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

Trading

Rating :
64/99

BSE: 500780 | NSE: ZUARIIND

360.65
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  338.20
  •  364.00
  •  333.50
  •  352.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  191272
  •  674.22
  •  374.20
  •  122.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,074.51
  • 1.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,830.88
  • 0.28%
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.81%
  • 5.41%
  • 32.49%
  • FII
  • DII
  • Others
  • 1.55%
  • 0.04%
  • 3.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.05
  • 4.29
  • 4.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.23
  • -
  • -11.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.75
  • -14.53
  • -35.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.22
  • 0.16
  • 0.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.72
  • 13.66
  • 11.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
115.75
252.23
-54.11%
268.65
186.70
43.89%
191.00
234.04
-18.39%
282.16
256.27
10.10%
Expenses
132.62
258.50
-48.70%
282.02
201.65
39.86%
236.14
234.08
0.88%
233.11
214.70
8.57%
EBITDA
-16.87
-6.27
-
-13.37
-14.94
-
-45.14
-0.04
-
49.05
41.57
17.99%
EBIDTM
-14.58%
-2.49%
-4.98%
-8.00%
-23.64%
-0.02%
17.38%
16.22%
Other Income
79.47
29.09
173.19%
46.48
58.92
-21.11%
81.99
33.76
142.86%
60.53
79.72
-24.07%
Interest
71.92
61.53
16.89%
73.81
59.33
24.41%
68.59
60.31
13.73%
67.25
72.76
-7.57%
Depreciation
6.94
7.93
-12.48%
6.92
6.83
1.32%
6.64
6.62
0.30%
6.04
3.24
86.42%
PBT
797.01
-46.64
-
-47.62
-22.18
-
-38.39
-33.21
-
36.29
45.28
-19.85%
Tax
74.06
-19.50
-
-0.67
13.06
-
3.03
-1.80
-
16.86
9.86
70.99%
PAT
722.95
-27.14
-
-46.96
-35.25
-
-41.41
-31.41
-
19.43
35.43
-45.16%
PATM
624.60%
-10.76%
-17.48%
-18.88%
-21.68%
-13.42%
6.89%
13.82%
EPS
244.51
-1.26
-
-11.00
-14.92
-
-16.20
84.96
-
33.99
12.12
180.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
857.56
955.13
721.83
833.80
771.03
774.19
549.66
603.39
554.29
520.68
642.40
Net Sales Growth
-7.71%
32.32%
-13.43%
8.14%
-0.41%
40.85%
-8.90%
8.86%
6.46%
-18.95%
 
Cost Of Goods Sold
640.62
644.14
445.84
519.68
381.78
231.13
172.22
260.13
228.60
149.32
248.70
Gross Profit
216.94
310.99
275.98
314.11
389.26
543.06
377.44
343.26
325.70
371.37
393.71
GP Margin
25.30%
32.56%
38.23%
37.67%
50.49%
70.15%
68.67%
56.89%
58.76%
71.32%
61.29%
Total Expenditure
883.89
902.59
681.25
734.51
762.56
792.58
582.42
569.54
570.60
518.71
641.71
Power & Fuel Cost
-
0.28
0.30
0.41
1.03
2.16
1.74
4.81
5.23
5.22
5.01
% Of Sales
-
0.03%
0.04%
0.05%
0.13%
0.28%
0.32%
0.80%
0.94%
1.00%
0.78%
Employee Cost
-
89.69
73.19
71.27
81.17
78.69
62.67
74.64
71.85
72.95
62.76
% Of Sales
-
9.39%
10.14%
8.55%
10.53%
10.16%
11.40%
12.37%
12.96%
14.01%
9.77%
Manufacturing Exp.
-
97.02
93.08
55.61
237.89
395.42
293.48
165.57
187.80
218.04
236.81
% Of Sales
-
10.16%
12.90%
6.67%
30.85%
51.08%
53.39%
27.44%
33.88%
41.88%
36.86%
General & Admin Exp.
-
18.11
29.07
23.02
25.86
41.43
20.94
31.51
41.55
31.77
40.84
% Of Sales
-
1.90%
4.03%
2.76%
3.35%
5.35%
3.81%
5.22%
7.50%
6.10%
6.36%
Selling & Distn. Exp.
-
24.32
20.91
27.84
15.10
12.44
13.21
16.25
18.16
23.90
30.89
% Of Sales
-
2.55%
2.90%
3.34%
1.96%
1.61%
2.40%
2.69%
3.28%
4.59%
4.81%
Miscellaneous Exp.
-
29.03
18.87
36.67
19.74
31.31
18.16
16.65
17.41
17.52
30.89
% Of Sales
-
3.04%
2.61%
4.40%
2.56%
4.04%
3.30%
2.76%
3.14%
3.36%
2.64%
EBITDA
-26.33
52.54
40.58
99.29
8.47
-18.39
-32.76
33.85
-16.31
1.97
0.69
EBITDA Margin
-3.07%
5.50%
5.62%
11.91%
1.10%
-2.38%
-5.96%
5.61%
-2.94%
0.38%
0.11%
Other Income
268.47
182.31
225.41
148.60
124.72
99.83
70.47
46.96
43.38
34.43
34.90
Interest
281.57
273.18
292.68
245.11
160.33
113.18
92.15
65.93
39.14
34.20
11.61
Depreciation
26.54
27.42
22.71
29.25
25.47
20.92
19.99
14.82
8.05
8.04
8.21
PBT
747.29
-65.74
-49.41
-26.47
-52.61
-52.67
-74.43
0.05
-20.11
-5.84
15.77
Tax
93.28
8.63
-9.78
-15.09
70.99
-17.42
3.28
0.26
-21.46
10.79
33.13
Tax Rate
12.48%
-13.13%
19.79%
31.31%
-126.79%
33.07%
-4.41%
-1.74%
106.71%
-57.33%
77.12%
PAT
654.01
306.29
-35.82
-85.85
-98.08
-16.02
-67.68
-20.82
-4.33
-29.54
10.04
PAT before Minority Interest
655.05
305.13
-34.77
-98.02
-126.97
-35.25
-77.71
-15.21
1.35
-29.60
9.83
Minority Interest
1.04
1.16
-1.05
12.17
28.89
19.23
10.03
-5.61
-5.68
0.06
0.21
PAT Margin
76.26%
32.07%
-4.96%
-10.30%
-12.72%
-2.07%
-12.31%
-3.45%
-0.78%
-5.67%
1.56%
PAT Growth
1,220.46%
-
-
-
-
-
-
-
-
-
 
EPS
219.47
102.78
-12.02
-28.81
-32.91
-5.38
-22.71
-6.99
-1.45
-9.91
3.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,394.97
2,973.52
1,937.38
1,166.83
2,181.84
2,407.02
1,909.79
1,789.04
753.63
708.47
Share Capital
29.78
29.44
29.44
29.44
29.44
29.44
29.44
29.44
104.77
29.44
Total Reserves
2,365.19
2,943.54
1,907.39
1,137.39
2,152.40
2,377.58
1,880.35
1,759.60
648.87
679.03
Non-Current Liabilities
1,823.88
1,860.78
1,622.88
1,386.15
966.41
644.97
374.44
194.01
325.11
133.48
Secured Loans
1,682.70
1,618.73
1,518.26
1,308.91
1,009.12
689.77
410.27
246.65
313.50
112.92
Unsecured Loans
90.79
98.56
119.80
65.65
19.73
0.00
20.00
26.06
0.49
8.53
Long Term Provisions
6.70
6.25
6.95
9.23
11.23
9.07
29.86
1.94
2.69
1.75
Current Liabilities
1,600.98
1,420.37
1,304.28
1,360.25
1,152.98
1,009.42
839.81
899.55
778.88
494.14
Trade Payables
250.18
345.20
370.09
486.86
396.46
389.23
273.72
183.28
228.66
238.30
Other Current Liabilities
837.61
683.21
556.54
516.09
420.29
196.67
213.34
358.15
270.19
137.69
Short Term Borrowings
507.96
375.19
358.22
340.07
309.32
410.46
340.49
351.50
267.56
94.25
Short Term Provisions
5.23
16.77
19.43
17.23
26.90
13.05
12.27
6.62
12.48
23.90
Total Liabilities
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
1,336.09
Net Block
638.92
647.50
657.81
690.86
535.77
542.51
536.90
369.59
251.55
78.64
Gross Block
788.52
779.16
767.78
773.71
596.47
582.52
558.58
377.79
386.30
134.80
Accumulated Depreciation
149.60
131.66
109.97
82.85
60.70
40.01
21.68
8.20
134.75
56.16
Non Current Assets
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
619.12
Capital Work in Progress
1.07
7.03
2.21
2.51
71.42
7.57
12.08
142.13
168.52
11.09
Non Current Investment
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
427.21
Long Term Loans & Adv.
142.43
483.55
624.90
376.39
105.25
125.84
89.24
25.57
61.62
95.99
Other Non Current Assets
16.75
14.03
19.57
15.92
14.21
11.04
1.41
2.03
2.47
6.19
Current Assets
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
716.98
Current Investments
11.93
9.80
25.19
15.96
17.78
15.96
9.80
44.07
55.19
43.05
Inventories
1,110.47
1,259.56
1,230.07
1,270.76
1,165.33
853.55
594.67
557.38
564.78
309.66
Sundry Debtors
80.00
72.59
91.12
106.89
104.32
130.22
92.88
93.74
99.01
132.20
Cash & Bank
626.87
323.45
148.67
97.32
45.26
39.03
48.19
69.57
103.29
68.99
Other Current Assets
598.06
77.99
109.00
54.62
215.83
134.25
160.95
207.72
231.62
163.07
Short Term Loans & Adv.
519.68
170.07
84.37
116.38
112.41
93.06
85.83
177.27
167.78
80.38
Net Current Assets
826.35
493.09
384.14
301.68
395.53
163.60
66.67
72.92
275.01
222.83
Total Assets
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
1,336.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
269.13
61.53
109.46
125.62
-44.62
-125.16
108.65
-11.91
-287.69
-157.69
PBT
-65.74
-49.41
-48.20
-55.99
-52.67
-74.43
-14.95
-20.11
-18.82
42.97
Adjustment
144.96
143.14
166.96
171.53
188.56
109.85
72.10
41.04
29.35
-38.11
Changes in Working Capital
202.14
-4.96
-27.33
17.42
-202.14
-157.50
36.91
-19.74
-280.80
-99.25
Cash after chg. in Working capital
281.36
88.77
91.43
132.96
-66.26
-122.08
94.05
1.18
-270.27
-94.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.23
-27.25
18.04
-7.34
21.64
-3.08
14.59
-13.08
-17.42
-63.30
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
-158.60
69.33
-204.43
-359.94
-113.55
-97.33
-5.44
-45.58
32.49
12.70
Net Fixed Assets
-8.96
-10.27
-611.72
-0.40
0.74
0.00
-0.34
12.72
-0.72
0.00
Net Investments
951.13
-1,137.22
-864.82
572.09
216.52
-613.95
-347.44
-383.70
0.02
67.91
Others
-1,100.77
1,216.82
1,272.11
-931.63
-330.81
516.62
342.34
325.40
33.19
-55.21
Cash from Financing Activity
-88.65
-86.90
90.11
231.87
159.73
213.61
-97.85
65.77
238.47
135.51
Net Cash Inflow / Outflow
21.88
43.96
-4.86
-2.45
1.56
-8.87
5.35
8.29
-16.73
-9.48
Opening Cash & Equivalents
69.47
25.52
30.38
32.83
31.27
40.14
34.79
26.13
43.51
53.06
Closing Cash & Equivalent
91.35
69.47
25.52
30.38
32.83
31.27
40.14
34.79
35.24
43.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
804.19
1009.82
657.88
396.33
741.10
817.59
648.69
607.68
230.40
240.64
ROA
5.06%
-0.63%
-2.24%
-3.10%
-0.84%
-2.15%
-0.50%
0.06%
-1.85%
0.80%
ROE
11.37%
-1.42%
-6.32%
-7.58%
-1.54%
-3.60%
-0.82%
0.11%
-4.27%
1.39%
ROCE
11.26%
5.19%
3.64%
3.09%
1.68%
0.56%
1.93%
0.97%
1.33%
6.39%
Fixed Asset Turnover
1.22
0.93
1.08
1.13
1.31
0.97
1.35
1.51
2.05
4.84
Receivable days
29.16
41.39
43.34
49.99
55.29
73.37
53.96
60.98
78.94
61.74
Inventory Days
452.85
629.45
547.37
576.61
475.91
476.25
333.12
355.04
298.55
126.42
Payable days
168.69
292.79
300.94
217.25
185.35
162.00
146.57
165.04
143.26
75.28
Cash Conversion Cycle
313.32
378.05
289.78
409.35
345.85
387.61
240.52
250.98
234.23
112.87
Total Debt/Equity
1.09
0.82
1.15
1.65
0.67
0.48
0.43
0.42
0.83
0.32
Interest Cover
2.15
0.85
0.54
0.65
0.53
0.19
0.77
0.49
0.45
4.70

News Update:


  • Zuari Industries executes sale deed with Zuari Infinity
    23rd Feb 2024, 12:00 PM

    The company has received total consideration of Rs 83.44 crore towards the sale of land parcels

    Read More
  • Zuari Industries - Quarterly Results
    13th Feb 2024, 18:14 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.