,463.46 2,473.79 2,151.44 1,867.01 1,522.79 1,288.57 1,120.73 894.16 698.52 Share Capital 10.12 10.12 10.12 10.12 10.12 10.12 10.12 10.12 9.48 9.48 Total Reserves 2,894.47 2,453.34 2,463.67 2,141.32 1,856.89 1,512.67 1,278.45 1,110.61 884.68 689.04 Non-Current Liabilities 7,173.41 5,925.33 5,491.19 2,783.16 876.50 846.76 944.55 868.75 1,173.13 1,138.22 Secured Loans 4,856.06 4,566.40 4,349.29 1,889.35 412.22 378.32 374.70 376.83 733.22 763.87 Unsecured Loans 1,778.82 902.58 943.53 749.65 210.61 229.31 292.17 237.23 242.36 219.75 Long Term Provisions 179.09 146.35 112.75 106.75 86.68 63.72 70.36 78.03 74.36 79.41 Current Liabilities 11,471.91 10,707.10 8,779.19 8,635.17 3,645.34 3,077.58 2,853.79 2,169.02 1,888.44 2,045.86 Trade Payables 4,535.70 3,333.74 3,343.38 3,013.77 2,106.86 1,747.43 1,618.96 1,152.10 961.75 872.79 Other Current Liabilities 3,613.46 3,214.27 1,800.71 2,025.76 567.38 674.17 470.76 640.32 541.61 642.98 Short Term Borrowings 3,217.47 4,036.69 3,548.98 3,501.87 891.11 571.15 685.09 311.24 329.45 474.52 Short Term Provisions 105.28 122.40 86.12 93.77 79.99 84.83 78.98 65.36 55.63 55.57 Total Liabilities 23,308.64 20,612.10 18,169.83 14,760.98 7,317.06 6,216.38 5,525.47 4,555.20 4,283.28 4,211.88 Net Block 4,712.63 4,321.90 3,892.34 3,488.76 2,818.91 2,468.11 2,040.35 1,909.34 1,979.97 1,771.69 Gross Block 7,234.73 6,236.72 5,290.26 4,456.08 3,426.50 2,784.42 4,119.56 3,755.81 3,723.46 3,316.57 Accumulated Depreciation 2,522.10 1,914.82 1,397.92 967.32 607.59 316.31 2,079.21 1,846.47 1,743.49 1,544.88 Non Current Assets 12,204.38 10,273.98 9,259.46 7,678.27 4,421.51 3,691.86 2,869.99 2,531.45 2,509.26 2,444.01 Capital Work in Progress 1,050.25 1,017.06 755.62 395.72 100.68 69.02 102.25 56.76 48.42 270.39 Non Current Investment 810.61 608.07 755.47 745.83 1,365.15 1,054.93 601.32 499.28 409.87 351.24 Long Term Loans & Adv. 5,598.53 4,280.83 3,803.92 3,013.21 111.30 73.02 126.07 66.07 71.00 50.69 Other Non Current Assets 32.36 46.12 52.11 34.75 25.47 26.78 0.00 0.00 0.00 0.00 Current Assets 11,104.26 10,338.12 8,910.37 7,082.71 2,895.55 2,524.52 2,655.48 2,023.75 1,774.02 1,767.87 Current Investments 0.00 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.43 Inventories 1,668.30 1,459.47 1,622.87 1,417.00 1,396.71 1,118.56 1,216.67 855.21 848.04 872.87 Sundry Debtors 1,206.55 1,590.42 1,725.25 1,312.70 845.44 645.77 576.85 514.74 450.71 390.60 Cash & Bank 1,705.82 1,160.13 209.67 174.99 52.97 56.55 30.00 104.01 81.80 143.74 Other Current Assets 6,523.59 490.41 544.57 612.50 600.43 703.64 831.96 549.79 393.47 354.23 Short Term Loans & Adv. 6,069.28 5,635.94 4,808.01 3,565.52 94.37 279.93 520.82 305.35 197.03 228.84 Net Current Assets -367.65 -368.98 131.18 -1,552.46 -749.79 -553.06 -198.31 -145.27 -114.42 -277.99 Total Assets 23,308.64 20,612.10 18,169.83 14,760.98 7,317.06 6,216.38 5,525.47 4,555.20 4,283.28 4,211.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 124.72 182.48 170.77 -59.49 169.04 129.42 85.47 90.93 74.73 33.34 PBT 123.10 69.17 130.48 0.84 119.67 162.52 84.41 60.79 32.30 80.93 Adjustment 15.82 54.46 53.39 12.71 14.31 -29.68 42.91 41.08 53.18 22.55 Changes in Working Capital -6.50 58.85 -5.09 -69.77 45.64 7.62 -37.86 1.25 -7.27 -60.31 Cash after chg. in Working capital 132.42 182.48 178.78 -56.22 179.62 140.46 89.46 103.12 78.21 43.17 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.70 0.00 -8.01 -3.27 -10.58 -11.04 -3.99 -12.19 -3.48 -9.83 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 -44.80 56.39 -97.61 -187.62 -61.87 -1.55 -41.05 -6.62 -20.68 -8.11 Net Fixed Assets -50.12 -51.75 -145.17 -238.13 -134.92 320.12 -69.60 -47.31 -60.11 -55.98 Net Investments -153.34 63.09 -13.87 -66.84 -77.27 -76.07 -5.36 0.26 1.85 10.32 Others 158.66 45.05 61.43 117.35 150.32 -245.60 33.91 40.43 37.58 37.55 Cash from Financing Activity -105.50 -162.44 89.12 124.33 -107.25 -53.09 -62.41 4.02 -130.05 -24.66 Net Cash Inflow / Outflow -25.58 76.43 162.28 -122.78 -0.08 74.78 -17.99 88.33 -76.00 0.57 Opening Cash & Equivalents 50.78 -25.65 -187.93 -65.15 -65.07 -139.85 -120.62 -208.95 -132.95 -133.52 Closing Cash & Equivalent 25.20 50.78 -25.65 -187.93 -65.15 -65.07 -138.61 -120.62 -208.95 -132.95

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 1,214.61 458.17 -709.96 324.45 838.39 959.89 138.15 567.46 459.42 482.14 PBT 854.26 845.21 1,117.74 840.73 709.80 566.41 478.14 320.37 281.90 269.84 Adjustment 814.64 838.88 683.18 472.77 327.48 290.46 186.80 271.12 249.76 273.77 Changes in Working Capital -194.94 -984.10 -2,186.15 -648.60 -51.08 188.33 -376.56 141.87 -5.60 6.85 Cash after chg. in Working capital 1,473.96 699.99 -385.23 664.90 986.20 1,045.20 288.38 733.36 526.06 550.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -259.35 -241.82 -324.73 -340.45 -147.81 -85.31 -150.23 -165.90 -66.64 -68.32 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 -979.25 -1,054.76 -1,323.95 -1,379.41 -817.57 -646.29 -461.26 -22.44 -114.31 -491.73 Net Fixed Assets -50.12 -51.75 -145.17 -238.13 -134.92 320.12 -69.60 -47.31 -60.11 -55.98 Net Investments -153.34 63.09 -13.87 -66.84 -77.27 -76.07 -5.36 0.26 1.85 10.32 Others -775.79 -1,066.10 -1,164.91 -1,074.44 -605.38 -890.34 -386.30 24.61 -56.05 -446.07 Cash from Financing Activity 260.69 1,795.36 2,084.59 1,197.81 -60.96 -324.71 178.93 -473.83 -394.84 13.31 Net Cash Inflow / Outflow 496.05 1,198.77 50.68 142.85 -40.14 -11.11 -144.18 71.19 -49.73 3.72 Opening Cash & Equivalents 1,092.23 -106.54 -157.22 -300.07 -259.93 -242.85 -98.67 -169.86 -120.13 -123.85 Closing Cash & Equivalent 1,588.28 1,092.23 -106.54 -157.22 -300.07 -253.96 -242.85 -98.67 -169.86 -120.13

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 353.70 293.70 340.26 328.06 302.18 248.57 185.08 169.78 154.04 148.99 ROA 4.48% 4.18% 6.86% 3.62% 8.83% 13.55% 7.24% 5.70% 3.82% 8.24% ROE 11.58% 10.71% 17.69% 8.61% 18.94% 32.91% 19.82% 16.88% 12.33% 26.64% ROCE 13.08% 9.31% 13.54% 3.01% 16.13% 23.97% 16.63% 13.66% 11.12% 18.47% Fixed Asset Turnover 1.08 1.27 2.02 2.37 2.76 2.33 1.80 1.76 1.71 1.90 Receivable days 60.33 51.60 50.07 50.16 43.28 43.98 46.67 48.95 53.54 46.96 Inventory Days 88.76 83.11 69.00 65.09 56.77 52.09 50.17 55.67 65.76 60.39 Payable days 76.37 61.76 64.18 61.24 50.26 41.14 40.05 41.97 41.05 38.46 Cash Conversion Cycle 72.71 72.94 54.90 54.01 49.79 54.92 56.79 62.66 78.25 68.89 Total Debt/Equity 0.88 1.12 1.05 1.00 0.58 0.73 1.01 1.05 1.42 1.38 Interest Cover 3.59 2.25 3.37 1.02 5.19 6.04 3.29 2.71 1.73 3.11

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 1435.07 1217.12 1222.23 1062.96 922.44 752.37 610.20 512.59 471.60 368.42 ROA 2.71% 3.24% 4.53% 5.68% 8.07% 7.99% 6.76% 4.38% 4.58% 4.14% ROE 22.17% 25.48% 32.26% 31.23% 32.22% 34.04% 30.00% 20.02% 24.42% 25.95% ROCE 11.93% 13.03% 16.48% 18.25% 24.47% 25.91% 23.75% 19.35% 18.07% 17.94% Fixed Asset Turnover 3.01 3.45 4.42 4.54 4.74 3.95 3.09 2.72 2.56 2.80 Receivable days 25.15 30.47 25.73 22.00 18.48 16.38 16.36 17.34 17.05 16.61 Inventory Days 28.12 28.33 25.75 28.68 31.16 31.29 31.05 30.60 34.88 33.67 Payable days 83.37 72.34 62.14 59.60 57.02 54.68 48.36 45.15 43.90 40.32 Cash Conversion Cycle -30.10 -13.55 -10.66 -8.92 -7.38 -7.01 -0.95 2.79 8.03 9.96 Total Debt/Equity 4.32 4.88 4.05 3.53 0.89 0.96 1.21 1.05 1.66 2.40 Interest Cover 1.92 1.93 2.55 3.26 9.04 7.24 5.83 3.78 2.91 3.07

Top Investors:

aditya birla sun life trustee private limited

sundaram mutual fund

icici prudential life insurance company limited

nippon life india trustee ltd

icici prudential bharat consumption fund

sbi long term equity fund

Annual Reports:

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.

Feedback