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

Cement

Rating :
N/A

BSE: 530005 | NSE: INDIACEM

284.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  286.00
  •  288.00
  •  283.50
  •  285.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2422351
  •  6911.95
  •  385.00
  •  172.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,147.00
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,674.70
  • N/A
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.42%
  • 33.00%
  • 14.88%
  • FII
  • DII
  • Others
  • 16.16%
  • 5.23%
  • 2.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.10
  • -0.29
  • 1.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.47
  • -30.13
  • -27.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.96
  • 41.65
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.42
  • 33.73
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.08
  • 1.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 61.97
  • 92.20
  • 146.74

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
1,026.76
1,436.74
-28.54%
1,266.65
1,485.73
-14.75%
1,144.46
1,281.00
-10.66%
1,264.39
1,327.06
-4.72%
Expenses
1,051.43
1,428.46
-26.39%
1,229.09
1,532.81
-19.81%
1,095.69
1,340.62
-18.27%
1,259.98
1,403.28
-10.21%
EBITDA
-24.67
8.28
-
37.56
-47.08
-
48.77
-59.62
-
4.41
-76.22
-
EBIDTM
-2.40%
0.58%
2.97%
-3.17%
4.26%
-4.65%
0.35%
-5.74%
Other Income
15.51
7.13
117.53%
20.21
7.93
154.85%
29.38
11.26
160.92%
8.02
10.64
-24.62%
Interest
82.36
58.18
41.56%
64.69
49.93
29.56%
60.39
61.63
-2.01%
60.39
69.51
-13.12%
Depreciation
56.45
54.45
3.67%
58.06
54.91
5.74%
58.07
55.38
4.86%
54.99
55.22
-0.42%
PBT
92.71
-97.22
-
-49.10
-257.82
-
-14.10
134.63
-
-102.95
-190.31
-
Tax
21.38
-23.64
-
0.96
-14.05
-
-7.52
23.41
-
-17.41
-69.21
-
PAT
71.33
-73.58
-
-50.06
-243.77
-
-6.58
111.22
-
-85.54
-121.10
-
PATM
6.95%
-5.12%
-3.95%
-16.41%
-0.57%
8.68%
-6.77%
-9.13%
EPS
1.89
-2.82
-
-1.95
-7.32
-
0.02
4.30
-99.53%
-2.58
-3.65
-

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
4,702.26
5,112.24
5,608.14
4,858.35
4,510.55
5,186.44
5,770.37
5,267.09
5,162.51
5,534.75
5,060.41
Net Sales Growth
-14.98%
-8.84%
15.43%
7.71%
-13.03%
-10.12%
9.56%
2.03%
-6.73%
9.37%
 
Cost Of Goods Sold
998.64
1,087.17
1,110.29
836.93
808.84
985.28
1,078.11
980.94
921.48
1,507.81
860.89
Gross Profit
3,703.62
4,025.06
4,497.84
4,021.42
3,701.71
4,201.16
4,692.26
4,286.15
4,241.04
4,026.95
4,199.52
GP Margin
78.76%
78.73%
80.20%
82.77%
82.07%
81.00%
81.32%
81.38%
82.15%
72.76%
82.99%
Total Expenditure
4,636.19
5,013.22
5,751.23
4,374.09
3,722.73
4,591.64
5,144.68
4,558.09
4,274.27
4,662.40
4,297.60
Power & Fuel Cost
-
1,813.12
2,422.18
1,547.27
1,061.36
1,361.73
1,688.24
1,225.97
1,046.99
1,043.47
1,239.54
% Of Sales
-
35.47%
43.19%
31.85%
23.53%
26.26%
29.26%
23.28%
20.28%
18.85%
24.49%
Employee Cost
-
377.86
361.83
334.03
322.62
353.35
358.55
394.03
364.56
359.16
347.91
% Of Sales
-
7.39%
6.45%
6.88%
7.15%
6.81%
6.21%
7.48%
7.06%
6.49%
6.88%
Manufacturing Exp.
-
164.45
168.53
119.90
122.45
158.24
164.22
199.12
199.46
189.31
176.61
% Of Sales
-
3.22%
3.01%
2.47%
2.71%
3.05%
2.85%
3.78%
3.86%
3.42%
3.49%
General & Admin Exp.
-
342.69
378.51
352.38
296.29
360.90
401.77
364.19
369.89
342.40
466.27
% Of Sales
-
6.70%
6.75%
7.25%
6.57%
6.96%
6.96%
6.91%
7.16%
6.19%
9.21%
Selling & Distn. Exp.
-
1,184.97
1,289.48
1,173.66
1,064.56
1,354.45
1,438.35
1,370.96
1,353.50
1,200.58
1,189.92
% Of Sales
-
23.18%
22.99%
24.16%
23.60%
26.12%
24.93%
26.03%
26.22%
21.69%
23.51%
Miscellaneous Exp.
-
42.95
20.40
9.93
46.62
17.70
15.45
22.88
18.40
19.69
1,189.92
% Of Sales
-
0.84%
0.36%
0.20%
1.03%
0.34%
0.27%
0.43%
0.36%
0.36%
0.33%
EBITDA
66.07
99.02
-143.09
484.26
787.82
594.80
625.69
709.00
888.24
872.35
762.81
EBITDA Margin
1.41%
1.94%
-2.55%
9.97%
17.47%
11.47%
10.84%
13.46%
17.21%
15.76%
15.07%
Other Income
73.12
64.74
40.11
24.39
40.45
41.67
39.23
24.50
19.29
24.69
22.45
Interest
267.83
243.65
241.68
197.66
271.01
343.19
350.42
364.76
379.97
439.59
478.05
Depreciation
227.57
225.57
219.27
225.53
246.60
255.90
264.74
279.00
276.01
290.53
302.85
PBT
-73.44
-305.46
-563.94
85.46
310.66
37.39
49.76
89.74
251.55
166.93
4.35
Tax
-2.59
-47.61
-207.95
19.48
102.21
-29.85
24.50
19.24
94.00
47.42
5.54
Tax Rate
3.53%
18.08%
55.05%
22.79%
32.90%
-126.43%
49.24%
21.44%
37.37%
28.96%
127.36%
PAT
-70.85
-216.40
-171.70
57.25
206.04
52.36
19.82
66.16
150.02
114.12
-3.52
PAT before Minority Interest
-71.19
-215.76
-169.82
65.98
208.45
53.46
25.26
70.50
157.55
116.31
-1.19
Minority Interest
-0.34
-0.64
-1.88
-8.73
-2.41
-1.10
-5.44
-4.34
-7.53
-2.19
-2.33
PAT Margin
-1.51%
-4.23%
-3.06%
1.18%
4.57%
1.01%
0.34%
1.26%
2.91%
2.06%
-0.07%
PAT Growth
0.00%
-
-
-72.21%
293.51%
164.18%
-70.04%
-55.90%
31.46%
-
 
EPS
-2.29
-6.98
-5.54
1.85
6.65
1.69
0.64
2.13
4.84
3.68
-0.11

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
5,574.72
5,776.30
5,947.04
5,706.67
5,498.03
5,245.98
5,269.08
5,174.90
5,050.24
3,380.55
Share Capital
309.90
309.90
309.90
309.90
309.90
309.90
308.15
307.18
307.18
307.18
Total Reserves
5,264.82
5,466.40
5,637.14
5,396.77
5,188.13
4,936.08
4,940.32
4,866.75
4,742.08
3,073.37
Non-Current Liabilities
2,304.58
2,813.92
3,288.83
2,824.98
3,237.51
3,489.07
3,707.46
3,303.08
2,948.98
2,920.81
Secured Loans
1,375.96
1,750.41
1,858.24
1,879.17
2,264.66
2,401.76
2,564.32
2,078.07
1,728.99
1,992.04
Unsecured Loans
39.30
50.83
80.39
118.42
146.49
192.61
313.84
373.42
397.54
453.39
Long Term Provisions
154.75
173.48
185.51
183.13
122.51
140.56
142.80
160.79
160.81
71.85
Current Liabilities
2,796.76
2,826.55
2,730.75
2,492.69
2,877.85
2,508.30
1,929.09
2,436.16
2,665.75
2,359.55
Trade Payables
1,244.56
1,332.39
1,296.47
1,081.29
1,324.01
1,351.90
1,186.48
1,317.05
1,048.83
948.26
Other Current Liabilities
934.34
910.00
787.78
902.39
782.17
798.10
585.62
734.46
1,034.06
878.02
Short Term Borrowings
535.43
515.37
600.42
472.24
751.89
356.30
155.98
359.55
558.91
532.82
Short Term Provisions
82.44
68.79
46.07
36.76
19.79
2.00
1.00
25.10
23.95
0.45
Total Liabilities
10,700.64
11,467.22
12,042.97
11,089.95
11,669.62
11,297.43
10,945.60
10,949.72
10,691.53
8,687.30
Net Block
6,873.63
6,803.05
7,101.48
7,064.85
7,205.57
7,071.58
7,146.47
7,259.86
7,487.78
4,598.78
Gross Block
9,021.01
8,796.01
8,884.25
8,626.23
8,521.86
8,133.07
7,992.44
7,828.52
7,780.24
8,010.74
Accumulated Depreciation
2,147.38
1,992.95
1,782.77
1,561.38
1,316.29
1,061.49
845.96
568.66
292.46
3,411.96
Non Current Assets
7,913.74
8,040.36
9,501.43
9,251.57
9,287.26
8,965.98
9,004.40
9,001.49
9,106.10
6,894.12
Capital Work in Progress
190.10
313.37
385.98
300.39
234.91
195.74
175.73
134.25
98.78
98.50
Non Current Investment
317.58
330.50
404.37
379.13
380.95
368.89
356.28
355.32
354.31
439.55
Long Term Loans & Adv.
512.90
573.69
1,589.25
1,487.94
1,465.83
1,329.14
1,325.92
1,243.75
1,154.78
1,757.28
Other Non Current Assets
19.54
19.75
20.35
19.26
0.00
0.63
0.00
8.31
10.45
0.00
Current Assets
2,739.54
3,359.65
2,499.02
1,838.37
2,382.36
2,331.45
1,941.20
1,948.23
1,585.43
1,793.19
Current Investments
1.03
3.97
3.96
1.82
1.19
2.22
2.13
2.55
3.10
0.00
Inventories
630.51
784.66
844.42
597.49
841.54
846.76
694.65
773.63
626.41
676.07
Sundry Debtors
699.41
824.53
931.13
563.95
736.15
745.55
645.34
523.02
560.47
515.99
Cash & Bank
84.22
64.87
46.30
40.14
43.16
48.72
53.54
37.98
35.72
7.18
Other Current Assets
1,324.37
91.65
79.91
95.27
760.32
688.20
545.53
611.05
359.74
593.96
Short Term Loans & Adv.
1,256.65
1,589.97
593.31
539.71
742.02
671.60
531.50
580.00
345.94
569.24
Net Current Assets
-57.22
533.11
-231.73
-654.31
-495.48
-176.85
12.11
-487.93
-1,080.33
-566.36
Total Assets
10,653.28
11,400.01
12,000.45
11,089.94
11,669.62
11,297.43
10,945.60
10,949.72
10,691.53
8,687.31

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
343.91
-19.46
438.99
1,046.34
386.65
377.04
556.05
765.18
963.65
645.09
PBT
-305.46
-563.94
85.46
310.66
37.39
49.76
89.74
251.55
163.73
4.35
Adjustment
474.20
254.76
408.23
521.78
548.78
569.66
637.01
660.74
752.09
766.44
Changes in Working Capital
151.81
111.22
-9.28
268.93
-167.28
-231.67
-119.46
-74.23
58.85
-85.56
Cash after chg. in Working capital
320.55
-197.96
484.41
1,101.37
418.89
387.75
607.29
838.05
974.68
685.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.74
-7.67
-45.42
-55.03
-32.24
-10.71
-51.24
-72.87
-11.02
-40.14
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
42.09
186.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
247.91
434.85
-250.14
-189.43
-281.89
-202.29
-305.96
-157.90
-220.04
-123.53
Net Fixed Assets
-101.73
-105.54
-317.80
-75.96
-377.32
-170.24
-121.31
-83.06
-664.99
297.66
Net Investments
1.79
285.73
-33.36
-9.21
-42.32
-106.28
30.67
-68.31
1,034.52
-639.68
Others
347.85
254.66
101.02
-104.26
137.75
74.23
-215.32
-6.53
-589.57
218.49
Cash from Financing Activity
-572.47
-396.82
-182.70
-859.93
-110.32
-179.57
-234.53
-605.02
-757.11
-520.34
Net Cash Inflow / Outflow
19.35
18.57
6.16
-3.02
-5.56
-4.82
15.56
2.26
-13.50
1.22
Opening Cash & Equivalents
64.87
46.30
40.14
43.16
48.72
53.54
37.98
35.72
49.22
5.96
Closing Cash & Equivalent
84.22
64.87
46.30
40.14
43.16
48.72
53.54
37.98
35.72
7.18

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.)
165.97
172.23
177.60
184.15
177.41
169.28
170.32
168.43
164.38
100.17
ROA
-1.95%
-1.44%
0.57%
1.83%
0.47%
0.23%
0.64%
1.46%
1.20%
-0.01%
ROE
-4.12%
-3.13%
1.18%
3.72%
1.00%
0.48%
1.35%
3.08%
2.86%
-0.04%
ROCE
-0.25%
-1.61%
3.27%
6.52%
4.15%
4.69%
5.43%
7.60%
8.08%
7.21%
Fixed Asset Turnover
0.57
0.63
0.55
0.53
0.62
0.72
0.69
0.75
0.70
0.70
Receivable days
54.40
57.13
56.16
52.60
52.14
43.99
39.25
33.74
35.49
31.27
Inventory Days
50.52
53.01
54.16
58.22
59.41
48.75
49.33
43.60
42.95
40.88
Payable days
310.67
278.02
356.92
414.32
82.55
68.64
74.55
72.55
77.60
85.49
Cash Conversion Cycle
-205.75
-167.87
-246.59
-303.49
28.99
24.10
14.03
4.78
0.84
-13.35
Total Debt/Equity
0.51
0.55
0.56
0.53
0.65
0.64
0.61
0.60
0.65
1.14
Interest Cover
-0.08
-0.56
1.43
2.15
1.07
1.14
1.25
1.66
1.37
1.01

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.