Menu
Nifty
Sensex
:
:
23328.55
76734.89
500.00 (2.19%)
1577.63 (2.10%)

Construction Materials

Rating :
N/A

BSE: 509675 | NSE: BIRLANU

1967.85
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1978.10
  •  2012.75
  •  1960.65
  •  1985.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  730
  •  14.48
  •  3150.05
  •  1650.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,444.35
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,079.42
  • 1.96%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.57%
  • 6.93%
  • 41.31%
  • FII
  • DII
  • Others
  • 1.4%
  • 4.06%
  • 5.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 5.40
  • -1.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.67
  • -12.98
  • -20.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • -19.87
  • -45.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.79
  • 13.03
  • 18.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.99
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.55
  • 10.66
  • 12.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
805.25
784.24
2.68%
774.46
723.22
7.08%
1,106.61
1,015.50
8.97%
852.01
863.27
-1.30%
Expenses
805.89
767.67
4.98%
815.53
720.20
13.24%
1,037.66
928.30
11.78%
834.35
825.58
1.06%
EBITDA
-0.64
16.57
-
-41.07
3.02
-
68.95
87.20
-20.93%
17.66
37.69
-53.14%
EBIDTM
-0.08%
2.11%
-5.30%
0.42%
6.23%
8.59%
2.07%
4.37%
Other Income
3.76
9.88
-61.94%
19.17
5.04
280.36%
5.43
4.14
31.16%
10.77
3.37
219.58%
Interest
17.38
7.95
118.62%
17.40
17.16
1.40%
16.89
9.56
76.67%
0.69
7.55
-90.86%
Depreciation
36.80
29.81
23.45%
35.76
28.92
23.65%
35.83
30.16
18.80%
31.12
29.42
5.78%
PBT
-51.06
-11.31
-
6.83
-24.16
-
21.66
74.27
-70.84%
-2.68
4.09
-
Tax
-15.62
-3.46
-
-8.43
-8.72
-
8.60
15.77
-45.47%
-2.84
-0.73
-
PAT
-35.44
-7.85
-
15.26
-15.44
-
13.06
58.50
-77.68%
0.16
4.82
-96.68%
PATM
-4.40%
-1.00%
1.97%
-2.13%
1.18%
5.76%
0.02%
0.56%
EPS
-46.87
-9.48
-
19.38
-20.87
-
16.67
76.53
-78.22%
-0.15
6.11
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,286.94
2,230.85
2,155.20
1,973.48
1,565.89
1,360.06
1,481.97
1,278.61
1,119.13
1,096.28
1,107.79
Net Sales Growth
3.54%
3.51%
9.21%
26.03%
15.13%
-8.23%
15.90%
14.25%
2.08%
-1.04%
 
Cost Of Goods Sold
1,384.12
1,302.99
1,253.65
1,068.47
831.87
673.75
707.51
612.87
546.03
627.47
613.15
Gross Profit
902.82
927.86
901.55
905.01
734.02
686.30
774.46
665.74
573.11
468.81
494.64
GP Margin
39.48%
41.59%
41.83%
45.86%
46.88%
50.46%
52.26%
52.07%
51.21%
42.76%
44.65%
Total Expenditure
2,205.82
2,092.25
1,959.36
1,698.82
1,334.43
1,221.67
1,292.89
1,133.43
1,015.16
998.97
990.34
Power & Fuel Cost
-
88.92
87.90
70.29
51.21
49.76
51.93
56.38
51.09
51.73
55.65
% Of Sales
-
3.99%
4.08%
3.56%
3.27%
3.66%
3.50%
4.41%
4.57%
4.72%
5.02%
Employee Cost
-
192.81
161.96
149.73
133.01
131.01
118.93
104.30
95.49
114.11
103.69
% Of Sales
-
8.64%
7.51%
7.59%
8.49%
9.63%
8.03%
8.16%
8.53%
10.41%
9.36%
Manufacturing Exp.
-
125.97
117.03
114.49
86.58
91.86
100.82
92.70
84.21
56.49
54.68
% Of Sales
-
5.65%
5.43%
5.80%
5.53%
6.75%
6.80%
7.25%
7.52%
5.15%
4.94%
General & Admin Exp.
-
92.16
81.71
48.24
38.02
53.73
50.45
83.52
67.64
42.05
62.24
% Of Sales
-
4.13%
3.79%
2.44%
2.43%
3.95%
3.40%
6.53%
6.04%
3.84%
5.62%
Selling & Distn. Exp.
-
249.16
233.24
229.18
174.45
168.62
207.53
165.77
147.11
72.79
77.58
% Of Sales
-
11.17%
10.82%
11.61%
11.14%
12.40%
14.00%
12.96%
13.15%
6.64%
7.00%
Miscellaneous Exp.
-
40.23
23.88
18.41
19.29
52.94
55.73
17.89
23.59
34.35
77.58
% Of Sales
-
1.80%
1.11%
0.93%
1.23%
3.89%
3.76%
1.40%
2.11%
3.13%
2.11%
EBITDA
81.12
138.60
195.84
274.66
231.46
138.39
189.08
145.18
103.97
97.31
117.45
EBITDA Margin
3.55%
6.21%
9.09%
13.92%
14.78%
10.18%
12.76%
11.35%
9.29%
8.88%
10.60%
Other Income
41.37
35.91
32.52
31.97
28.01
36.55
32.14
25.50
22.55
14.42
17.62
Interest
22.84
10.75
6.63
4.51
18.69
31.16
19.35
3.87
5.18
9.17
5.77
Depreciation
69.54
67.96
58.06
53.81
49.17
49.16
41.76
46.90
40.95
39.74
34.02
PBT
112.70
95.81
163.68
248.31
191.61
94.61
160.11
119.91
80.39
62.81
95.28
Tax
17.34
30.05
33.58
62.49
49.37
17.89
58.59
39.15
18.89
20.39
25.10
Tax Rate
15.39%
22.59%
20.52%
25.17%
25.77%
18.91%
36.59%
32.65%
25.70%
33.96%
27.30%
PAT
95.36
102.98
130.10
185.83
142.25
76.72
101.52
80.75
54.62
39.66
66.86
PAT before Minority Interest
95.36
102.98
130.10
185.83
142.25
76.72
101.52
80.75
54.62
39.66
66.86
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
4.17%
4.62%
6.04%
9.42%
9.08%
5.64%
6.85%
6.32%
4.88%
3.62%
6.04%
PAT Growth
-16.23%
-20.85%
-29.99%
30.64%
85.41%
-24.43%
25.72%
47.84%
37.72%
-40.68%
 
EPS
127.15
137.31
173.47
247.77
189.67
102.29
135.36
107.67
72.83
52.88
89.15

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,190.76
1,114.19
1,030.23
876.51
705.03
646.86
566.12
503.52
460.07
435.67
Share Capital
7.57
7.56
7.54
7.52
7.51
7.50
7.49
7.49
7.49
7.49
Total Reserves
1,179.74
1,106.49
1,020.38
866.20
695.41
638.20
557.69
495.47
452.12
428.18
Non-Current Liabilities
162.58
67.64
64.14
127.59
256.26
355.13
116.38
109.09
121.77
101.69
Secured Loans
112.00
11.88
10.92
68.14
195.44
293.75
63.00
55.20
63.12
41.55
Unsecured Loans
0.00
0.00
0.05
1.37
2.25
2.90
3.47
3.77
6.72
10.27
Long Term Provisions
15.59
13.34
15.41
14.88
10.99
6.78
5.88
4.74
5.72
4.62
Current Liabilities
598.80
494.14
439.34
397.09
575.70
450.96
336.19
267.84
324.60
314.54
Trade Payables
237.98
234.27
202.46
172.05
215.17
223.40
196.30
136.88
125.16
138.99
Other Current Liabilities
167.08
142.88
190.63
159.80
186.83
165.72
118.01
122.92
103.63
96.32
Short Term Borrowings
180.15
105.21
25.03
55.00
163.55
50.07
0.00
2.10
77.05
64.60
Short Term Provisions
13.60
11.79
21.21
10.24
10.15
11.76
21.88
5.94
18.77
14.63
Total Liabilities
1,952.14
1,675.97
1,533.71
1,401.19
1,536.99
1,452.95
1,018.69
880.45
906.44
851.90
Net Block
653.83
650.55
568.10
571.48
545.65
535.48
471.01
486.17
505.22
480.12
Gross Block
1,017.69
949.60
815.97
772.26
699.53
655.89
550.12
526.36
781.38
722.34
Accumulated Depreciation
363.85
299.05
247.88
200.77
153.88
120.40
79.11
40.19
276.17
242.22
Non Current Assets
1,147.14
1,095.95
1,014.30
1,003.31
1,049.08
1,063.88
572.69
534.89
542.02
519.17
Capital Work in Progress
41.45
30.71
22.02
7.76
27.43
29.32
49.03
6.86
10.99
7.27
Non Current Investment
273.80
273.80
273.80
293.87
294.42
294.63
21.38
23.30
8.52
9.35
Long Term Loans & Adv.
157.20
116.15
108.27
114.35
168.13
195.03
29.27
18.32
16.70
20.81
Other Non Current Assets
1.74
5.32
22.39
15.85
13.45
9.42
2.01
0.25
0.59
1.61
Current Assets
805.00
580.01
519.41
397.88
487.91
389.07
446.00
345.56
364.42
332.72
Current Investments
102.29
0.00
0.00
30.03
16.00
0.00
120.59
18.06
0.00
0.00
Inventories
414.28
367.52
342.18
213.19
283.52
219.87
185.06
206.20
222.39
220.39
Sundry Debtors
134.81
109.96
88.22
79.17
94.45
115.06
99.66
86.37
101.32
68.56
Cash & Bank
69.38
10.40
25.65
14.87
9.87
10.54
13.78
9.97
4.04
5.70
Other Current Assets
84.24
28.94
10.65
7.08
84.07
43.61
26.91
24.95
36.68
38.07
Short Term Loans & Adv.
52.23
63.21
52.71
53.53
49.23
36.10
24.67
22.22
34.33
32.38
Net Current Assets
206.20
85.88
80.08
0.79
-87.80
-61.89
109.81
77.72
39.81
18.18
Total Assets
1,952.14
1,675.96
1,533.71
1,401.19
1,536.99
1,452.95
1,018.69
880.45
906.44
851.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
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
76.75
123.68
138.45
292.63
70.66
-68.06
187.38
150.59
38.23
56.67
PBT
133.03
163.68
248.31
252.95
94.61
160.11
119.91
73.51
60.05
91.95
Adjustment
39.92
38.04
20.52
-16.62
42.21
30.59
28.11
32.40
47.48
23.50
Changes in Working Capital
-59.90
-58.95
-70.28
119.62
-34.06
-185.81
76.00
66.94
-54.31
-36.90
Cash after chg. in Working capital
113.04
142.76
198.55
355.95
102.76
4.90
224.02
172.85
53.22
78.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.30
-19.08
-60.10
-63.32
-32.10
-72.96
-36.64
-22.26
-14.99
-21.89
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
-170.53
-124.53
-17.91
35.33
-56.16
-219.27
-165.24
-35.51
-52.36
-92.87
Net Fixed Assets
-78.83
-142.32
-57.97
-53.06
-41.75
-86.06
-65.93
259.15
-62.76
-98.34
Net Investments
-102.29
0.00
50.10
-13.48
-15.79
-152.66
-100.61
-32.84
0.83
-0.58
Others
10.59
17.79
-10.04
101.87
1.38
19.45
1.30
-261.82
9.57
6.05
Cash from Financing Activity
152.71
-3.97
-117.82
-323.29
-15.30
284.16
-20.27
-108.96
12.29
34.13
Net Cash Inflow / Outflow
58.93
-4.82
2.71
4.67
-0.80
-3.17
1.87
6.13
-1.84
-2.07
Opening Cash & Equivalents
9.53
14.36
11.64
6.98
7.78
10.94
9.07
2.94
5.70
7.77
Closing Cash & Equivalent
68.46
9.53
14.36
11.64
6.98
7.78
10.94
9.07
3.86
5.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1574.45
1477.96
1367.99
1166.08
939.91
864.20
757.32
673.94
610.04
577.95
ROA
5.68%
8.11%
12.66%
9.68%
5.13%
8.21%
8.50%
6.11%
4.51%
8.48%
ROE
8.95%
12.15%
19.54%
18.04%
11.38%
16.77%
15.12%
11.40%
8.95%
16.40%
ROCE
10.51%
14.63%
23.87%
19.51%
11.59%
21.49%
20.49%
13.24%
11.88%
19.48%
Fixed Asset Turnover
2.35
2.52
2.55
2.13
2.01
2.46
2.46
1.90
1.64
1.88
Receivable days
19.35
16.23
15.08
20.23
28.11
26.44
25.62
27.50
25.22
19.96
Inventory Days
61.80
58.12
50.04
57.89
67.55
49.87
53.89
62.80
65.73
57.81
Payable days
66.14
63.58
63.97
84.95
68.60
61.41
56.86
49.65
50.12
50.32
Cash Conversion Cycle
15.01
10.77
1.15
-6.83
27.06
14.90
22.65
40.66
40.82
27.44
Total Debt/Equity
0.26
0.11
0.06
0.17
0.61
0.60
0.12
0.14
0.35
0.28
Interest Cover
13.38
25.69
56.08
11.25
4.04
9.28
32.01
15.19
7.55
16.94

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.