Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Cigarettes/Tobacco

Rating :
N/A

BSE: 500875 | NSE: ITC

433.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  429.00
  •  434.00
  •  427.60
  •  429.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12929586
  •  55853.60
  •  528.50
  •  399.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,74,575.73
  • 27.97
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,68,870.82
  • 2.99%
  • 7.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.93%
  • 12.43%
  • FII
  • DII
  • Others
  • 40.53%
  • 35.37%
  • 10.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 7.49
  • 5.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.37
  • 6.35
  • 4.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 5.99
  • 10.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.25
  • 23.24
  • 26.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.24
  • 5.68
  • 6.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.47
  • 15.36
  • 17.59

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
22,281.89
19,270.02
15.63%
20,029.60
18,639.48
7.46%
19,446.49
19,058.29
2.04%
19,484.50
19,020.65
2.44%
Expenses
15,520.11
12,815.78
21.10%
13,281.19
11,969.41
10.96%
12,820.27
12,434.29
3.10%
12,980.68
12,315.95
5.40%
EBITDA
6,761.78
6,454.24
4.76%
6,748.41
6,670.07
1.17%
6,626.22
6,624.00
0.03%
6,503.82
6,704.70
-3.00%
EBIDTM
30.35%
33.49%
33.69%
35.78%
34.07%
34.76%
33.38%
35.25%
Other Income
615.96
664.88
-7.36%
694.88
722.30
-3.80%
683.83
609.65
12.17%
656.83
595.43
10.31%
Interest
16.38
9.87
65.96%
11.25
9.90
13.64%
12.59
12.15
3.62%
13.60
9.21
47.67%
Depreciation
520.37
453.04
14.86%
498.57
442.46
12.68%
461.44
461.40
0.01%
459.45
447.11
2.76%
PBT
6,839.84
6,656.21
2.76%
6,930.43
6,940.01
-0.14%
6,833.97
6,832.97
0.01%
6,682.08
6,843.81
-2.36%
Tax
1,793.52
1,700.31
5.48%
1,761.06
1,759.89
0.07%
1,646.75
1,607.95
2.41%
1,281.57
1,773.72
-27.75%
PAT
5,046.32
4,955.90
1.82%
5,169.37
5,180.12
-0.21%
5,187.22
5,225.02
-0.72%
5,400.51
5,070.09
6.52%
PATM
22.65%
25.72%
25.81%
27.79%
26.67%
27.42%
27.72%
26.66%
EPS
3.99
3.93
1.53%
4.08
4.10
-0.49%
4.10
4.16
-1.44%
4.28
4.03
6.20%

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
81,242.48
70,881.00
70,936.85
60,668.09
49,272.78
49,404.05
48,352.68
43,448.94
42,776.61
39,192.10
38,834.81
Net Sales Growth
6.91%
-0.08%
16.93%
23.13%
-0.27%
2.17%
11.29%
1.57%
9.15%
0.92%
 
Cost Of Goods Sold
30,056.55
27,247.21
29,005.77
26,385.07
20,131.44
17,345.47
17,420.33
15,855.48
16,049.16
13,568.50
14,772.18
Gross Profit
51,185.93
43,633.79
41,931.08
34,283.02
29,141.34
32,058.58
30,932.35
27,593.46
26,727.45
25,623.60
24,062.63
GP Margin
63.00%
61.56%
59.11%
56.51%
59.14%
64.89%
63.97%
63.51%
62.48%
65.38%
61.96%
Total Expenditure
54,602.25
44,648.50
45,238.77
40,044.94
32,257.85
30,119.87
29,927.29
26,945.70
27,315.97
24,722.22
24,692.29
Power & Fuel Cost
-
1,120.25
1,232.34
889.77
699.56
780.85
746.73
653.50
584.33
571.88
610.67
% Of Sales
-
1.58%
1.74%
1.47%
1.42%
1.58%
1.54%
1.50%
1.37%
1.46%
1.57%
Employee Cost
-
6,134.35
5,736.22
4,890.55
4,463.33
4,295.79
4,177.88
3,760.90
3,631.73
3,440.97
2,772.28
% Of Sales
-
8.65%
8.09%
8.06%
9.06%
8.70%
8.64%
8.66%
8.49%
8.78%
7.14%
Manufacturing Exp.
-
3,039.95
2,796.87
2,311.72
1,750.62
2,098.43
2,046.57
1,876.75
1,849.33
1,722.41
1,669.24
% Of Sales
-
4.29%
3.94%
3.81%
3.55%
4.25%
4.23%
4.32%
4.32%
4.39%
4.30%
General & Admin Exp.
-
2,268.21
1,962.28
1,508.54
1,279.94
1,675.30
1,796.73
1,618.50
1,934.86
1,957.46
1,706.86
% Of Sales
-
3.20%
2.77%
2.49%
2.60%
3.39%
3.72%
3.73%
4.52%
4.99%
4.40%
Selling & Distn. Exp.
-
3,389.11
3,177.55
2,927.28
2,793.74
2,626.27
2,563.63
2,164.31
2,086.12
2,170.07
2,038.51
% Of Sales
-
4.78%
4.48%
4.83%
5.67%
5.32%
5.30%
4.98%
4.88%
5.54%
5.25%
Miscellaneous Exp.
-
1,449.42
1,327.74
1,132.01
1,139.22
1,297.76
1,175.42
1,016.26
1,180.44
1,290.93
2,038.51
% Of Sales
-
2.04%
1.87%
1.87%
2.31%
2.63%
2.43%
2.34%
2.76%
3.29%
2.89%
EBITDA
26,640.23
26,232.50
25,698.08
20,623.15
17,014.93
19,284.18
18,425.39
16,503.24
15,460.64
14,469.88
14,142.52
EBITDA Margin
32.79%
37.01%
36.23%
33.99%
34.53%
39.03%
38.11%
37.98%
36.14%
36.92%
36.42%
Other Income
2,651.50
2,783.79
1,981.91
1,892.24
2,633.72
2,600.57
2,180.74
1,836.68
1,761.53
1,536.30
1,338.45
Interest
53.82
80.06
77.77
59.99
57.97
81.38
71.40
115.01
49.03
78.13
90.96
Depreciation
1,939.83
1,816.39
1,809.01
1,732.41
1,645.59
1,644.91
1,396.61
1,236.28
1,152.79
1,077.40
1,027.96
PBT
27,286.32
27,119.84
25,793.21
20,722.99
17,945.09
20,158.46
19,138.12
16,988.63
16,020.35
14,850.65
14,362.05
Tax
6,482.90
6,388.52
6,438.40
5,237.34
4,555.29
4,441.79
6,313.92
5,916.43
5,549.09
5,358.21
4,596.42
Tax Rate
23.76%
23.56%
24.89%
25.27%
25.38%
22.18%
32.99%
34.00%
34.64%
36.08%
32.00%
PAT
20,803.42
20,458.78
19,191.66
15,242.66
13,168.11
15,298.01
12,580.63
11,263.62
10,283.47
9,336.03
9,650.28
PAT before Minority Interest
20,515.01
20,751.36
19,476.72
15,503.13
13,389.80
15,584.56
12,824.20
11,485.10
10,471.26
9,492.44
9,765.63
Minority Interest
-288.41
-292.58
-285.06
-260.47
-221.69
-286.55
-243.57
-221.48
-187.79
-156.41
-115.35
PAT Margin
25.61%
28.86%
27.05%
25.12%
26.72%
30.97%
26.02%
25.92%
24.04%
23.82%
24.85%
PAT Growth
1.82%
6.60%
25.91%
15.75%
-13.92%
21.60%
11.69%
9.53%
10.15%
-3.26%
 
EPS
16.64
16.36
15.35
12.19
10.53
12.24
10.06
9.01
8.23
7.47
7.72

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
74,507.00
69,155.26
62,455.57
60,347.34
65,273.26
59,140.87
52,510.11
46,412.93
42,679.52
31,735.49
Share Capital
1,248.47
1,242.80
1,232.33
1,230.88
1,229.22
1,225.86
1,220.43
1,214.74
804.72
801.55
Total Reserves
72,750.94
67,171.01
59,906.91
57,409.94
62,021.86
55,917.07
49,415.71
43,598.48
40,673.50
30,933.94
Non-Current Liabilities
3,173.60
2,552.76
2,210.44
2,376.93
2,100.25
2,242.71
2,146.15
2,069.64
2,052.46
1,831.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1.76
3.49
4.85
5.58
5.90
8.15
11.50
18.40
26.66
60.68
Long Term Provisions
288.30
259.21
221.05
187.50
175.37
161.95
149.63
158.42
135.42
124.16
Current Liabilities
13,690.40
13,739.41
12,163.71
10,689.68
9,559.77
10,011.99
9,250.15
7,121.01
6,658.46
12,159.91
Trade Payables
4,797.83
4,658.99
4,417.26
4,318.73
3,629.83
3,509.58
3,496.18
2,659.33
2,339.29
2,020.47
Other Current Liabilities
7,836.78
8,034.28
6,979.80
5,840.31
5,531.47
6,025.48
5,604.26
4,230.71
4,119.02
3,782.04
Short Term Borrowings
8.00
33.96
0.00
3.88
1.42
1.86
17.35
19.11
43.95
195.39
Short Term Provisions
1,047.79
1,012.18
766.65
526.76
397.05
475.07
132.36
211.86
156.20
6,162.01
Total Liabilities
91,753.97
85,830.96
77,196.02
73,760.76
77,310.75
71,739.04
64,240.88
55,898.32
51,651.34
45,952.22
Net Block
27,479.29
25,499.01
23,867.39
22,921.92
21,327.98
19,374.19
16,523.96
15,893.48
15,106.63
15,304.33
Gross Block
39,777.08
36,197.78
33,025.24
30,678.32
27,558.25
24,090.47
19,919.70
18,094.43
16,175.72
23,361.47
Accumulated Depreciation
12,297.79
10,698.77
9,157.85
7,756.40
6,230.27
4,716.28
3,395.74
2,200.95
1,069.09
8,057.14
Non Current Assets
50,688.43
46,160.07
42,963.57
38,768.77
37,805.40
39,991.77
37,847.26
29,629.22
26,788.84
20,377.87
Capital Work in Progress
2,860.78
3,003.30
3,225.54
4,011.29
3,256.46
4,136.42
5,508.33
3,729.89
2,559.72
2,700.20
Non Current Investment
18,169.60
12,182.16
12,576.73
10,401.10
11,100.38
11,695.99
11,483.79
6,693.99
5,125.81
807.68
Long Term Loans & Adv.
1,505.85
2,976.40
2,909.91
1,401.27
2,109.82
3,260.32
3,304.78
3,306.14
3,062.42
1,565.47
Other Non Current Assets
331.98
2,146.94
19.80
33.19
10.76
1,524.85
1,026.40
5.72
934.26
1.24
Current Assets
41,065.54
39,670.89
34,232.45
34,991.99
39,505.35
31,747.27
26,393.62
26,269.10
24,862.50
25,574.35
Current Investments
12,944.42
17,232.86
12,264.28
14,846.33
17,948.33
13,347.50
10,569.07
10,887.39
6,621.78
6,135.09
Inventories
14,152.88
11,771.16
10,864.15
10,397.16
8,879.33
7,859.56
7,495.09
8,116.10
9,062.10
8,586.87
Sundry Debtors
4,025.82
2,956.17
2,461.90
2,501.70
2,562.48
4,035.28
2,682.29
2,474.29
1,917.18
1,982.07
Cash & Bank
7,217.68
4,880.19
4,654.42
4,659.02
7,277.34
4,152.03
2,899.60
2,967.40
6,063.30
7,896.22
Other Current Assets
2,724.74
1,456.95
1,317.82
1,025.72
2,837.87
2,352.90
2,747.57
1,823.92
1,198.14
974.10
Short Term Loans & Adv.
1,209.32
1,373.56
2,669.88
1,562.06
1,781.66
1,381.01
1,786.49
1,139.10
544.99
568.67
Net Current Assets
27,375.14
25,931.48
22,068.74
24,302.31
29,945.58
21,735.28
17,143.47
19,148.09
18,204.04
13,414.44
Total Assets
91,753.97
85,830.96
77,196.02
73,760.76
77,310.75
71,739.04
64,240.88
55,898.32
51,651.34
45,952.22

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
17,178.86
18,877.55
15,775.51
12,526.97
14,689.66
12,583.41
13,169.40
10,627.31
9,799.04
9,843.20
PBT
27,139.88
25,915.12
20,740.47
17,938.17
20,034.57
19,149.82
17,409.11
16,026.32
14,859.07
14,362.05
Adjustment
-504.43
136.82
116.54
-611.77
-618.16
-287.42
23.52
48.20
294.79
-101.48
Changes in Working Capital
-3,337.03
-924.15
-99.55
-412.90
296.14
-475.53
1,736.38
44.38
-276.98
31.21
Cash after chg. in Working capital
23,298.42
25,127.79
20,757.46
16,913.50
19,712.55
18,386.87
19,169.01
16,118.90
14,876.88
14,291.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6,119.56
-6,250.24
-4,981.95
-4,386.53
-5,022.89
-5,803.46
-5,999.61
-5,491.59
-5,077.84
-4,448.58
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
1,562.77
-5,732.29
-2,238.49
5,682.91
-6,174.02
-5,545.68
-7,113.89
-3,250.93
-3,920.81
-5,275.43
Net Fixed Assets
-2,391.90
-1,619.11
-1,526.61
-3,686.31
-2,460.82
-2,538.39
-3,283.05
-3,008.12
6,416.62
-3,000.51
Net Investments
-2,018.20
-5,438.35
78.42
3,655.28
-4,437.97
-3,180.78
-4,811.93
-5,260.76
-4,919.07
417.97
Others
5,972.87
1,325.17
-790.30
5,713.94
724.77
173.49
981.09
5,017.95
-5,418.36
-2,692.89
Cash from Financing Activity
-18,550.96
-13,006.03
-13,580.50
-18,633.83
-8,181.48
-6,868.64
-6,221.13
-7,301.03
-5,612.52
-4,661.03
Net Cash Inflow / Outflow
190.67
139.23
-43.48
-423.95
334.16
169.09
-165.62
75.35
265.71
-93.26
Opening Cash & Equivalents
405.91
266.68
310.16
677.04
342.88
173.79
339.41
264.06
-1.73
276.48
Closing Cash & Equivalent
596.58
405.91
266.68
310.16
677.04
342.88
173.79
339.41
264.06
183.22

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.)
59.27
55.05
49.61
47.64
51.46
46.61
41.49
36.89
34.36
26.35
ROA
23.37%
23.89%
20.54%
17.73%
20.91%
18.86%
19.12%
19.47%
19.45%
22.50%
ROE
29.14%
30.07%
25.89%
21.97%
25.89%
23.80%
24.07%
24.27%
25.95%
33.21%
ROCE
37.88%
39.49%
33.87%
28.66%
32.32%
34.39%
35.39%
36.02%
39.96%
48.72%
Fixed Asset Turnover
2.02
2.21
2.05
1.83
1.99
2.27
2.51
3.43
2.79
2.45
Receivable days
16.58
12.92
13.89
17.39
23.43
24.59
19.73
13.65
12.92
15.18
Inventory Days
61.57
53.99
59.51
66.18
59.44
56.20
59.74
53.40
58.50
57.82
Payable days
63.34
57.11
60.43
72.06
75.12
44.73
45.69
36.70
34.84
32.50
Cash Conversion Cycle
14.81
9.80
12.98
11.51
7.75
36.06
33.79
30.35
36.58
40.50
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
339.99
334.23
346.73
310.56
247.08
269.04
152.30
327.75
191.08
158.89

News Update:


  • ITC partners with Pizza Hut
    30th Oct 2024, 16:11 PM

    Pizza Hut will be adding bestselling Sunfeast beverages - Dark Fantasy Milkshake and Mango Smoothie to their menu

    Read More
  • ITC reports marginal rise in Q2 consolidated net profit
    25th Oct 2024, 11:09 AM

    Consolidated total income of the company increased by 14.86% at Rs 22,897.85 crore for Q2FY25

    Read More
  • ITC - Quarterly Results
    24th Oct 2024, 19:14 PM

    Read More
  • ITC’s arm acquires Blazeclan
    3rd Oct 2024, 11:09 AM

    Consequently, Blazeclan and its subsidiaries have become step-down wholly owned subsidiaries of the Company

    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.