Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Trading

Rating :
51/99

BSE: 500780 | NSE: ZUARIIND

147.35
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 147.80
  • 148.20
  • 144.30
  • 145.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26484
  •  38.90
  •  216.85
  •  122.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 433.61
  • 2.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,550.51
  • 2.06%
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.81%
  • 5.17%
  • 33.84%
  • FII
  • DII
  • Others
  • 1.41%
  • 0.04%
  • 2.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 5.60
  • -2.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.50
  • -11.95
  • -28.52

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.16
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.19
  • 18.52
  • 13.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
186.70
166.79
11.94%
234.04
173.16
35.16%
256.27
284.56
-9.94%
125.61
167.60
-25.05%
Expenses
201.64
178.24
13.13%
234.08
190.63
22.79%
214.70
229.58
-6.48%
126.08
146.47
-13.92%
EBITDA
-14.94
-11.46
-
-0.04
-17.47
-
41.57
54.98
-24.39%
-0.46
21.13
-
EBIDTM
-8.00%
-6.87%
-0.02%
-10.09%
16.22%
19.32%
-0.37%
12.61%
Other Income
58.92
59.01
-0.15%
33.76
58.17
-41.96%
79.72
47.82
66.71%
28.59
50.61
-43.51%
Interest
59.33
55.21
7.46%
60.31
83.67
-27.92%
72.76
54.34
33.90%
52.61
53.10
-0.92%
Depreciation
6.83
6.22
9.81%
6.62
6.60
0.30%
3.24
7.19
-54.94%
6.65
7.31
-9.03%
PBT
-22.18
-13.88
-
-33.21
-49.58
-
45.28
31.57
43.43%
-31.14
1.19
-
Tax
13.06
-0.33
-
-1.80
-15.22
-
9.86
5.44
81.25%
-4.08
4.04
-
PAT
-35.24
-13.55
-
-31.41
-34.36
-
35.43
26.13
35.59%
-27.05
-2.86
-
PATM
-18.88%
-8.12%
-13.42%
-19.84%
13.82%
9.18%
-21.54%
-1.71%
EPS
-14.92
4.47
-
84.96
-9.16
-
12.12
10.01
21.08%
-14.52
-5.41
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
802.62
721.83
833.80
771.03
774.19
549.66
603.39
554.29
520.68
642.40
398.13
Net Sales Growth
1.33%
-13.43%
8.14%
-0.41%
40.85%
-8.90%
8.86%
6.46%
-18.95%
61.35%
 
Cost Of Goods Sold
505.41
445.60
519.68
381.78
231.13
172.22
260.13
228.60
149.32
248.70
176.96
Gross Profit
297.21
276.22
314.11
389.26
543.06
377.44
343.26
325.70
371.37
393.71
221.17
GP Margin
37.03%
38.27%
37.67%
50.49%
70.15%
68.67%
56.89%
58.76%
71.32%
61.29%
55.55%
Total Expenditure
776.50
681.25
734.51
762.56
792.58
582.42
569.54
570.60
518.71
641.71
407.79
Power & Fuel Cost
-
0.54
0.41
1.03
2.16
1.74
4.81
5.23
5.22
5.01
5.54
% Of Sales
-
0.07%
0.05%
0.13%
0.28%
0.32%
0.80%
0.94%
1.00%
0.78%
1.39%
Employee Cost
-
73.19
71.27
81.17
78.69
62.67
74.64
71.85
72.95
62.76
57.54
% Of Sales
-
10.14%
8.55%
10.53%
10.16%
11.40%
12.37%
12.96%
14.01%
9.77%
14.45%
Manufacturing Exp.
-
90.00
55.61
237.89
395.42
293.48
165.57
187.80
218.04
236.81
65.57
% Of Sales
-
12.47%
6.67%
30.85%
51.08%
53.39%
27.44%
33.88%
41.88%
36.86%
16.47%
General & Admin Exp.
-
32.15
23.02
25.86
41.43
20.94
31.51
41.55
31.77
40.84
52.90
% Of Sales
-
4.45%
2.76%
3.35%
5.35%
3.81%
5.22%
7.50%
6.10%
6.36%
13.29%
Selling & Distn. Exp.
-
20.91
27.84
15.10
12.44
13.21
16.25
18.16
23.90
30.89
34.01
% Of Sales
-
2.90%
3.34%
1.96%
1.61%
2.40%
2.69%
3.28%
4.59%
4.81%
8.54%
Miscellaneous Exp.
-
18.87
36.67
19.74
31.31
18.16
16.65
17.41
17.52
16.93
34.01
% Of Sales
-
2.61%
4.40%
2.56%
4.04%
3.30%
2.76%
3.14%
3.36%
2.64%
3.84%
EBITDA
26.13
40.58
99.29
8.47
-18.39
-32.76
33.85
-16.31
1.97
0.69
-9.66
EBITDA Margin
3.26%
5.62%
11.91%
1.10%
-2.38%
-5.96%
5.61%
-2.94%
0.38%
0.11%
-2.43%
Other Income
200.99
225.41
148.60
124.72
99.83
70.47
46.96
43.38
34.43
34.90
39.80
Interest
245.01
292.68
245.11
160.33
113.18
92.15
65.93
39.14
34.20
11.61
10.90
Depreciation
23.34
22.71
29.25
25.47
20.92
19.99
14.82
8.05
8.04
8.21
8.87
PBT
-41.25
-49.41
-26.47
-52.61
-52.67
-74.43
0.05
-20.11
-5.84
15.77
10.37
Tax
17.04
-9.78
-15.09
70.99
-17.42
3.28
0.26
-21.46
10.79
33.13
8.65
Tax Rate
-41.31%
19.79%
31.31%
-126.79%
33.07%
-4.41%
-1.74%
106.71%
-57.33%
77.12%
95.69%
PAT
-58.27
-35.82
-85.85
-98.08
-16.02
-67.68
-20.82
-4.33
-29.54
10.04
4.89
PAT before Minority Interest
-51.58
-34.77
-98.02
-126.97
-35.25
-77.71
-15.21
1.35
-29.60
9.83
0.39
Minority Interest
6.69
-1.05
12.17
28.89
19.23
10.03
-5.61
-5.68
0.06
0.21
4.50
PAT Margin
-7.26%
-4.96%
-10.30%
-12.72%
-2.07%
-12.31%
-3.45%
-0.78%
-5.67%
1.56%
1.23%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
105.32%
 
EPS
-19.55
-12.02
-28.81
-32.91
-5.38
-22.71
-6.99
-1.45
-9.91
3.37
1.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
701.13
Share Capital
29.44
29.44
29.44
29.44
29.44
29.44
29.44
104.77
29.44
29.44
Total Reserves
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
671.68
Non-Current Liabilities
1,855.78
1,622.88
1,386.15
966.41
644.97
374.44
194.01
325.11
133.48
44.28
Secured Loans
1,618.73
1,518.26
1,308.91
1,009.12
689.77
410.27
246.65
313.50
112.92
11.54
Unsecured Loans
93.56
119.80
65.65
19.73
0.00
20.00
26.06
0.49
8.53
20.84
Long Term Provisions
6.25
6.95
9.23
11.23
9.07
29.86
1.94
2.69
1.75
1.10
Current Liabilities
1,425.37
1,304.28
1,360.25
1,152.98
1,009.42
839.81
899.55
778.88
494.14
362.03
Trade Payables
345.20
370.09
486.86
396.46
389.23
273.72
183.28
228.66
238.30
81.35
Other Current Liabilities
683.21
556.54
516.09
420.29
196.67
213.34
358.15
270.19
137.69
200.14
Short Term Borrowings
380.19
358.22
340.07
309.32
410.46
340.49
351.50
267.56
94.25
32.95
Short Term Provisions
16.77
19.43
17.23
26.90
13.05
12.27
6.62
12.48
23.90
47.59
Total Liabilities
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
1,107.65
Net Block
647.50
657.81
690.86
535.77
542.51
536.90
369.59
251.55
78.64
83.63
Gross Block
779.16
767.78
773.71
596.47
582.52
558.58
377.79
386.30
134.80
133.91
Accumulated Depreciation
131.66
109.97
82.85
60.70
40.01
21.68
8.20
134.75
56.16
50.28
Non Current Assets
4,323.02
3,163.05
2,219.50
2,749.67
2,899.38
2,241.34
1,928.66
803.80
619.12
577.38
Capital Work in Progress
7.03
2.21
2.51
71.42
7.57
12.08
142.13
168.52
11.09
28.26
Non Current Investment
3,164.25
1,851.58
1,133.82
2,023.02
2,212.42
1,601.71
1,389.33
319.64
427.21
398.27
Long Term Loans & Adv.
483.55
624.90
376.39
105.25
125.84
89.24
25.57
61.62
95.99
63.24
Other Non Current Assets
14.03
19.57
15.92
14.21
11.04
1.41
2.03
2.47
6.19
3.98
Current Assets
1,919.62
1,688.42
1,661.93
1,548.51
1,173.02
906.48
972.47
1,053.89
716.98
530.28
Current Investments
15.96
25.19
15.96
17.78
15.96
9.80
44.07
55.19
43.05
167.53
Inventories
1,258.86
1,230.07
1,270.76
1,165.33
853.55
594.67
557.38
564.78
309.66
140.98
Sundry Debtors
72.59
91.12
106.89
104.32
130.22
92.88
93.74
99.01
132.20
87.86
Cash & Bank
323.45
148.67
97.32
45.26
39.03
48.19
69.57
103.29
68.99
73.82
Other Current Assets
248.76
109.00
54.62
103.42
134.25
160.95
207.72
231.62
163.07
60.08
Short Term Loans & Adv.
163.23
84.37
116.38
112.41
93.06
85.83
177.27
167.78
80.38
43.16
Net Current Assets
494.25
384.14
301.68
395.53
163.60
66.67
72.92
275.01
222.83
168.25
Total Assets
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
1,107.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
61.53
109.46
125.62
-44.62
-125.16
108.65
-11.91
-287.69
-157.69
-3.25
PBT
-49.41
-48.20
-55.99
-52.67
-74.43
-14.95
-20.11
-18.82
42.97
9.04
Adjustment
143.14
166.96
171.53
188.56
109.85
72.10
41.04
29.35
-38.11
-38.32
Changes in Working Capital
-4.96
-27.33
17.42
-202.14
-157.50
36.91
-19.74
-280.80
-99.25
43.38
Cash after chg. in Working capital
88.77
91.43
132.96
-66.26
-122.08
94.05
1.18
-270.27
-94.39
14.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.25
18.04
-7.34
21.64
-3.08
14.59
-13.08
-17.42
-63.30
-17.35
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
69.33
-204.43
-359.94
-113.55
-97.33
-5.44
-45.58
32.49
12.70
8.14
Net Fixed Assets
-10.27
-611.72
-0.40
0.74
0.00
-0.34
12.72
-0.72
0.00
-1.49
Net Investments
-1,137.22
-864.82
572.09
216.52
-613.95
-347.44
-383.70
0.02
67.91
-89.25
Others
1,216.82
1,272.11
-931.63
-330.81
516.62
342.34
325.40
33.19
-55.21
98.88
Cash from Financing Activity
-86.90
90.11
231.87
159.73
213.61
-97.85
65.77
238.47
135.51
8.04
Net Cash Inflow / Outflow
43.96
-4.86
-2.45
1.56
-8.87
5.35
8.29
-16.73
-9.48
12.93
Opening Cash & Equivalents
25.52
30.38
32.83
31.27
40.14
34.79
26.13
43.51
53.06
40.13
Closing Cash & Equivalent
69.47
25.52
30.38
32.83
31.27
40.14
34.79
35.24
43.51
53.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1009.82
657.88
396.33
741.10
817.59
648.69
607.68
230.40
240.64
238.15
ROA
-0.63%
-2.24%
-3.10%
-0.84%
-2.15%
-0.50%
0.06%
-1.85%
0.80%
0.04%
ROE
-1.42%
-6.32%
-7.58%
-1.54%
-3.60%
-0.82%
0.11%
-4.27%
1.39%
0.06%
ROCE
5.19%
3.64%
3.09%
1.68%
0.56%
1.93%
0.97%
1.33%
6.39%
2.63%
Fixed Asset Turnover
0.93
1.08
1.13
1.31
0.97
1.35
1.51
2.05
4.84
3.20
Receivable days
41.39
43.34
49.99
55.29
73.37
53.96
60.98
78.94
61.74
71.21
Inventory Days
629.28
547.37
576.61
475.91
476.25
333.12
355.04
298.55
126.42
134.09
Payable days
292.95
300.94
217.25
185.35
162.00
146.57
165.04
143.26
75.28
89.14
Cash Conversion Cycle
377.72
289.78
409.35
345.85
387.61
240.52
250.98
234.23
112.87
116.16
Total Debt/Equity
0.82
1.15
1.65
0.67
0.48
0.43
0.42
0.83
0.32
0.10
Interest Cover
0.85
0.54
0.65
0.53
0.19
0.77
0.49
0.45
4.70
1.83

News Update:


  • Zuari Industries - Quarterly Results
    14th Nov 2022, 18:15 PM

    Read More
  • Zuari Industries signs MoU with Envien International, Zuari Envien Bioenergy
    6th Sep 2022, 17:28 PM

    MoU aims to build and operate a biofuel distillery and further explore the organic and inorganic business opportunities in the biofuel space in India

    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.