Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Trading

Rating :
55/99

BSE: 500780 | NSE: ZUARIGLOB

145.20
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 149.95
  • 150.70
  • 144.20
  • 149.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33997
  •  49.90
  •  216.85
  •  113.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 427.18
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,495.71
  • 0.69%
  • 0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.95%
  • 4.98%
  • 33.76%
  • FII
  • DII
  • Others
  • 1.39%
  • 0.23%
  • 2.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.79
  • 6.68
  • 2.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 10.54
  • -3.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.96
  • 4.04
  • 16.58

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.27
  • 0.18
  • 0.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 18.85
  • 14.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
256.27
284.56
-9.94%
125.61
167.60
-25.05%
166.79
201.86
-17.37%
173.16
179.78
-3.68%
Expenses
214.70
229.58
-6.48%
126.08
146.47
-13.92%
178.24
221.14
-19.40%
190.63
180.75
5.47%
EBITDA
41.57
54.98
-24.39%
-0.46
21.13
-
-11.46
-19.28
-
-17.47
-0.97
-
EBIDTM
16.22%
19.32%
-0.37%
12.61%
-6.87%
-9.55%
-10.09%
-0.54%
Other Income
79.72
47.82
66.71%
28.59
50.61
-43.51%
59.05
27.52
114.57%
58.17
22.67
156.59%
Interest
72.76
54.34
33.90%
52.61
53.10
-0.92%
53.79
47.10
14.20%
83.67
47.12
77.57%
Depreciation
3.24
7.19
-54.94%
6.65
7.31
-9.03%
6.22
7.45
-16.51%
6.60
7.30
-9.59%
PBT
45.28
31.57
43.43%
-31.14
1.19
-
-12.41
-48.17
-
-49.58
-32.72
-
Tax
9.86
5.44
81.25%
-4.08
4.04
-
-0.33
-8.67
-
-15.22
-15.90
-
PAT
35.43
26.13
35.59%
-27.05
-2.86
-
-12.08
-39.50
-
-34.36
-16.82
-
PATM
13.82%
9.18%
-21.54%
-1.71%
-7.24%
-19.57%
-19.84%
-9.36%
EPS
12.12
10.01
21.08%
-14.52
-5.41
-
7.74
-13.44
-
-9.16
-16.12
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
721.83
833.80
771.03
774.19
549.66
603.39
554.29
520.68
642.40
398.13
1,877.05
Net Sales Growth
-13.43%
8.14%
-0.41%
40.85%
-8.90%
8.86%
6.46%
-18.95%
61.35%
-78.79%
 
Cost Of Goods Sold
445.61
519.68
381.78
231.13
172.22
260.13
228.60
149.32
248.70
176.96
1,342.12
Gross Profit
276.22
314.11
389.26
543.06
377.44
343.26
325.70
371.37
393.71
221.17
534.93
GP Margin
38.27%
37.67%
50.49%
70.15%
68.67%
56.89%
58.76%
71.32%
61.29%
55.55%
28.50%
Total Expenditure
709.65
777.94
762.56
792.58
582.42
569.54
570.60
518.71
641.71
407.79
1,827.22
Power & Fuel Cost
-
0.41
1.03
2.16
1.74
4.81
5.23
5.22
5.01
5.54
86.39
% Of Sales
-
0.05%
0.13%
0.28%
0.32%
0.80%
0.94%
1.00%
0.78%
1.39%
4.60%
Employee Cost
-
71.27
81.17
78.69
62.67
74.64
71.85
72.95
62.76
57.54
72.54
% Of Sales
-
8.55%
10.53%
10.16%
11.40%
12.37%
12.96%
14.01%
9.77%
14.45%
3.86%
Manufacturing Exp.
-
109.89
237.89
395.42
293.48
165.57
187.80
218.04
236.81
65.57
137.73
% Of Sales
-
13.18%
30.85%
51.08%
53.39%
27.44%
33.88%
41.88%
36.86%
16.47%
7.34%
General & Admin Exp.
-
22.06
25.86
41.43
20.94
31.51
41.55
31.77
40.84
52.90
54.53
% Of Sales
-
2.65%
3.35%
5.35%
3.81%
5.22%
7.50%
6.10%
6.36%
13.29%
2.91%
Selling & Distn. Exp.
-
27.84
15.10
12.44
13.21
16.25
18.16
23.90
30.89
34.01
93.78
% Of Sales
-
3.34%
1.96%
1.61%
2.40%
2.69%
3.28%
4.59%
4.81%
8.54%
5.00%
Miscellaneous Exp.
-
26.77
19.74
31.31
18.16
16.65
17.41
17.52
16.93
15.28
93.78
% Of Sales
-
3.21%
2.56%
4.04%
3.30%
2.76%
3.14%
3.36%
2.64%
3.84%
2.14%
EBITDA
12.18
55.86
8.47
-18.39
-32.76
33.85
-16.31
1.97
0.69
-9.66
49.83
EBITDA Margin
1.69%
6.70%
1.10%
-2.38%
-5.96%
5.61%
-2.94%
0.38%
0.11%
-2.43%
2.65%
Other Income
225.53
148.74
124.72
99.83
70.47
46.96
43.38
34.43
34.90
39.80
67.92
Interest
262.83
201.64
160.33
113.18
92.15
65.93
39.14
34.20
11.61
10.90
32.82
Depreciation
22.71
29.25
25.47
20.92
19.99
14.82
8.05
8.04
8.21
8.87
16.18
PBT
-47.85
-26.30
-52.61
-52.67
-74.43
0.05
-20.11
-5.84
15.77
10.37
68.75
Tax
-9.77
-15.09
70.99
-17.42
3.28
0.26
-21.46
10.79
33.13
8.65
23.13
Tax Rate
20.42%
31.42%
-126.79%
33.07%
-4.41%
-1.74%
106.71%
-57.33%
77.12%
95.69%
-9.43%
PAT
-38.06
-25.38
-98.08
-16.02
-67.68
-20.82
-4.33
-29.54
10.04
4.89
-266.65
PAT before Minority Interest
-15.30
-32.93
-126.97
-35.25
-77.71
-15.21
1.35
-29.60
9.83
0.39
-268.29
Minority Interest
22.76
7.55
28.89
19.23
10.03
-5.61
-5.68
0.06
0.21
4.50
1.64
PAT Margin
-5.27%
-3.04%
-12.72%
-2.07%
-12.31%
-3.45%
-0.78%
-5.67%
1.56%
1.23%
-14.21%
PAT Growth
0.00%
-
-
-
-
-
-
-
105.32%
-
 
EPS
-12.95
-8.63
-33.36
-5.45
-23.02
-7.08
-1.47
-10.05
3.41
1.66
-90.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,045.02
1,166.83
2,181.84
2,407.02
1,909.79
1,789.04
753.63
708.47
701.13
691.98
Share Capital
29.44
29.44
29.44
29.44
29.44
29.44
104.77
29.44
29.44
29.44
Total Reserves
2,015.58
1,137.39
2,152.40
2,377.58
1,880.35
1,759.60
648.87
679.03
671.68
662.54
Non-Current Liabilities
1,612.72
1,386.15
966.41
644.97
374.44
194.01
325.11
133.48
44.28
26.11
Secured Loans
1,516.91
1,308.91
1,009.12
689.77
410.27
246.65
313.50
112.92
11.54
0.92
Unsecured Loans
119.80
65.65
19.73
0.00
20.00
26.06
0.49
8.53
20.84
19.89
Long Term Provisions
9.17
9.23
11.23
9.07
29.86
1.94
2.69
1.75
1.10
0.26
Current Liabilities
1,305.90
1,360.25
1,152.98
1,009.42
839.81
899.55
778.88
494.14
362.03
263.46
Trade Payables
370.09
486.86
396.46
389.23
273.72
183.28
228.66
238.30
81.35
84.01
Other Current Liabilities
556.70
516.09
420.29
196.67
213.34
358.15
270.19
137.69
200.14
78.25
Short Term Borrowings
358.22
340.07
309.32
410.46
340.49
351.50
267.56
94.25
32.95
25.73
Short Term Provisions
20.89
17.23
26.90
13.05
12.27
6.62
12.48
23.90
47.59
75.48
Total Liabilities
4,924.35
3,881.42
4,298.18
4,072.40
3,147.81
2,901.14
1,857.68
1,336.09
1,107.65
985.37
Net Block
657.81
690.86
535.77
542.51
536.90
369.59
251.55
78.64
83.63
78.04
Gross Block
769.65
773.71
596.47
582.52
558.58
377.79
386.30
134.80
133.91
120.28
Accumulated Depreciation
111.84
82.85
60.70
40.01
21.68
8.20
134.75
56.16
50.28
42.24
Non Current Assets
3,235.93
2,219.50
2,749.67
2,899.38
2,241.34
1,928.66
803.80
619.12
577.38
574.98
Capital Work in Progress
2.21
2.51
71.42
7.57
12.08
142.13
168.52
11.09
28.26
19.05
Non Current Investment
1,940.17
1,133.82
2,023.02
2,212.42
1,601.71
1,389.33
319.64
427.21
398.27
424.44
Long Term Loans & Adv.
616.17
376.39
105.25
125.84
89.24
25.57
61.62
95.99
63.24
50.71
Other Non Current Assets
19.57
15.92
14.21
11.04
1.41
2.03
2.47
6.19
3.98
2.75
Current Assets
1,688.42
1,661.93
1,548.51
1,173.02
906.48
972.47
1,053.89
716.98
530.28
410.38
Current Investments
34.99
15.96
17.78
15.96
9.80
44.07
55.19
43.05
167.53
78.10
Inventories
1,230.07
1,270.76
1,165.33
853.55
594.67
557.38
564.78
309.66
140.98
158.15
Sundry Debtors
91.12
106.89
104.32
130.22
92.88
93.74
99.01
132.20
87.86
71.00
Cash & Bank
148.67
97.32
45.26
39.03
48.19
69.57
103.29
68.99
73.82
66.63
Other Current Assets
183.57
54.62
103.42
41.19
160.95
207.72
231.62
163.07
60.08
36.50
Short Term Loans & Adv.
109.53
116.38
112.41
93.06
85.83
177.27
167.78
80.38
43.16
19.61
Net Current Assets
382.52
301.68
395.53
163.60
66.67
72.92
275.01
222.83
168.25
146.92
Total Assets
4,924.35
3,881.43
4,298.18
4,072.40
3,147.82
2,901.13
1,857.69
1,336.10
1,107.66
985.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
109.46
125.62
-44.62
-125.16
108.65
-11.91
-287.69
-157.69
-3.25
-257.66
PBT
-48.02
-55.99
-52.67
-74.43
-14.95
-20.11
-18.82
42.97
9.04
-245.15
Adjustment
166.78
171.53
188.56
109.85
72.10
41.04
29.35
-38.11
-38.32
294.91
Changes in Working Capital
-27.33
17.42
-202.14
-157.50
36.91
-19.74
-280.80
-99.25
43.38
-312.80
Cash after chg. in Working capital
91.43
132.96
-66.26
-122.08
94.05
1.18
-270.27
-94.39
14.10
-263.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
18.04
-7.34
21.64
-3.08
14.59
-13.08
-17.42
-63.30
-17.35
5.38
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
-204.43
-359.94
-113.55
-97.33
-5.44
-45.58
32.49
12.70
8.14
-121.20
Net Fixed Assets
-0.05
-0.40
0.74
0.00
-0.34
12.72
-0.72
0.00
-1.49
484.16
Net Investments
-870.75
572.09
216.52
-613.95
-347.44
-383.70
0.02
67.91
-89.25
106.73
Others
666.37
-931.63
-330.81
516.62
342.34
325.40
33.19
-55.21
98.88
-712.09
Cash from Financing Activity
90.11
231.87
159.73
213.61
-97.85
65.77
238.47
135.51
8.04
-132.63
Net Cash Inflow / Outflow
-4.86
-2.45
1.56
-8.87
5.35
8.29
-16.73
-9.48
12.93
-511.49
Opening Cash & Equivalents
30.38
32.83
31.27
40.14
34.79
26.13
43.51
53.06
40.13
602.02
Closing Cash & Equivalent
25.52
30.38
32.83
31.27
40.14
34.79
35.24
43.51
53.06
40.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
694.63
396.33
741.10
817.59
648.69
607.68
230.40
240.64
238.15
235.04
ROA
-0.75%
-3.10%
-0.84%
-2.15%
-0.50%
0.06%
-1.85%
0.80%
0.04%
-9.92%
ROE
-2.05%
-7.58%
-1.54%
-3.60%
-0.82%
0.11%
-4.27%
1.39%
0.06%
-23.50%
ROCE
4.18%
3.09%
1.68%
0.56%
1.93%
0.97%
1.33%
6.39%
2.63%
-10.79%
Fixed Asset Turnover
1.08
1.13
1.31
0.97
1.35
1.51
2.05
4.84
3.20
3.02
Receivable days
43.34
49.99
55.29
73.37
53.96
60.98
78.94
61.74
71.21
110.26
Inventory Days
547.37
576.61
475.91
476.25
333.12
355.04
298.55
126.42
134.09
119.15
Payable days
300.94
217.25
185.35
162.00
146.57
165.04
143.26
75.28
89.14
82.71
Cash Conversion Cycle
289.78
409.35
345.85
387.61
240.52
250.98
234.23
112.87
116.16
146.70
Total Debt/Equity
1.08
1.65
0.67
0.48
0.43
0.42
0.83
0.32
0.10
0.07
Interest Cover
0.76
0.65
0.53
0.19
0.77
0.49
0.45
4.70
1.83
-6.47

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.