Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Zuari Industries Ltd.

Trading

Rating :
N/A

BSE: 500780 | NSE: ZUARIIND

NSE BSE
289.50
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  296.50
  •  296.50
  •  288.00
  •  292.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43745
  •  128.26
  •  423.40
  •  229.99

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 836.70
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,366.60
  • 0.36%
  • 0.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.71%
  • 3.37%
  • 33.49%
  • FII
  • DII
  • Others
  • 1.3%
  • 0.69%
  • 4.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.87
  • 1.67
  • 5.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.40
  • 45.16
  • 6.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.66
  • 11.89
  • 13.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.02
  • 1.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.19
  • 0.19
  • 0.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.90
  • 11.42
  • 10.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
235.06
115.75
103.08%
237.29
268.65
-11.67%
225.71
191.00
18.17%
262.41
282.16
-7.00%
Expenses
242.19
126.23
91.86%
233.34
282.02
-17.26%
201.00
236.14
-14.88%
141.57
233.11
-39.27%
EBITDA
-7.12
-10.49
-
3.95
-13.37
-
24.71
-45.14
-
120.84
49.05
146.36%
EBIDTM
-3.03%
-9.06%
1.67%
-4.98%
10.95%
-23.64%
46.05%
17.38%
Other Income
39.01
79.47
-50.91%
39.88
46.48
-14.20%
16.32
81.99
-80.10%
21.45
60.53
-64.56%
Interest
63.35
71.92
-11.92%
70.80
73.81
-4.08%
68.87
68.59
0.41%
67.61
67.25
0.54%
Depreciation
7.22
6.94
4.03%
7.04
6.92
1.73%
6.81
6.64
2.56%
6.86
6.04
13.58%
PBT
-38.68
797.02
-
-53.75
-47.62
-
-34.66
-38.39
-
45.63
36.29
25.74%
Tax
1.58
72.95
-97.83%
-0.17
-1.62
-
-0.69
1.96
-
-2.04
15.83
-
PAT
-40.26
724.06
-
-53.58
-46.00
-
-33.97
-40.34
-
47.67
20.46
132.99%
PATM
-17.13%
625.56%
-22.58%
-17.12%
-15.05%
-21.12%
18.17%
7.25%
EPS
-8.31
244.88
-
-4.84
-10.67
-
-11.20
-15.85
-
21.35
34.33
-37.81%

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
960.47
837.80
955.13
721.83
833.80
771.03
774.19
549.66
603.39
554.29
520.68
Net Sales Growth
12.00%
-12.28%
32.32%
-13.43%
8.14%
-0.41%
40.85%
-8.90%
8.86%
6.46%
 
Cost Of Goods Sold
550.24
522.90
644.14
445.84
519.68
381.78
231.13
172.22
260.13
228.60
149.32
Gross Profit
410.23
314.90
310.99
275.98
314.11
389.26
543.06
377.44
343.26
325.70
371.37
GP Margin
42.71%
37.59%
32.56%
38.23%
37.67%
50.49%
70.15%
68.67%
56.89%
58.76%
71.32%
Total Expenditure
818.10
783.20
902.59
681.25
734.51
762.56
792.58
582.42
569.54
570.60
518.71
Power & Fuel Cost
-
0.59
0.28
0.30
0.41
1.03
2.16
1.74
4.81
5.23
5.22
% Of Sales
-
0.07%
0.03%
0.04%
0.05%
0.13%
0.28%
0.32%
0.80%
0.94%
1.00%
Employee Cost
-
97.60
89.69
73.19
71.27
81.17
78.69
62.67
74.64
71.85
72.95
% Of Sales
-
11.65%
9.39%
10.14%
8.55%
10.53%
10.16%
11.40%
12.37%
12.96%
14.01%
Manufacturing Exp.
-
44.34
97.02
93.08
55.61
237.89
395.42
293.48
165.57
187.80
218.04
% Of Sales
-
5.29%
10.16%
12.90%
6.67%
30.85%
51.08%
53.39%
27.44%
33.88%
41.88%
General & Admin Exp.
-
27.51
18.11
29.07
23.02
25.86
41.43
20.94
31.51
41.55
31.77
% Of Sales
-
3.28%
1.90%
4.03%
2.76%
3.35%
5.35%
3.81%
5.22%
7.50%
6.10%
Selling & Distn. Exp.
-
21.77
24.32
20.91
27.84
15.10
12.44
13.21
16.25
18.16
23.90
% Of Sales
-
2.60%
2.55%
2.90%
3.34%
1.96%
1.61%
2.40%
2.69%
3.28%
4.59%
Miscellaneous Exp.
-
68.50
29.03
18.87
36.67
19.74
31.31
18.16
16.65
17.41
23.90
% Of Sales
-
8.18%
3.04%
2.61%
4.40%
2.56%
4.04%
3.30%
2.76%
3.14%
3.36%
EBITDA
142.38
54.60
52.54
40.58
99.29
8.47
-18.39
-32.76
33.85
-16.31
1.97
EBITDA Margin
14.82%
6.52%
5.50%
5.62%
11.91%
1.10%
-2.38%
-5.96%
5.61%
-2.94%
0.38%
Other Income
116.66
229.39
182.31
225.41
148.60
124.72
99.83
70.47
46.96
43.38
34.43
Interest
270.63
284.70
273.18
292.68
245.11
160.33
113.18
92.15
65.93
39.14
34.20
Depreciation
27.93
27.36
27.42
22.71
29.25
25.47
20.92
19.99
14.82
8.05
8.04
PBT
-81.46
-28.07
-65.74
-49.41
-26.47
-52.61
-52.67
-74.43
0.05
-20.11
-5.84
Tax
-1.32
71.25
4.28
-9.78
-15.09
70.99
-17.42
3.28
0.26
-21.46
10.79
Tax Rate
1.62%
9.42%
-6.51%
19.79%
31.31%
-126.79%
33.07%
-4.41%
-1.74%
106.71%
-57.33%
PAT
-80.14
713.91
310.63
-35.82
-85.85
-98.08
-16.02
-67.68
-20.82
-4.33
-29.54
PAT before Minority Interest
-78.82
712.75
309.47
-34.77
-98.02
-126.97
-35.25
-77.71
-15.21
1.35
-29.60
Minority Interest
1.32
1.16
1.16
-1.05
12.17
28.89
19.23
10.03
-5.61
-5.68
0.06
PAT Margin
-8.34%
85.21%
32.52%
-4.96%
-10.30%
-12.72%
-2.07%
-12.31%
-3.45%
-0.78%
-5.67%
PAT Growth
-112.18%
129.83%
-
-
-
-
-
-
-
-
 
EPS
-26.89
239.57
104.24
-12.02
-28.81
-32.91
-5.38
-22.71
-6.99
-1.45
-9.91

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
3,918.89
2,401.14
2,973.52
1,937.38
1,166.83
2,181.84
2,407.02
1,909.79
1,789.04
753.63
Share Capital
29.78
29.78
29.44
29.44
29.44
29.44
29.44
29.44
29.44
104.77
Total Reserves
3,889.11
2,371.36
2,943.54
1,907.39
1,137.39
2,152.40
2,377.58
1,880.35
1,759.60
648.87
Non-Current Liabilities
1,436.50
1,817.71
1,860.78
1,622.88
1,386.15
966.41
644.97
374.44
194.01
325.11
Secured Loans
1,192.45
1,682.70
1,618.73
1,518.26
1,308.91
1,009.12
689.77
410.27
246.65
313.50
Unsecured Loans
76.38
90.79
98.56
119.80
65.65
19.73
0.00
20.00
26.06
0.49
Long Term Provisions
6.49
6.70
6.25
6.95
9.23
11.23
9.07
29.86
1.94
2.69
Current Liabilities
2,150.64
1,600.98
1,420.37
1,304.28
1,360.25
1,152.98
1,009.42
839.81
899.55
778.88
Trade Payables
232.86
250.18
345.20
370.09
486.86
396.46
389.23
273.72
183.28
228.66
Other Current Liabilities
1,289.13
838.34
683.21
556.54
516.09
420.29
196.67
213.34
358.15
270.19
Short Term Borrowings
621.70
507.96
375.19
358.22
340.07
309.32
410.46
340.49
351.50
267.56
Short Term Provisions
6.95
4.50
16.77
19.43
17.23
26.90
13.05
12.27
6.62
12.48
Total Liabilities
7,491.69
5,806.65
6,242.65
4,851.47
3,881.42
4,298.18
4,072.40
3,147.81
2,901.14
1,857.68
Net Block
616.09
638.92
647.50
657.81
690.86
535.77
542.51
536.90
369.59
251.55
Gross Block
794.33
790.66
779.16
767.78
773.71
596.47
582.52
558.58
377.79
386.30
Accumulated Depreciation
178.24
151.74
131.66
109.97
82.85
60.70
40.01
21.68
8.20
134.75
Non Current Assets
5,887.59
3,379.32
4,329.18
3,163.05
2,219.50
2,749.67
2,899.38
2,241.34
1,928.66
803.80
Capital Work in Progress
6.06
1.07
7.03
2.21
2.51
71.42
7.57
12.08
142.13
168.52
Non Current Investment
4,851.29
2,573.75
3,170.41
1,851.58
1,133.82
2,023.02
2,212.42
1,601.71
1,389.33
319.64
Long Term Loans & Adv.
375.92
142.43
483.55
624.90
376.39
105.25
125.84
89.24
25.57
61.62
Other Non Current Assets
32.13
16.75
14.03
19.57
15.92
14.21
11.04
1.41
2.03
2.47
Current Assets
1,604.10
2,427.33
1,913.46
1,688.42
1,661.93
1,548.51
1,173.02
906.48
972.47
1,053.89
Current Investments
0.38
11.93
9.80
25.19
15.96
17.78
15.96
9.80
44.07
55.19
Inventories
719.54
1,110.47
1,259.56
1,230.07
1,270.76
1,165.33
853.55
594.67
557.38
564.78
Sundry Debtors
54.91
80.00
72.59
91.12
106.89
104.32
130.22
92.88
93.74
99.01
Cash & Bank
684.60
626.87
323.45
148.67
97.32
45.26
39.03
48.19
69.57
103.29
Other Current Assets
144.67
78.38
77.99
109.00
171.00
215.83
134.25
160.95
207.72
231.62
Short Term Loans & Adv.
104.05
519.68
170.07
84.37
116.38
112.41
93.06
85.83
177.27
167.78
Net Current Assets
-546.54
826.35
493.09
384.14
301.68
395.53
163.60
66.67
72.92
275.01
Total Assets
7,491.69
5,806.65
6,242.64
4,851.47
3,881.43
4,298.18
4,072.40
3,147.82
2,901.13
1,857.69

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
71.48
269.13
61.53
109.46
125.62
-44.62
-125.16
108.65
-11.91
-287.69
PBT
784.00
313.75
-49.41
-48.20
-55.99
-52.67
-74.43
-14.95
-20.11
-18.82
Adjustment
-671.81
-234.53
143.14
166.96
171.53
188.56
109.85
72.10
41.04
29.35
Changes in Working Capital
-41.76
202.14
-4.96
-27.33
17.42
-202.14
-157.50
36.91
-19.74
-280.80
Cash after chg. in Working capital
70.43
281.36
88.77
91.43
132.96
-66.26
-122.08
94.05
1.18
-270.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.05
-12.23
-27.25
18.04
-7.34
21.64
-3.08
14.59
-13.08
-17.42
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
475.25
-158.60
69.33
-204.43
-359.94
-113.55
-97.33
-5.44
-45.58
32.49
Net Fixed Assets
-8.28
-8.97
-10.27
-611.72
-0.40
0.74
0.00
-0.34
12.72
-0.72
Net Investments
-544.19
982.60
-1,137.22
-864.82
572.09
216.52
-613.95
-347.44
-383.70
0.02
Others
1,027.72
-1,132.23
1,216.82
1,272.11
-931.63
-330.81
516.62
342.34
325.40
33.19
Cash from Financing Activity
-582.56
-88.65
-86.90
90.11
231.87
159.73
213.61
-97.85
65.77
238.47
Net Cash Inflow / Outflow
-35.83
21.88
43.96
-4.86
-2.45
1.56
-8.87
5.35
8.29
-16.73
Opening Cash & Equivalents
91.35
69.47
25.52
30.38
32.83
31.27
40.14
34.79
26.13
43.51
Closing Cash & Equivalent
55.52
91.35
69.47
25.52
30.38
32.83
31.27
40.14
34.79
35.24

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.)
1315.89
806.26
1009.82
657.88
396.33
741.10
817.59
648.69
607.68
230.40
ROA
10.72%
5.14%
-0.63%
-2.24%
-3.10%
-0.84%
-2.15%
-0.50%
0.06%
-1.85%
ROE
22.56%
11.52%
-1.42%
-6.32%
-7.58%
-1.54%
-3.60%
-0.82%
0.11%
-4.27%
ROCE
18.90%
11.25%
5.19%
3.64%
3.09%
1.68%
0.56%
1.93%
0.97%
1.33%
Fixed Asset Turnover
1.06
1.22
0.93
1.08
1.13
1.31
0.97
1.35
1.51
2.05
Receivable days
29.39
29.16
41.39
43.34
49.99
55.29
73.37
53.96
60.98
78.94
Inventory Days
398.63
452.85
629.45
547.37
576.61
475.91
476.25
333.12
355.04
298.55
Payable days
168.59
168.69
292.79
300.94
217.25
185.35
162.00
146.57
165.04
143.26
Cash Conversion Cycle
259.43
313.32
378.05
289.78
409.35
345.85
387.61
240.52
250.98
234.23
Total Debt/Equity
0.60
1.09
0.82
1.15
1.65
0.67
0.48
0.43
0.42
0.83
Interest Cover
3.75
2.15
0.85
0.54
0.65
0.53
0.19
0.77
0.49
0.45

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Zuari Industries signs pact with ICAR-ISRI
    25th Apr 2025, 10:52 AM

    The programme aims to enhance sugarcane productivity, sustainability, farmer engagement, and R&D integration for long-term strategic gains

    Read More
  • Zuari Industries’ arm enters into binding term sheet with Texmaco Rail & Engineering
    8th Apr 2025, 17:20 PM

    Projected development management fee for Zuari Infra works out to around Rs 130 crore over a period of 10 years

    Read More
  • Zuari Industries’ arm partners with Gangothri Developers to develop residential real-estate project
    3rd Mar 2025, 12:22 PM

    The project will feature nine high-rise residential towers, with well-designed 3 & 4 BHK apartments

    Read More
  • Zuari Industries - Quarterly Results
    13th Feb 2025, 15:44 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.