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

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: 543327 | NSE: EXXARO

91.92
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  92.45
  •  92.82
  •  91.51
  •  92.17
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58917
  •  54.21
  •  142.40
  •  75.99

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 403.74
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 497.19
  • N/A
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.07%
  • 2.26%
  • 47.72%
  • FII
  • DII
  • Others
  • 5.52%
  • 0.00%
  • 2.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 4.62
  • -2.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.03
  • -10.60
  • -12.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.00
  • -27.34
  • -50.09

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
59.89
74.13
-19.21%
79.77
93.79
-14.95%
65.26
81.05
-19.48%
82.53
72.54
13.77%
Expenses
59.70
66.24
-9.87%
72.23
84.32
-14.34%
63.86
72.78
-12.26%
74.84
65.55
14.17%
EBITDA
0.19
7.89
-97.59%
7.54
9.47
-20.38%
1.40
8.27
-83.07%
7.69
6.99
10.01%
EBIDTM
0.32%
10.64%
9.45%
10.09%
2.15%
10.20%
9.32%
9.64%
Other Income
0.20
0.40
-50.00%
0.77
0.32
140.62%
0.47
3.71
-87.33%
0.60
0.51
17.65%
Interest
2.98
3.56
-16.29%
3.78
3.13
20.77%
3.46
2.38
45.38%
3.41
2.01
69.65%
Depreciation
2.35
4.46
-47.31%
2.34
4.34
-46.08%
-1.99
4.35
-
4.54
3.62
25.41%
PBT
-4.95
0.27
-
2.19
1.35
62.22%
0.39
5.26
-92.59%
0.34
1.88
-81.91%
Tax
-0.71
0.11
-
0.99
0.24
312.50%
-0.28
1.54
-
0.12
0.51
-76.47%
PAT
-4.24
0.16
-
1.20
1.10
9.09%
0.67
3.72
-81.99%
0.22
1.37
-83.94%
PATM
-7.07%
0.22%
1.50%
1.18%
1.03%
4.59%
0.26%
1.89%
EPS
-0.95
0.04
-
0.27
0.25
8.00%
0.15
0.83
-81.93%
0.05
0.31
-83.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
287.45
301.68
317.09
325.34
255.14
Net Sales Growth
-10.59%
-4.86%
-2.54%
27.51%
 
Cost Of Goods Sold
103.87
109.71
111.05
116.85
84.41
Gross Profit
183.58
191.97
206.05
208.49
170.74
GP Margin
63.87%
63.63%
64.98%
64.08%
66.92%
Total Expenditure
270.63
277.16
283.67
278.47
206.73
Power & Fuel Cost
-
107.75
111.40
106.75
74.98
% Of Sales
-
35.72%
35.13%
32.81%
29.39%
Employee Cost
-
27.22
27.84
24.07
19.25
% Of Sales
-
9.02%
8.78%
7.40%
7.54%
Manufacturing Exp.
-
16.98
15.85
21.95
13.47
% Of Sales
-
5.63%
5.00%
6.75%
5.28%
General & Admin Exp.
-
8.35
8.08
5.17
6.05
% Of Sales
-
2.77%
2.55%
1.59%
2.37%
Selling & Distn. Exp.
-
6.39
9.03
3.21
7.42
% Of Sales
-
2.12%
2.85%
0.99%
2.91%
Miscellaneous Exp.
-
0.76
0.43
0.47
1.14
% Of Sales
-
0.25%
0.14%
0.14%
0.45%
EBITDA
16.82
24.52
33.42
46.87
48.41
EBITDA Margin
5.85%
8.13%
10.54%
14.41%
18.97%
Other Income
2.04
2.24
2.76
2.89
3.64
Interest
13.63
14.22
9.30
9.98
21.26
Depreciation
7.24
9.36
15.77
13.64
13.63
PBT
-2.03
3.19
11.11
26.15
17.16
Tax
0.12
0.94
2.86
8.05
1.94
Tax Rate
-5.91%
29.47%
28.23%
30.78%
11.31%
PAT
-2.15
2.25
7.27
18.10
15.22
PAT before Minority Interest
-2.15
2.25
7.27
18.10
15.22
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.75%
0.75%
2.29%
5.56%
5.97%
PAT Growth
-133.86%
-69.05%
-59.83%
18.92%
 
EPS
-0.48
0.50
1.63
4.05
3.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
276.74
274.06
266.79
136.04
Share Capital
44.74
44.74
44.74
33.56
Total Reserves
231.99
229.31
222.05
102.48
Non-Current Liabilities
31.14
38.31
30.05
74.38
Secured Loans
21.42
28.92
22.00
52.34
Unsecured Loans
0.00
0.00
0.00
17.58
Long Term Provisions
1.31
1.39
1.11
1.05
Current Liabilities
178.46
155.19
108.00
158.89
Trade Payables
90.98
76.96
57.67
50.87
Other Current Liabilities
18.26
14.75
12.18
28.29
Short Term Borrowings
68.54
62.12
34.78
73.47
Short Term Provisions
0.68
1.37
3.36
6.26
Total Liabilities
486.34
467.56
404.84
369.31
Net Block
194.26
198.42
150.27
159.41
Gross Block
308.80
303.71
239.80
235.47
Accumulated Depreciation
114.53
105.30
89.53
76.06
Non Current Assets
196.46
210.44
152.74
162.02
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
1.06
10.00
0.00
1.37
Long Term Loans & Adv.
0.77
1.65
2.10
0.87
Other Non Current Assets
0.37
0.37
0.37
0.37
Current Assets
289.87
257.12
252.11
207.30
Current Investments
0.00
0.00
0.00
0.00
Inventories
155.10
131.81
114.35
104.34
Sundry Debtors
116.66
110.40
101.46
90.08
Cash & Bank
4.01
3.44
19.12
5.31
Other Current Assets
14.11
0.85
0.74
4.89
Short Term Loans & Adv.
12.51
10.63
16.43
2.67
Net Current Assets
111.41
101.93
144.11
48.40
Total Assets
486.33
467.56
404.85
369.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
5.27
23.21
24.77
37.79
PBT
3.19
10.14
26.15
17.16
Adjustment
21.92
24.28
21.91
35.30
Changes in Working Capital
-19.47
-8.15
-16.77
-11.74
Cash after chg. in Working capital
5.64
26.27
31.29
40.72
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.36
-3.06
-6.52
-2.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.73
-66.70
-9.23
-1.71
Net Fixed Assets
-4.86
-63.91
-4.33
Net Investments
8.94
-10.00
1.36
Others
1.65
7.21
-6.26
Cash from Financing Activity
-10.72
27.80
-1.45
-34.42
Net Cash Inflow / Outflow
0.29
-15.69
14.10
1.65
Opening Cash & Equivalents
0.59
16.28
2.18
0.53
Closing Cash & Equivalent
0.88
0.59
16.28
2.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
61.85
61.25
59.63
40.54
ROA
0.47%
1.67%
4.68%
4.12%
ROE
0.82%
2.69%
8.99%
11.19%
ROCE
4.69%
5.62%
11.64%
12.93%
Fixed Asset Turnover
0.99
1.17
1.37
1.08
Receivable days
137.36
121.93
107.45
128.87
Inventory Days
173.56
141.68
122.67
149.26
Payable days
279.36
221.25
169.53
219.99
Cash Conversion Cycle
31.56
42.36
60.59
58.14
Total Debt/Equity
0.35
0.34
0.21
1.18
Interest Cover
1.22
2.09
3.62
1.81

News Update:


  • Exxaro Tiles opens second international showroom in Bhutan
    25th Sep 2024, 12:40 PM

    With successful entries into the markets of Bhutan, the company’s expansion into the Bhutan is just another step towards its global ambitions

    Read More
  • Exxaro Tiles - Quarterly Results
    10th Aug 2024, 13:54 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.