Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Tyres & Allied

Rating :
N/A

BSE: 502355 | NSE: BALKRISIND

3177.50
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3148.00
  •  3195.00
  •  3132.05
  •  3147.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  122584
  •  3891.01
  •  3375.00
  •  2193.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,022.49
  • 33.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57,003.42
  • 0.72%
  • 5.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.29%
  • 0.42%
  • 5.24%
  • FII
  • DII
  • Others
  • 11.72%
  • 22.43%
  • 1.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 14.26
  • 4.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.98
  • 14.31
  • 2.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.03
  • 8.93
  • 0.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.26
  • 32.08
  • 33.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 5.71
  • 5.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.20
  • 19.35
  • 20.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
2,419.74
2,253.19
7.39%
2,714.50
2,159.35
25.71%
2,681.92
2,317.01
15.75%
2,274.41
2,165.57
5.03%
Expenses
1,839.95
1,720.48
6.94%
2,050.89
1,658.41
23.67%
2,000.80
1,837.25
8.90%
1,733.81
1,896.28
-8.57%
EBITDA
579.79
532.71
8.84%
663.61
500.94
32.47%
681.12
479.76
41.97%
540.60
269.29
100.75%
EBIDTM
23.96%
23.64%
24.45%
23.20%
25.40%
20.71%
23.77%
12.44%
Other Income
90.50
107.09
-15.49%
161.63
105.76
52.83%
170.74
57.01
199.49%
65.63
44.97
45.94%
Interest
41.21
23.85
72.79%
21.92
21.71
0.97%
30.87
26.10
18.28%
36.44
14.22
156.26%
Depreciation
166.44
160.43
3.75%
163.40
155.29
5.22%
174.15
155.65
11.89%
160.85
148.56
8.27%
PBT
462.64
455.52
1.56%
639.92
429.70
48.92%
646.84
355.02
82.20%
408.94
151.48
169.96%
Tax
115.70
108.08
7.05%
149.93
97.82
53.27%
160.09
95.22
68.13%
103.52
43.10
140.19%
PAT
346.94
347.44
-0.14%
489.99
331.88
47.64%
486.75
259.80
87.36%
305.42
108.38
181.80%
PATM
14.34%
15.42%
18.05%
15.37%
18.15%
11.21%
13.43%
5.00%
EPS
17.95
17.97
-0.11%
25.35
17.17
47.64%
25.18
13.44
87.35%
15.80
5.61
181.64%

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
10,090.57
9,368.87
9,759.53
8,295.12
5,783.19
4,811.24
5,209.99
4,443.79
3,723.30
3,239.45
3,816.80
Net Sales Growth
13.44%
-4.00%
17.65%
43.44%
20.20%
-7.65%
17.24%
19.35%
14.94%
-15.13%
 
Cost Of Goods Sold
4,807.23
4,491.42
4,915.31
3,777.84
2,311.04
2,138.75
2,444.12
2,143.22
1,580.67
1,419.31
1,978.97
Gross Profit
5,283.34
4,877.45
4,844.22
4,517.28
3,472.15
2,672.49
2,765.87
2,300.57
2,142.63
1,820.14
1,837.82
GP Margin
52.36%
52.06%
49.64%
54.46%
60.04%
55.55%
53.09%
51.77%
57.55%
56.19%
48.15%
Total Expenditure
7,625.45
7,113.09
8,069.76
6,257.28
3,972.37
3,655.31
3,906.55
3,341.27
2,592.33
2,416.77
3,089.43
Power & Fuel Cost
-
315.02
348.56
282.84
173.78
164.26
186.87
176.26
129.80
118.54
175.54
% Of Sales
-
3.36%
3.57%
3.41%
3.00%
3.41%
3.59%
3.97%
3.49%
3.66%
4.60%
Employee Cost
-
499.51
459.43
430.07
370.86
328.63
299.15
279.92
256.86
234.92
227.34
% Of Sales
-
5.33%
4.71%
5.18%
6.41%
6.83%
5.74%
6.30%
6.90%
7.25%
5.96%
Manufacturing Exp.
-
632.34
526.70
463.65
384.85
287.36
362.82
308.17
236.27
252.03
291.74
% Of Sales
-
6.75%
5.40%
5.59%
6.65%
5.97%
6.96%
6.93%
6.35%
7.78%
7.64%
General & Admin Exp.
-
205.07
221.28
151.74
117.70
129.09
113.27
95.82
79.82
67.68
92.28
% Of Sales
-
2.19%
2.27%
1.83%
2.04%
2.68%
2.17%
2.16%
2.14%
2.09%
2.42%
Selling & Distn. Exp.
-
898.47
1,509.43
1,122.09
564.49
443.11
444.65
284.97
268.79
239.10
284.36
% Of Sales
-
9.59%
15.47%
13.53%
9.76%
9.21%
8.53%
6.41%
7.22%
7.38%
7.45%
Miscellaneous Exp.
-
71.26
89.05
29.05
49.65
164.11
55.67
52.91
40.12
85.19
284.36
% Of Sales
-
0.76%
0.91%
0.35%
0.86%
3.41%
1.07%
1.19%
1.08%
2.63%
1.03%
EBITDA
2,465.12
2,255.78
1,689.77
2,037.84
1,810.82
1,155.93
1,303.44
1,102.52
1,130.97
822.68
727.37
EBITDA Margin
24.43%
24.08%
17.31%
24.57%
31.31%
24.03%
25.02%
24.81%
30.38%
25.40%
19.06%
Other Income
488.50
449.39
364.15
437.92
172.16
367.99
218.17
339.75
253.63
173.74
277.44
Interest
130.44
113.45
48.32
38.24
11.76
10.79
12.44
14.83
22.00
39.85
47.77
Depreciation
664.84
650.72
570.81
455.37
416.30
373.61
332.61
311.40
304.00
282.32
243.70
PBT
2,158.34
1,941.00
1,434.79
1,982.15
1,554.92
1,139.52
1,176.56
1,116.04
1,058.60
674.25
713.34
Tax
529.24
469.51
377.39
546.77
377.39
179.87
402.91
380.25
341.75
228.53
240.77
Tax Rate
24.52%
24.19%
26.30%
27.58%
24.27%
15.78%
34.24%
34.07%
32.28%
33.89%
33.75%
PAT
1,629.10
1,471.49
1,057.40
1,435.38
1,177.53
959.65
773.65
735.79
716.85
445.72
472.57
PAT before Minority Interest
1,629.10
1,471.49
1,057.40
1,435.38
1,177.53
959.65
773.65
735.79
716.85
445.72
472.57
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.14%
15.71%
10.83%
17.30%
20.36%
19.95%
14.85%
16.56%
19.25%
13.76%
12.38%
PAT Growth
55.52%
39.16%
-26.33%
21.90%
22.70%
24.04%
5.15%
2.64%
60.83%
-5.68%
 
EPS
84.28
76.12
54.70
74.26
60.92
49.65
40.02
38.06
37.08
23.06
24.45

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
8,853.82
7,556.93
6,933.01
5,999.82
5,008.28
4,653.66
4,083.39
3,542.86
2,774.83
2,275.98
Share Capital
38.66
38.66
38.66
38.66
38.66
38.66
38.66
19.33
19.33
19.33
Total Reserves
8,815.16
7,518.27
6,894.35
5,961.16
4,969.62
4,615.00
4,044.73
3,523.53
2,755.50
2,256.65
Non-Current Liabilities
1,170.28
1,441.46
810.34
265.14
240.22
370.48
361.02
599.37
1,097.70
1,549.37
Secured Loans
541.31
537.65
0.00
0.00
0.00
0.00
0.00
215.96
827.68
1,356.13
Unsecured Loans
150.13
500.44
501.04
1.48
1.79
2.23
2.50
2.88
3.08
3.14
Long Term Provisions
34.72
30.54
27.12
27.50
25.69
19.01
12.97
12.60
3.64
1.37
Current Liabilities
3,660.44
3,349.27
3,235.63
1,901.53
1,557.85
1,454.87
1,433.80
1,646.85
1,525.87
1,493.00
Trade Payables
910.23
492.14
829.26
655.02
383.70
386.14
409.25
374.41
341.13
398.64
Other Current Liabilities
342.10
547.11
374.90
242.49
241.18
192.37
369.04
688.64
716.61
425.51
Short Term Borrowings
2,403.68
2,303.31
2,027.00
998.91
928.76
868.64
648.09
578.18
459.48
633.45
Short Term Provisions
4.43
6.71
4.47
5.11
4.21
7.72
7.42
5.62
8.65
35.39
Total Liabilities
13,684.54
12,347.66
10,978.98
8,166.49
6,806.35
6,479.01
5,878.21
5,789.08
5,398.40
5,318.35
Net Block
6,253.23
5,313.29
3,940.05
3,370.32
3,307.51
2,709.10
2,770.94
2,796.94
2,858.78
2,415.39
Gross Block
9,907.27
8,322.19
6,405.11
5,389.14
4,911.29
3,935.48
3,666.83
3,384.93
3,142.90
3,322.25
Accumulated Depreciation
3,654.04
3,008.90
2,465.06
2,018.82
1,603.78
1,226.38
895.89
587.99
284.12
906.85
Non Current Assets
9,040.48
8,419.71
7,084.80
5,687.36
4,884.90
4,008.43
3,861.60
4,043.19
3,832.54
3,246.97
Capital Work in Progress
944.43
1,391.60
1,258.40
855.52
586.59
600.41
118.66
109.67
231.07
634.04
Non Current Investment
1,336.66
1,262.11
1,212.15
1,025.62
711.38
396.24
697.69
939.18
585.61
57.56
Long Term Loans & Adv.
304.56
305.30
530.15
431.01
277.00
300.32
273.31
163.11
135.67
139.92
Other Non Current Assets
137.35
76.65
64.71
4.89
2.42
2.36
1.00
34.29
21.41
0.05
Current Assets
4,644.06
3,927.95
3,894.18
2,479.13
1,921.45
2,470.58
2,016.61
1,745.89
1,565.86
2,071.38
Current Investments
1,348.99
774.60
684.53
392.03
351.12
763.46
483.18
461.80
250.26
386.50
Inventories
1,331.53
1,667.37
1,672.09
939.72
615.64
758.71
618.87
476.12
398.26
411.41
Sundry Debtors
1,445.43
1,115.27
1,096.15
753.59
589.86
517.10
479.63
411.67
384.95
581.15
Cash & Bank
80.00
76.33
51.71
75.14
69.08
65.63
33.43
24.81
329.96
434.21
Other Current Assets
438.11
70.18
83.89
146.09
295.75
365.68
401.50
371.49
202.43
258.11
Short Term Loans & Adv.
348.01
224.20
305.81
172.56
178.65
95.17
154.88
88.31
73.08
81.14
Net Current Assets
983.62
578.68
658.55
577.60
363.60
1,015.71
582.81
99.04
39.99
578.38
Total Assets
13,684.54
12,347.66
10,978.98
8,166.49
6,806.35
6,479.01
5,878.21
5,789.08
5,398.40
5,318.35

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
2,082.64
1,447.93
908.04
1,339.03
1,173.14
820.41
749.94
846.85
1,071.95
984.13
PBT
1,941.00
1,434.79
1,982.15
1,554.92
1,139.52
1,176.56
1,116.04
1,058.60
675.95
713.34
Adjustment
411.55
542.58
212.70
260.22
276.52
251.92
241.64
215.89
407.70
290.20
Changes in Working Capital
153.60
-186.51
-828.90
-125.07
54.38
-193.36
-215.41
-111.13
226.72
195.94
Cash after chg. in Working capital
2,506.15
1,790.86
1,365.95
1,690.07
1,470.42
1,235.12
1,142.27
1,163.36
1,310.37
1,199.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-423.51
-342.93
-457.91
-351.04
-288.44
-407.63
-387.27
-313.10
-234.18
-212.52
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
-8.84
-7.08
-5.06
-3.41
-4.24
-2.82
Cash From Investing Activity
-1,475.54
-1,783.09
-1,897.49
-1,173.42
-677.76
-635.99
-92.29
-563.05
-551.93
-436.88
Net Fixed Assets
-1,131.92
-2,034.81
-1,410.10
-732.10
-940.06
-735.67
-290.49
-120.96
582.03
-477.55
Net Investments
-649.49
-140.02
-479.03
-355.15
97.12
21.22
220.10
-535.46
-421.21
-18.35
Others
305.87
391.74
-8.36
-86.17
165.18
78.46
-21.90
93.37
-712.75
59.02
Cash from Financing Activity
-601.88
358.58
980.36
-158.06
-494.69
-164.68
-653.80
-589.34
-625.28
-130.22
Net Cash Inflow / Outflow
5.22
23.42
-9.09
7.55
0.69
19.74
3.85
-305.54
-105.26
417.03
Opening Cash & Equivalents
69.30
45.91
54.92
46.82
46.17
26.46
22.60
328.30
433.45
14.93
Closing Cash & Equivalent
74.62
69.30
45.91
54.92
46.82
46.17
26.46
22.60
328.32
434.21

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.)
458.04
390.94
358.67
310.39
259.09
240.75
211.25
183.28
143.55
117.73
ROA
11.31%
9.07%
14.99%
15.73%
14.45%
12.52%
12.61%
12.82%
8.32%
9.14%
ROE
17.93%
14.60%
22.20%
21.39%
19.86%
17.71%
19.30%
22.69%
17.65%
22.66%
ROCE
17.98%
14.57%
24.55%
24.21%
20.07%
22.70%
22.88%
22.50%
15.35%
16.97%
Fixed Asset Turnover
1.03
1.33
1.42
1.12
1.09
1.37
1.27
1.16
1.02
1.21
Receivable days
49.76
41.32
40.67
42.37
41.99
34.91
36.46
38.46
53.60
56.34
Inventory Days
58.28
62.39
57.43
49.06
52.13
48.26
44.80
42.21
44.92
46.20
Payable days
56.98
49.06
71.70
82.03
38.05
35.16
40.21
46.90
52.87
45.74
Cash Conversion Cycle
51.06
54.65
26.39
9.40
56.07
48.01
41.05
33.78
45.65
56.80
Total Debt/Equity
0.35
0.44
0.36
0.17
0.19
0.19
0.21
0.39
0.68
1.04
Interest Cover
18.11
30.69
52.83
133.22
106.61
95.58
76.26
49.12
17.92
15.93

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.