Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Finolex Industries Ltd.

Pipes - Plastic

Rating :
N/A

BSE: 500940 | NSE: FINPIPE

NSE BSE
238.50
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  249.55
  •  252.45
  •  235.25
  •  248.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  527791
  •  1279.61
  •  355.90
  •  203.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,813.89
  • 18.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,049.88
  • 1.05%
  • 2.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.47%
  • 3.68%
  • 22.48%
  • FII
  • DII
  • Others
  • 6.4%
  • 12.08%
  • 2.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.72
  • 7.66
  • -2.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.73
  • 5.63
  • -10.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.29
  • 9.05
  • -23.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.54
  • 18.45
  • 20.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.14
  • 2.86
  • 2.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.08
  • 16.08
  • 18.88

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7.66
9.98
10.89
12.35
P/E Ratio
35.37
27.15
24.87
21.94
Revenue
4274
4633
5222
5903
EBITDA
585
614
781
904
Net Income
474
695
678
772
ROA
7.1
5.5
10.7
12.1
P/Bk Ratio
2.97
2.69
2.53
2.38
ROE
8.99
10.64
10.53
11.22
FCFF
280.59
592.55
431.6
528.38
FCFF Yield
1.9
4
2.91
3.57

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
828.43
883.15
-6.20%
1,140.49
1,179.17
-3.28%
1,235.42
1,141.06
8.27%
1,019.69
1,124.76
-9.34%
Expenses
817.86
780.17
4.83%
933.84
1,026.70
-9.04%
1,026.49
923.63
11.14%
899.79
1,032.89
-12.89%
EBITDA
10.57
102.98
-89.74%
206.65
152.47
35.53%
208.93
217.43
-3.91%
119.90
91.87
30.51%
EBIDTM
1.28%
11.66%
18.12%
12.93%
16.91%
19.06%
11.76%
8.17%
Other Income
82.62
61.35
34.67%
54.90
40.26
36.36%
43.79
29.20
49.97%
35.12
27.82
26.24%
Interest
6.80
12.46
-45.43%
6.65
9.02
-26.27%
7.31
6.46
13.16%
7.66
5.13
49.32%
Depreciation
26.43
27.38
-3.47%
26.08
34.39
-24.16%
26.68
23.80
12.10%
27.57
22.50
22.53%
PBT
59.96
124.49
-51.84%
645.81
149.32
332.50%
218.73
216.37
1.09%
119.79
92.06
30.12%
Tax
21.26
35.39
-39.93%
145.58
41.56
250.29%
63.91
63.32
0.93%
36.10
25.37
42.29%
PAT
38.70
89.10
-56.57%
500.23
107.76
364.21%
154.82
153.05
1.16%
83.69
66.69
25.49%
PATM
4.67%
10.09%
43.86%
9.14%
12.53%
13.41%
8.21%
5.93%
EPS
0.66
1.58
-58.23%
8.10
1.87
333.16%
2.67
2.69
-0.74%
1.54
1.29
19.38%

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
Net Sales
4,224.03
4,317.43
4,397.05
4,647.32
3,462.27
2,984.51
3,091.32
2,737.79
2,602.36
2,843.12
Net Sales Growth
-2.41%
-1.81%
-5.39%
34.23%
16.01%
-3.46%
12.91%
5.20%
-8.47%
 
Cost Of Goods Sold
2,675.80
2,696.59
3,034.31
2,811.03
1,900.83
1,912.27
1,892.36
1,745.63
1,585.16
1,985.55
Gross Profit
1,548.23
1,620.84
1,362.74
1,836.29
1,561.44
1,072.24
1,198.96
992.15
1,017.20
857.58
GP Margin
36.65%
37.54%
30.99%
39.51%
45.10%
35.93%
38.78%
36.24%
39.09%
30.16%
Total Expenditure
3,677.98
3,732.58
4,104.51
3,623.58
2,472.96
2,539.80
2,487.02
2,253.86
2,039.30
2,438.69
Power & Fuel Cost
-
284.82
305.18
181.83
97.85
107.99
114.35
88.24
70.69
87.17
% Of Sales
-
6.60%
6.94%
3.91%
2.83%
3.62%
3.70%
3.22%
2.72%
3.07%
Employee Cost
-
211.39
189.67
190.84
166.80
145.55
134.43
116.15
104.89
92.50
% Of Sales
-
4.90%
4.31%
4.11%
4.82%
4.88%
4.35%
4.24%
4.03%
3.25%
Manufacturing Exp.
-
274.56
312.52
268.13
184.87
213.05
201.36
186.21
163.23
167.82
% Of Sales
-
6.36%
7.11%
5.77%
5.34%
7.14%
6.51%
6.80%
6.27%
5.90%
General & Admin Exp.
-
120.07
98.98
66.70
60.99
59.53
56.92
58.13
55.97
43.66
% Of Sales
-
2.78%
2.25%
1.44%
1.76%
1.99%
1.84%
2.12%
2.15%
1.54%
Selling & Distn. Exp.
-
107.30
99.01
71.96
46.69
49.91
67.52
39.78
52.11
46.38
% Of Sales
-
2.49%
2.25%
1.55%
1.35%
1.67%
2.18%
1.45%
2.00%
1.63%
Miscellaneous Exp.
-
37.85
64.84
33.09
14.93
51.50
20.08
19.72
7.24
15.61
% Of Sales
-
0.88%
1.47%
0.71%
0.43%
1.73%
0.65%
0.72%
0.28%
0.55%
EBITDA
546.05
584.85
292.54
1,023.74
989.31
444.71
604.30
483.93
563.06
404.43
EBITDA Margin
12.93%
13.55%
6.65%
22.03%
28.57%
14.90%
19.55%
17.68%
21.64%
14.22%
Other Income
216.43
179.95
120.92
82.23
71.55
32.64
40.41
24.40
23.17
38.71
Interest
28.42
36.45
27.23
14.09
7.27
11.28
12.27
9.82
15.38
44.71
Depreciation
106.76
116.02
89.20
83.40
77.72
73.81
70.08
60.60
55.05
50.57
PBT
1,044.29
612.33
297.03
1,008.48
975.87
392.26
562.36
437.90
515.81
347.87
Tax
266.85
176.96
70.59
331.72
254.27
85.17
181.22
147.92
170.28
125.06
Tax Rate
25.55%
28.90%
23.77%
23.96%
26.06%
21.71%
33.91%
33.78%
33.01%
33.59%
PAT
777.44
473.59
250.70
1,051.35
721.60
307.09
353.24
289.99
345.52
247.29
PAT before Minority Interest
777.44
473.59
250.70
1,051.35
721.60
307.09
353.24
289.99
345.52
247.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
18.41%
10.97%
5.70%
22.62%
20.84%
10.29%
11.43%
10.59%
13.28%
8.70%
PAT Growth
86.62%
88.91%
-76.15%
45.70%
134.98%
-13.06%
21.81%
-16.07%
39.72%
 
EPS
12.53
7.63
4.04
16.94
11.63
4.95
5.69
4.67
5.57
3.99

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
Shareholder's Funds
5,634.27
4,903.07
3,927.81
3,138.96
1,985.97
2,576.21
2,795.13
2,314.77
1,590.50
Share Capital
123.67
123.67
124.10
124.10
124.10
124.10
124.10
124.10
124.10
Total Reserves
5,510.60
4,779.40
3,803.71
3,014.86
1,861.87
2,452.11
2,671.03
2,190.67
1,466.41
Non-Current Liabilities
320.05
246.01
218.71
218.76
213.98
241.06
219.85
222.49
208.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
23.30
18.12
15.50
13.43
26.72
20.58
13.43
11.15
11.22
Current Liabilities
1,103.53
1,135.99
1,198.85
936.16
691.38
514.39
491.07
459.45
586.84
Trade Payables
288.64
289.30
463.08
435.79
228.20
283.80
250.47
227.48
243.19
Other Current Liabilities
428.42
315.51
436.03
267.91
177.50
138.69
116.27
133.72
230.84
Short Term Borrowings
381.95
526.41
278.03
203.85
282.67
89.50
100.71
94.18
111.71
Short Term Provisions
4.52
4.77
21.71
28.61
3.01
2.40
23.62
4.07
1.09
Total Liabilities
7,057.85
6,285.07
5,345.37
4,293.88
2,891.33
3,331.66
3,506.05
2,996.71
2,385.34
Net Block
1,055.37
1,055.17
993.23
1,002.35
1,016.89
950.89
884.24
855.13
849.65
Gross Block
2,708.99
2,600.10
2,451.41
2,390.73
2,334.27
2,199.45
2,063.71
1,982.35
896.52
Accumulated Depreciation
1,653.62
1,544.93
1,458.18
1,388.38
1,317.38
1,248.56
1,179.47
1,127.22
46.87
Non Current Assets
3,855.58
3,392.70
2,299.41
2,305.03
1,667.03
2,280.27
2,686.00
2,267.44
1,618.31
Capital Work in Progress
18.87
43.82
9.46
8.15
7.28
90.25
90.34
21.75
6.62
Non Current Investment
2,680.79
2,179.76
1,165.14
1,172.28
531.55
1,135.86
1,541.16
1,207.02
685.18
Long Term Loans & Adv.
70.01
83.59
99.06
91.92
101.67
89.85
92.17
76.60
19.58
Other Non Current Assets
30.54
30.36
32.52
30.33
9.64
13.42
78.09
106.93
57.29
Current Assets
3,199.39
2,892.37
3,045.96
1,988.85
1,224.30
1,051.39
820.04
729.27
767.03
Current Investments
1,905.15
1,772.58
1,552.52
506.94
124.53
226.09
65.59
56.56
168.71
Inventories
728.03
673.15
1,015.47
918.82
857.82
620.47
611.55
557.40
447.22
Sundry Debtors
457.63
297.54
334.46
147.98
73.17
74.31
43.14
52.49
17.63
Cash & Bank
31.65
61.34
81.04
336.26
93.20
28.04
23.43
16.34
10.41
Other Current Assets
76.93
9.43
19.03
23.58
75.58
102.48
76.33
46.48
123.05
Short Term Loans & Adv.
56.57
78.33
43.44
55.27
43.83
64.97
27.93
6.84
28.63
Net Current Assets
2,095.86
1,756.38
1,847.11
1,052.69
532.92
537.00
328.97
269.82
180.19
Total Assets
7,054.97
6,285.07
5,345.37
4,293.88
2,891.33
3,331.66
3,506.04
2,996.71
2,385.34

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
Cash From Operating Activity
353.30
307.68
621.99
940.98
106.29
390.97
338.41
251.74
569.00
PBT
650.55
321.29
1,383.07
992.06
417.82
548.47
454.25
525.13
382.83
Adjustment
-64.85
-32.10
-349.92
8.37
59.64
27.53
33.67
40.02
51.93
Changes in Working Capital
-87.62
86.43
-75.58
152.36
-258.33
-8.06
-29.99
-138.24
200.51
Cash after chg. in Working capital
498.08
375.62
957.57
1,152.79
219.13
567.94
457.93
426.91
635.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-144.78
-67.94
-335.58
-211.81
-112.84
-176.97
-119.52
-175.17
-66.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-82.97
-293.73
-440.34
-876.57
49.13
-227.84
-161.91
34.56
-77.23
Net Fixed Assets
-83.94
-183.05
-61.99
-57.31
-51.87
-135.65
-149.95
-1,100.96
Net Investments
-606.25
-1,216.27
-1,041.09
-1,012.14
722.97
252.21
-333.07
-404.96
Others
607.22
1,105.59
662.74
192.88
-621.97
-344.40
321.11
1,540.48
Cash from Financing Activity
-276.74
-28.94
-189.50
-90.30
-104.65
-163.43
-175.19
-282.41
-493.66
Net Cash Inflow / Outflow
-6.41
-14.99
-7.85
-25.89
50.77
-0.30
1.31
3.89
-1.89
Opening Cash & Equivalents
8.56
23.55
31.40
57.29
6.52
6.82
5.51
1.61
12.30
Closing Cash & Equivalent
2.15
8.56
23.55
31.40
57.29
6.52
6.82
5.51
10.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
91.12
79.29
63.30
50.59
32.01
41.52
45.05
37.31
25.63
ROA
7.10%
4.31%
21.81%
20.09%
9.87%
10.33%
8.92%
12.84%
10.37%
ROE
8.99%
5.68%
29.75%
28.16%
13.46%
13.15%
11.35%
17.70%
15.55%
ROCE
12.00%
7.23%
37.02%
35.04%
16.36%
19.66%
16.88%
25.23%
23.14%
Fixed Asset Turnover
1.63
1.74
1.92
1.47
1.32
1.45
1.40
2.08
3.57
Receivable days
31.92
26.23
18.95
11.66
9.02
6.93
6.16
4.28
2.01
Inventory Days
59.23
70.09
75.96
93.65
90.40
72.73
75.35
61.37
50.94
Payable days
39.11
45.25
58.36
63.75
35.75
38.10
38.38
40.75
36.96
Cash Conversion Cycle
52.04
51.07
36.55
41.56
63.66
41.56
43.13
24.90
15.99
Total Debt/Equity
0.07
0.11
0.07
0.06
0.14
0.03
0.04
0.04
0.13
Interest Cover
18.85
12.80
99.16
135.23
35.77
44.56
45.61
34.53
9.33

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Finolex Inds - Quarterly Results
    24th Oct 2024, 22:15 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.