Nifty
Sensex
:
:
24402.65
80028.46
-10.85 (-0.04%)
-120.42 (-0.15%)

Trading

Rating :
62/99

BSE: 500780 | NSE: ZUARIIND

388.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  396.05
  •  398.50
  •  384.10
  •  396.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162292
  •  635.36
  •  423.40
  •  136.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,108.60
  • 1.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,790.62
  • 0.27%
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.81%
  • 4.59%
  • 32.27%
  • FII
  • DII
  • Others
  • 1.6%
  • 0.04%
  • 4.69%

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
  • 44.72
  • -
  • -22.48

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.22
  • 0.17
  • 0.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.05
  • 13.03
  • 11.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
262.41
282.16
-7.00%
115.75
252.23
-54.11%
268.65
186.70
43.89%
191.00
234.04
-18.39%
Expenses
141.57
233.11
-39.27%
132.62
258.50
-48.70%
282.02
201.65
39.86%
236.14
234.08
0.88%
EBITDA
120.84
49.05
146.36%
-16.87
-6.27
-
-13.37
-14.94
-
-45.14
-0.04
-
EBIDTM
46.05%
17.38%
-14.58%
-2.49%
-4.98%
-8.00%
-23.64%
-0.02%
Other Income
21.45
60.53
-64.56%
79.47
29.09
173.19%
46.48
58.92
-21.11%
81.99
33.76
142.86%
Interest
67.61
67.25
0.54%
71.92
61.53
16.89%
73.81
59.33
24.41%
68.59
60.31
13.73%
Depreciation
6.86
6.04
13.58%
6.94
7.93
-12.48%
6.92
6.83
1.32%
6.64
6.62
0.30%
PBT
45.63
36.29
25.74%
797.01
-46.64
-
-47.62
-22.18
-
-38.39
-33.21
-
Tax
-2.04
15.83
-
74.06
-19.50
-
-0.67
13.06
-
3.03
-1.80
-
PAT
47.67
20.46
132.99%
722.95
-27.14
-
-46.96
-35.25
-
-41.41
-31.41
-
PATM
18.17%
7.25%
624.60%
-10.76%
-17.48%
-18.88%
-21.68%
-13.42%
EPS
21.35
34.33
-37.81%
244.51
-1.26
-
-11.00
-14.92
-
-16.20
84.96
-

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
837.81
955.13
721.83
833.80
771.03
774.19
549.66
603.39
554.29
520.68
642.40
Net Sales Growth
-12.28%
32.32%
-13.43%
8.14%
-0.41%
40.85%
-8.90%
8.86%
6.46%
-18.95%
 
Cost Of Goods Sold
522.91
644.14
445.84
519.68
381.78
231.13
172.22
260.13
228.60
149.32
248.70
Gross Profit
314.90
310.99
275.98
314.11
389.26
543.06
377.44
343.26
325.70
371.37
393.71
GP Margin
37.59%
32.56%
38.23%
37.67%
50.49%
70.15%
68.67%
56.89%
58.76%
71.32%
61.29%
Total Expenditure
792.35
927.33
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.
-
140.27
93.08
55.61
237.89
395.42
293.48
165.57
187.80
218.04
236.81
% Of Sales
-
14.69%
12.90%
6.67%
30.85%
51.08%
53.39%
27.44%
33.88%
41.88%
36.86%
General & Admin Exp.
-
18.10
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.
-
18.33
20.91
27.84
15.10
12.44
13.21
16.25
18.16
23.90
30.89
% Of Sales
-
1.92%
2.90%
3.34%
1.96%
1.61%
2.40%
2.69%
3.28%
4.59%
4.81%
Miscellaneous Exp.
-
16.52
18.87
36.67
19.74
31.31
18.16
16.65
17.41
17.52
30.89
% Of Sales
-
1.73%
2.61%
4.40%
2.56%
4.04%
3.30%
2.76%
3.14%
3.36%
2.64%
EBITDA
45.46
27.80
40.58
99.29
8.47
-18.39
-32.76
33.85
-16.31
1.97
0.69
EBITDA Margin
5.43%
2.91%
5.62%
11.91%
1.10%
-2.38%
-5.96%
5.61%
-2.94%
0.38%
0.11%
Other Income
229.39
182.31
225.41
148.60
124.72
99.83
70.47
46.96
43.38
34.43
34.90
Interest
281.93
248.44
292.68
245.11
160.33
113.18
92.15
65.93
39.14
34.20
11.61
Depreciation
27.36
27.42
22.71
29.25
25.47
20.92
19.99
14.82
8.05
8.04
8.21
PBT
756.63
-65.74
-49.41
-26.47
-52.61
-52.67
-74.43
0.05
-20.11
-5.84
15.77
Tax
74.38
8.63
-9.78
-15.09
70.99
-17.42
3.28
0.26
-21.46
10.79
33.13
Tax Rate
9.83%
-13.13%
19.79%
31.31%
-126.79%
33.07%
-4.41%
-1.74%
106.71%
-57.33%
77.12%
PAT
682.25
306.29
-35.82
-85.85
-98.08
-16.02
-67.68
-20.82
-4.33
-29.54
10.04
PAT before Minority Interest
683.41
305.13
-34.77
-98.02
-126.97
-35.25
-77.71
-15.21
1.35
-29.60
9.83
Minority Interest
1.16
1.16
-1.05
12.17
28.89
19.23
10.03
-5.61
-5.68
0.06
0.21
PAT Margin
81.43%
32.07%
-4.96%
-10.30%
-12.72%
-2.07%
-12.31%
-3.45%
-0.78%
-5.67%
1.56%
PAT Growth
1,030.26%
-
-
-
-
-
-
-
-
-
 
EPS
228.94
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
313.75
-49.41
-48.20
-55.99
-52.67
-74.43
-14.95
-20.11
-18.82
42.97
Adjustment
-234.53
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
10.78%
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
2.26
0.85
0.54
0.65
0.53
0.19
0.77
0.49
0.45
4.70

News Update:


  • Zuari Industries - Quarterly Results
    29th May 2024, 10:27 AM

    Read More
  • Zuari Industries gets nod to purchase equity shares of Texmaco Rail and Engineering
    21st May 2024, 14:07 PM

    The Board of Directors of the Company in its meeting held on May 21, 2024, have, inter alia, considered and approved the same

    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.