Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

Transport Corporation Of India Ltd.

Logistics

Rating :

61/99

BSE: 532349 | NSE: TCI

Watchlist

NSE BSE

1138.00

04-Jul-2025

Open
High
Low
Previous Close

1134.5
1148.9
1120.2
1124.50

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

21483
24465394.9
1309
876

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,735.06
21.18
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,805.36
N/A
4.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.23
8.17
7.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.77
11.29
-0.02

PAT CAGR (%)

10 Years
5 Years
3 Years

15.73
24.51
6.60

P:E (Median)

8 Years
5 Years
3 Years

18.37
18.95
19.35

P:BV (Average)

8 Years
5 Years
3 Years

3.06
3.27
3.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.51
13.19
14.38

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 45.18 53.43 57.44 66.64
P/E Ratio 25.19 21.30 19.81 17.08
Revenue 4024 4492 5047 5686
EBITDA 411 461 517 591
Net Income 351 413 455 522
ROA 15.2 15.6 14.5 14
P/B Ratio 4.79 4.05 3.38 2.86
ROE 18.93 19.84 19.5 18.92
FCFF 123 88 26 19
FCFF Yield 1.42 1.01 0.3 0.22
Net Debt -233 -14 51 -9
BVPS 237.67 281.29 336.91 398.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,004.50 954.00 5.29% 993.50 899.80 10.41% 998.50 900.20 10.92% 939.40 859.80 9.26%
Expenses 887.60 850.60 4.35% 883.70 805.80 9.67% 889.20 803.40 10.68% 839.20 763.10 9.97%
EBITDA 116.90 103.40 13.06% 109.80 94.00 16.81% 109.30 96.80 12.91% 100.20 96.70 3.62%
EBIDTM 11.64% 10.84% 11.05% 10.45% 10.95% 10.75% 10.67% 11.25%
Other Income 16.20 15.20 6.58% 48.70 44.20 10.18% 13.50 11.20 20.54% 45.00 27.70 62.45%
Interest 4.30 2.80 53.57% 4.30 2.50 72.00% 3.40 3.10 9.68% 3.00 2.10 42.86%
Depreciation 25.50 30.50 -16.39% 27.40 30.70 -10.75% 26.70 29.80 -10.40% 26.40 29.50 -10.51%
PBT 101.50 80.20 26.56% 126.80 105.00 20.76% 92.70 75.10 23.44% 115.80 92.80 24.78%
Tax 11.00 2.00 450.00% 8.60 9.90 -13.13% 10.20 8.70 17.24% 10.60 9.50 11.58%
PAT 90.50 78.20 15.73% 118.20 95.10 24.29% 82.50 66.40 24.25% 105.20 83.30 26.29%
PATM 9.01% 8.20% 11.90% 10.57% 8.26% 7.38% 11.20% 9.69%
EPS 11.81 10.21 15.67% 15.43 12.42 24.24% 10.77 8.67 24.22% 13.73 10.87 26.31%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,178.80 1,078.90 9.26% 1,147.10 1,002.00 14.48% 1,120.80 993.50 12.81% 1,045.10 949.80 10.03%
Expenses 1,057.10 969.50 9.04% 1,028.60 902.10 14.02% 1,003.70 893.10 12.38% 941.30 849.00 10.87%
EBITDA 121.70 109.40 11.24% 118.50 99.90 18.62% 117.10 100.40 16.63% 103.80 100.80 2.98%
EBIDTM 10.32% 10.14% 10.33% 9.97% 10.45% 10.11% 9.93% 10.61%
Other Income 18.40 16.50 11.52% 6.80 9.50 -28.42% 10.60 11.30 -6.19% 10.90 8.50 28.24%
Interest 5.50 4.10 34.15% 5.90 3.50 68.57% 4.60 3.40 35.29% 4.20 2.30 82.61%
Depreciation 29.20 33.40 -12.57% 30.50 33.10 -7.85% 29.10 31.10 -6.43% 29.00 30.80 -5.84%
PBT 105.40 86.00 22.56% 88.90 72.80 22.12% 94.00 77.20 21.76% 81.50 76.20 6.96%
Tax 12.10 2.80 332.14% 9.30 10.80 -13.89% 10.90 9.60 13.54% 11.00 10.40 5.77%
PAT 93.30 83.20 12.14% 79.60 62.00 28.39% 83.10 67.60 22.93% 70.50 65.80 7.14%
PATM 7.91% 7.71% 6.94% 6.19% 7.41% 6.80% 6.75% 6.93%
EPS 14.93 13.17 13.36% 13.19 10.25 28.68% 13.91 11.23 23.86% 11.67 10.62 9.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,935.90 3,613.82 3,430.20 2,906.68 2,452.02 2,513.36 2,558.30 2,180.52 1,804.25 1,598.41 2,196.75 Net Sales Growth 8.91% 5.35% 18.01% 18.54% -2.44% -1.76% 17.33% 20.85% 12.88% -27.24% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3,935.90 3,613.82 3,430.20 2,906.68 2,452.02 2,513.36 2,558.30 2,180.52 1,804.25 1,598.41 2,196.75 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 3,499.70 3,222.65 3,023.63 2,514.13 2,204.17 2,279.91 2,314.09 1,968.54 1,647.12 1,464.80 2,025.29 Power & Fuel Cost - 10.20 9.21 7.94 7.45 97.29 93.90 56.65 38.43 34.88 36.52 % Of Sales - 0.28% 0.27% 0.27% 0.30% 3.87% 3.67% 2.60% 2.13% 2.18% 1.66% Employee Cost - 215.45 189.63 163.76 140.15 152.37 135.78 120.83 103.50 95.36 124.96 % Of Sales - 5.96% 5.53% 5.63% 5.72% 6.06% 5.31% 5.54% 5.74% 5.97% 5.69% Manufacturing Exp. - 2,608.68 2,487.68 2,071.14 1,805.91 1,748.61 1,757.08 1,495.82 1,247.84 1,106.94 1,591.81 % Of Sales - 72.19% 72.52% 71.25% 73.65% 69.57% 68.68% 68.60% 69.16% 69.25% 72.46% General & Admin Exp. - 128.38 108.32 80.96 86.23 94.38 96.04 90.56 78.23 77.61 108.20 % Of Sales - 3.55% 3.16% 2.79% 3.52% 3.76% 3.75% 4.15% 4.34% 4.86% 4.93% Selling & Distn. Exp. - 252.03 216.86 176.22 147.41 170.46 213.71 191.58 166.04 135.83 142.91 % Of Sales - 6.97% 6.32% 6.06% 6.01% 6.78% 8.35% 8.79% 9.20% 8.50% 6.51% Miscellaneous Exp. - 7.91 11.93 14.11 17.04 16.80 17.58 13.10 13.08 14.18 142.91 % Of Sales - 0.22% 0.35% 0.49% 0.69% 0.67% 0.69% 0.60% 0.72% 0.89% 0.95% EBITDA 436.20 391.17 406.57 392.55 247.85 233.45 244.21 211.98 157.13 133.61 171.46 EBITDA Margin 11.08% 10.82% 11.85% 13.51% 10.11% 9.29% 9.55% 9.72% 8.71% 8.36% 7.81% Other Income 123.40 99.64 62.28 29.02 35.16 28.29 26.85 21.75 18.05 60.21 12.38 Interest 15.00 10.52 8.23 10.90 24.75 32.35 35.58 30.84 28.61 23.93 33.01 Depreciation 106.00 120.54 116.76 107.59 88.10 77.65 75.19 67.33 57.81 50.71 49.46 PBT 436.80 359.75 343.86 303.09 170.16 151.74 160.28 135.56 88.76 119.18 101.36 Tax 40.40 30.12 39.35 35.66 21.43 15.45 32.64 27.81 18.49 28.52 25.25 Tax Rate 9.25% 8.41% 11.48% 11.77% 13.72% 10.89% 20.36% 21.14% 20.83% 23.93% 24.95% PAT 396.40 327.91 303.51 267.43 134.77 126.41 127.64 103.75 70.26 90.66 75.94 PAT before Minority Interest 396.40 327.91 303.51 267.43 134.77 126.41 127.64 103.75 70.26 90.66 75.94 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 10.07% 9.07% 8.85% 9.20% 5.50% 5.03% 4.99% 4.76% 3.89% 5.67% 3.46% PAT Growth 22.72% 8.04% 13.49% 98.43% 6.61% -0.96% 23.03% 47.67% -22.50% 19.38% EPS 51.75 42.81 39.62 34.91 17.59 16.50 16.66 13.54 9.17 11.84 9.91

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 4,491.80 4,024.26 3,782.57 3,258.80 2,802.39 2,717.84 2,753.64 2,349.89 1,942.54 1,727.03 2,416.72 Net Sales Growth 11.62% 6.39% 16.07% 16.29% 3.11% -1.30% 17.18% 20.97% 12.48% -28.54% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 4,491.80 4,024.26 3,782.57 3,258.80 2,802.39 2,717.84 2,753.64 2,349.89 1,942.54 1,727.03 2,416.72 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 4,030.70 3,613.72 3,358.57 2,847.94 2,541.17 2,477.31 2,504.13 2,133.40 1,780.84 1,597.93 2,222.38 Power & Fuel Cost - 11.14 9.91 8.24 8.05 97.56 93.94 56.73 38.45 34.93 36.73 % Of Sales - 0.28% 0.26% 0.25% 0.29% 3.59% 3.41% 2.41% 1.98% 2.02% 1.52% Employee Cost - 223.42 196.53 169.98 145.49 157.22 140.17 124.48 106.78 97.95 130.45 % Of Sales - 5.55% 5.20% 5.22% 5.19% 5.78% 5.09% 5.30% 5.50% 5.67% 5.40% Manufacturing Exp. - 2,927.04 2,764.15 2,371.84 2,117.78 1,906.04 1,918.38 1,639.80 1,367.12 1,220.25 1,767.15 % Of Sales - 72.73% 73.08% 72.78% 75.57% 70.13% 69.67% 69.78% 70.38% 70.66% 73.12% General & Admin Exp. - 137.64 116.45 86.53 90.04 98.10 99.54 95.34 82.47 82.31 116.68 % Of Sales - 3.42% 3.08% 2.66% 3.21% 3.61% 3.61% 4.06% 4.25% 4.77% 4.83% Selling & Distn. Exp. - 305.44 259.04 196.46 159.11 200.54 234.74 204.85 173.91 142.85 151.47 % Of Sales - 7.59% 6.85% 6.03% 5.68% 7.38% 8.52% 8.72% 8.95% 8.27% 6.27% Miscellaneous Exp. - 9.03 12.48 14.88 20.70 17.86 17.35 12.20 12.12 19.63 151.47 % Of Sales - 0.22% 0.33% 0.46% 0.74% 0.66% 0.63% 0.52% 0.62% 1.14% 0.82% EBITDA 461.10 410.54 424.00 410.86 261.22 240.53 249.51 216.49 161.70 129.10 194.34 EBITDA Margin 10.27% 10.20% 11.21% 12.61% 9.32% 8.85% 9.06% 9.21% 8.32% 7.48% 8.04% Other Income 46.70 45.78 30.26 17.79 25.47 20.12 19.51 14.42 12.50 52.60 9.06 Interest 20.20 13.27 9.82 12.83 26.70 34.32 37.38 32.21 30.09 25.02 34.50 Depreciation 117.80 128.45 121.41 113.02 92.81 82.49 77.44 68.65 59.20 52.11 54.51 PBT 369.80 314.61 323.04 302.80 167.19 143.84 154.21 130.06 84.90 104.57 114.38 Tax 43.30 33.63 43.44 37.65 23.84 15.92 33.34 28.66 19.10 28.80 32.58 Tax Rate 11.71% 10.77% 13.59% 12.43% 15.47% 11.88% 21.71% 22.04% 22.50% 27.54% 28.53% PAT 326.50 350.80 317.34 289.61 127.01 117.21 119.31 100.76 65.23 75.36 81.39 PAT before Minority Interest 322.90 354.46 320.59 292.82 130.29 118.04 120.20 101.40 65.80 75.77 81.62 Minority Interest -3.60 -3.66 -3.25 -3.21 -3.28 -0.83 -0.89 -0.64 -0.57 -0.41 -0.23 PAT Margin 7.27% 8.72% 8.39% 8.89% 4.53% 4.31% 4.33% 4.29% 3.36% 4.36% 3.37% PAT Growth 17.19% 10.54% 9.57% 128.02% 8.36% -1.76% 18.41% 54.47% -13.44% -7.41% EPS 42.62 45.80 41.43 37.81 16.58 15.30 15.58 13.15 8.52 9.84 10.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,847.75 1,567.76 1,313.07 1,080.36 949.98 836.97 676.94 580.90 518.11 581.24 Share Capital 15.55 15.51 15.47 15.42 15.37 15.33 15.32 15.32 15.21 15.13 Total Reserves 1,820.50 1,542.21 1,289.75 1,058.36 925.55 814.75 657.64 565.59 499.29 560.45 Non-Current Liabilities 142.18 95.45 79.64 145.58 176.43 221.48 197.50 181.60 127.63 101.94 Secured Loans 67.83 39.09 21.97 100.91 141.69 180.48 151.44 140.39 95.76 73.45 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 6.75 5.66 4.63 4.69 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 242.51 242.51 238.97 360.76 447.26 461.06 403.12 369.27 324.04 376.59 Trade Payables 49.38 58.33 73.27 73.59 62.73 64.92 57.08 33.74 51.64 69.30 Other Current Liabilities 168.58 161.82 145.73 164.95 161.26 174.82 111.94 104.72 61.78 53.31 Short Term Borrowings 0.00 0.00 0.00 101.80 213.13 214.88 228.62 225.58 204.28 197.53 Short Term Provisions 24.56 22.36 19.97 20.43 10.13 6.45 5.48 5.23 6.34 56.46 Total Liabilities 2,232.44 1,905.72 1,631.68 1,586.70 1,573.67 1,519.51 1,277.56 1,131.77 969.78 1,059.77 Net Block 804.63 764.76 778.71 778.58 752.08 705.51 623.58 532.52 521.53 478.28 Gross Block 1,442.14 1,291.42 1,264.72 1,175.11 1,044.85 913.89 764.47 611.37 571.70 752.38 Accumulated Depreciation 637.51 526.66 486.01 393.90 292.77 208.37 140.89 78.85 50.17 274.11 Non Current Assets 1,042.32 945.35 908.56 921.69 914.35 876.01 756.12 687.33 602.77 570.20 Capital Work in Progress 108.73 25.98 7.30 5.22 21.58 4.02 56.32 56.81 12.32 6.81 Non Current Investment 83.00 84.03 85.03 85.78 88.83 93.82 31.29 29.78 26.56 44.40 Long Term Loans & Adv. 44.45 67.61 35.53 49.67 48.31 51.84 26.28 56.87 36.41 40.71 Other Non Current Assets 1.50 2.98 1.99 2.44 3.55 20.82 18.64 11.35 5.95 0.00 Current Assets 1,189.11 959.35 723.12 665.02 659.31 643.50 521.44 444.44 367.02 486.92 Current Investments 330.61 88.18 14.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.55 4.93 8.46 7.01 6.49 5.32 3.31 2.51 1.76 2.28 Sundry Debtors 529.92 515.99 455.74 457.07 454.47 476.58 389.67 331.65 303.30 393.84 Cash & Bank 83.93 169.29 58.07 30.77 17.83 12.16 12.96 18.41 10.40 16.51 Other Current Assets 234.09 7.58 6.74 34.81 180.53 149.44 115.50 91.89 51.56 74.29 Short Term Loans & Adv. 220.56 173.38 179.39 135.35 78.70 66.76 70.39 86.33 46.20 69.60 Net Current Assets 946.60 716.84 484.15 304.25 212.06 182.44 118.32 75.17 42.98 110.33 Total Assets 2,231.43 1,904.70 1,631.68 1,586.71 1,573.66 1,519.51 1,277.56 1,131.77 969.79 1,059.76

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,003.82 1,701.79 1,430.28 1,169.71 1,023.88 891.97 761.77 646.56 574.98 620.51 Share Capital 15.55 15.51 15.47 15.42 15.37 15.33 15.32 15.32 15.21 15.13 Total Reserves 1,976.58 1,676.24 1,406.96 1,147.70 999.46 869.74 742.47 631.25 556.15 599.73 Non-Current Liabilities 180.12 100.58 83.32 154.74 183.21 227.37 197.71 184.65 130.70 107.31 Secured Loans 102.10 39.56 22.80 109.09 148.00 186.41 151.44 143.15 98.39 77.84 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 6.75 5.66 4.63 4.69 0.00 0.00 0.00 0.00 0.00 0.20 Current Liabilities 284.19 268.43 286.06 405.72 470.54 491.39 433.60 393.95 348.88 406.12 Trade Payables 65.72 75.99 97.10 94.25 63.86 67.42 59.70 35.73 63.21 86.95 Other Current Liabilities 173.23 163.80 149.86 166.63 175.91 189.67 124.51 116.55 63.06 54.28 Short Term Borrowings 20.37 6.01 18.59 125.59 220.56 227.78 243.85 236.36 216.23 205.80 Short Term Provisions 24.87 22.63 20.51 19.25 10.21 6.51 5.54 5.31 6.37 59.09 Total Liabilities 2,501.39 2,100.92 1,827.04 1,738.80 1,683.32 1,615.96 1,397.75 1,229.43 1,058.43 1,137.39 Net Block 861.78 791.26 801.35 804.63 771.72 726.80 625.80 541.69 532.39 521.32 Gross Block 1,540.34 1,351.08 1,318.29 1,226.65 1,085.89 952.44 772.18 624.81 583.95 820.72 Accumulated Depreciation 678.57 559.81 516.94 419.40 314.16 225.64 146.38 83.13 51.56 299.40 Non Current Assets 1,209.79 1,065.40 1,011.73 1,002.64 975.86 921.77 835.56 754.53 665.10 576.06 Capital Work in Progress 108.96 25.98 7.30 5.22 21.58 4.02 56.32 56.81 12.32 6.82 Non Current Investment 212.06 197.71 177.98 149.98 135.35 116.81 104.36 86.64 76.02 7.21 Long Term Loans & Adv. 23.55 44.71 22.80 40.06 43.25 49.87 25.38 57.62 37.27 40.71 Other Non Current Assets 3.45 5.74 2.30 2.76 3.95 24.27 23.70 11.79 7.10 0.00 Current Assets 1,290.59 1,034.50 815.30 736.16 707.47 694.19 562.19 474.91 393.33 558.70 Current Investments 330.61 88.18 14.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.55 5.00 8.46 7.12 6.58 5.32 3.31 2.52 1.77 2.28 Sundry Debtors 600.63 560.91 508.25 511.04 487.30 515.08 424.85 358.44 325.34 434.58 Cash & Bank 95.60 184.58 74.45 39.51 25.92 15.53 14.23 18.66 10.53 42.12 Other Current Assets 253.21 8.21 5.65 37.08 187.66 158.26 119.80 95.29 55.69 79.73 Short Term Loans & Adv. 240.74 187.61 203.76 141.42 86.60 73.87 74.76 89.35 49.99 72.80 Net Current Assets 1,006.40 766.07 529.24 330.44 236.93 202.80 128.59 80.95 44.45 152.57 Total Assets 2,500.38 2,099.90 1,827.03 1,738.80 1,683.33 1,615.96 1,397.75 1,229.44 1,058.43 1,137.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 316.63 341.45 355.62 304.35 235.31 168.93 153.42 88.27 99.13 126.06 PBT 358.04 342.86 303.09 156.20 141.86 160.28 131.56 88.76 119.18 101.36 Adjustment 57.25 91.70 112.42 116.81 111.70 98.61 93.50 78.24 63.96 72.08 Changes in Working Capital -62.59 -75.45 -16.18 24.63 21.26 -56.84 -36.54 -55.51 -60.31 -27.92 Cash after chg. in Working capital 352.70 359.11 399.32 297.63 274.82 202.05 188.53 111.48 122.83 145.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -36.07 -17.66 -43.70 6.71 -39.51 -33.12 -35.10 -23.21 -23.70 -19.46 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 -368.29 -185.40 -72.70 -95.94 -134.56 -148.12 -130.50 -117.45 -88.20 -147.11 Net Fixed Assets -233.47 -45.38 -91.69 -113.90 -148.52 -97.12 -152.61 -84.16 175.17 -116.31 Net Investments -241.40 -72.46 -13.97 3.05 4.99 -62.53 -1.51 -3.22 17.84 0.77 Others 106.58 -67.56 32.96 14.91 8.97 11.53 23.62 -30.07 -281.21 -31.57 Cash from Financing Activity -33.08 -51.41 -256.74 -194.12 -96.42 -25.54 -28.37 37.18 -15.13 20.32 Net Cash Inflow / Outflow -84.73 104.64 26.18 14.29 4.33 -4.74 -5.44 8.00 -4.19 -0.74 Opening Cash & Equivalents 156.14 51.50 25.32 11.03 6.70 11.44 18.41 10.40 14.60 17.25 Closing Cash & Equivalent 71.41 156.14 51.50 25.32 11.03 6.70 12.96 18.41 10.40 16.51

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 299.31 361.16 368.00 304.72 242.82 179.11 156.79 98.79 108.69 124.61 PBT 388.09 364.03 330.47 174.26 159.11 178.63 152.48 100.37 116.43 114.38 Adjustment 48.60 88.17 103.23 114.60 101.58 110.53 98.71 87.07 74.23 82.65 Changes in Working Capital -98.45 -72.42 -16.25 10.67 23.15 -75.85 -57.58 -63.66 -50.17 -44.65 Cash after chg. in Working capital 338.24 379.78 417.45 299.53 283.83 213.31 193.61 123.78 140.49 152.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -38.93 -18.62 -49.44 5.19 -41.02 -34.21 -36.82 -24.98 -31.80 -27.78 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 -403.82 -193.13 -76.22 -107.48 -135.32 -157.60 -130.94 -122.30 -101.33 -121.15 Net Fixed Assets -233.47 -45.38 -91.69 -113.90 -148.52 -97.12 -152.61 -84.16 175.17 -116.31 Net Investments -241.40 -72.46 -13.97 3.05 4.99 -62.53 -1.51 -3.22 17.84 0.77 Others 71.05 -75.29 29.44 3.37 8.21 2.05 23.18 -34.92 -294.34 -5.61 Cash from Financing Activity 17.64 -65.98 -257.95 -176.35 -104.40 -24.14 -30.28 31.64 -11.80 -4.18 Net Cash Inflow / Outflow -86.86 102.05 33.84 20.89 3.09 -2.63 -4.42 8.13 -4.44 -0.72 Opening Cash & Equivalents 169.94 67.89 34.05 13.17 10.07 12.71 18.66 10.53 14.97 42.84 Closing Cash & Equivalent 83.07 169.94 67.89 34.05 13.17 10.07 14.23 18.66 10.53 42.12

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 236.16 200.83 168.79 139.27 122.47 108.28 87.88 75.86 67.63 73.81 ROA 15.85% 17.16% 16.62% 8.53% 8.17% 9.13% 8.61% 6.69% 8.93% 7.72% ROE 19.32% 21.20% 22.48% 13.38% 14.28% 16.98% 16.55% 12.83% 16.90% 15.22% ROCE 20.71% 23.58% 23.46% 13.53% 13.20% 16.41% 15.55% 12.72% 16.56% 16.60% Fixed Asset Turnover 2.64 2.68 2.38 2.21 2.57 3.05 3.17 3.05 2.41 3.19 Receivable days 52.82 51.70 57.31 67.84 67.61 61.80 60.37 64.22 79.60 61.47 Inventory Days 0.78 0.71 0.97 1.00 0.86 0.62 0.49 0.43 0.46 0.33 Payable days 0.00 0.00 0.00 0.00 10.32 9.74 8.54 9.62 15.45 12.39 Cash Conversion Cycle 53.60 52.41 58.28 68.85 58.14 52.67 52.32 55.04 64.61 49.41 Total Debt/Equity 0.05 0.04 0.03 0.23 0.43 0.54 0.63 0.70 0.66 0.55 Interest Cover 35.04 42.65 28.81 7.31 5.39 5.50 5.27 4.10 5.98 4.07

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 256.24 218.11 183.94 150.86 132.09 115.45 98.96 84.43 75.11 79.00 ROA 15.40% 16.32% 16.42% 7.61% 7.16% 7.98% 7.72% 5.75% 6.90% 7.63% ROE 19.24% 20.59% 22.65% 11.96% 12.43% 14.63% 14.44% 10.81% 12.96% 15.24% ROCE 20.49% 22.96% 23.36% 12.52% 12.00% 14.89% 14.30% 11.52% 13.99% 17.15% Fixed Asset Turnover 2.78 2.83 2.56 2.42 2.67 3.19 3.36 3.21 2.46 3.19 Receivable days 52.68 51.58 57.08 65.02 67.31 62.29 60.83 64.24 80.30 61.51 Inventory Days 0.71 0.65 0.87 0.89 0.80 0.57 0.45 0.40 0.43 0.30 Payable days 0.00 0.00 0.00 0.00 9.76 9.38 8.28 10.31 17.64 13.97 Cash Conversion Cycle 53.38 52.23 57.95 65.91 58.35 53.49 53.01 54.34 63.09 47.84 Total Debt/Equity 0.08 0.04 0.04 0.24 0.41 0.53 0.58 0.65 0.62 0.53 Interest Cover 30.24 38.07 26.76 6.77 4.90 5.11 5.04 3.82 5.18 4.31

Top Investors:

hdfc mutual fund - hdfc childrens fund

investor education and protection fund authority m

tata multicap fund

nirmal mishrilal bang huf

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