Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Kirloskar Brothers Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 500241 | NSE: KIRLOSBROS

Watchlist

NSE BSE

1944.25

06-Feb-2025

Open
High
Low
Previous Close

1930.00
1968.30
1893.10
1940.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

125192
2409.42
2684.00
907.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

13,877.50
32.26
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13,632.50
0.34%
7.06

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.91
5.00
9.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.13
19.28
19.39

PAT CAGR (%)

10 Years
5 Years
3 Years

23.45
37.69
60.67

P:E (Median)

8 Years
5 Years
3 Years

24.82
21.04
25.19

P:BV (Average)

8 Years
5 Years
3 Years

2.99
3.59
4.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.27
12.37
15.64

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 43.84 49.4 58.2 63.8
P/E Ratio 53.68 47.64 40.44 36.89
Revenue 4001 4372 4619 4947
EBITDA 520 603 698 757
Net Income 348 392 463 507
ROA 11 15.9 16.2 16.1
P/Bk Ratio 10.87 9.1 7.6 6.42
ROE 22.3 21.17 20.44 18.5
FCFF 249.49 290.49 324.45 551.57
FCFF Yield 1.44 1.68 1.88 3.19

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 660.50 644.00 2.56% 690.30 595.20 15.98% 665.20 581.20 14.45% 899.70 794.00 13.31%
Expenses 590.90 571.80 3.34% 601.90 543.00 10.85% 602.90 526.80 14.45% 736.30 688.90 6.88%
EBITDA 69.60 72.20 -3.60% 88.40 52.20 69.35% 62.30 54.40 14.52% 163.40 105.10 55.47%
EBIDTM 10.54% 11.21% 12.81% 8.77% 9.37% 9.36% 18.16% 13.24%
Other Income 8.40 4.20 100.00% 9.90 10.20 -2.94% 9.60 4.50 113.33% 17.00 15.40 10.39%
Interest 0.90 1.20 -25.00% 1.40 0.50 180.00% 1.60 3.00 -46.67% 1.10 2.70 -59.26%
Depreciation 14.60 12.90 13.18% 14.40 12.20 18.03% 13.90 10.90 27.52% 13.10 10.60 23.58%
PBT 73.30 62.30 17.66% 82.50 49.70 66.00% 56.40 45.00 25.33% 165.50 107.20 54.38%
Tax 15.10 16.70 -9.58% 19.50 14.60 33.56% 15.50 11.30 37.17% 36.50 27.70 31.77%
PAT 58.20 45.60 27.63% 63.00 35.10 79.49% 40.90 33.70 21.36% 129.00 79.50 62.26%
PATM 8.81% 7.08% 9.13% 5.90% 6.15% 5.80% 14.34% 10.01%
EPS 7.33 5.74 27.70% 7.93 4.42 79.41% 5.15 4.24 21.46% 16.25 10.01 62.34%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1,144.20 964.80 18.59% 1,035.80 913.10 13.44% 1,030.90 899.50 14.61% 1,223.80 1,124.60 8.82%
Expenses 978.30 841.20 16.30% 893.70 818.30 9.21% 919.20 789.50 16.43% 1,032.60 979.50 5.42%
EBITDA 165.90 123.60 34.22% 142.10 94.80 49.89% 111.70 110.00 1.55% 191.20 145.10 31.77%
EBIDTM 14.50% 12.81% 13.72% 10.38% 10.84% 12.23% 15.62% 12.90%
Other Income 16.80 14.50 15.86% 14.30 2.30 521.74% 15.30 5.50 178.18% 36.30 13.10 177.10%
Interest 7.60 5.00 52.00% 5.60 5.70 -1.75% 5.80 7.50 -22.67% 7.60 7.90 -3.80%
Depreciation 22.50 20.70 8.70% 22.00 18.90 16.40% 21.30 18.10 17.68% 20.70 18.10 14.36%
PBT 146.40 114.30 28.08% 128.90 72.50 77.79% 99.90 94.90 5.27% 198.90 132.20 50.45%
Tax 32.70 31.10 5.14% 33.60 24.80 35.48% 29.20 28.90 1.04% 56.20 41.50 35.42%
PAT 113.70 83.20 36.66% 95.30 47.70 99.79% 70.70 66.00 7.12% 142.70 90.70 57.33%
PATM 9.94% 8.62% 9.20% 5.22% 6.86% 7.34% 11.66% 8.07%
EPS 14.74 10.30 43.11% 12.04 6.34 89.91% 8.19 8.01 2.25% 19.14 12.60 51.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,915.70 2,720.13 2,539.93 2,165.94 1,799.86 2,097.03 2,223.49 1,912.50 1,735.42 1,721.22 1,625.71 Net Sales Growth 11.52% 7.09% 17.27% 20.34% -14.17% -5.69% 16.26% 10.20% 0.82% 5.87% Cost Of Goods Sold 1,551.20 1,479.14 1,474.04 1,316.94 1,070.23 1,161.79 1,320.54 1,128.79 997.46 1,072.29 952.46 Gross Profit 1,364.50 1,240.99 1,065.90 849.00 729.62 935.24 902.95 783.71 737.95 648.93 673.25 GP Margin 46.80% 45.62% 41.97% 39.20% 40.54% 44.60% 40.61% 40.98% 42.52% 37.70% 41.41% Total Expenditure 2,532.00 2,383.85 2,295.55 2,008.96 1,627.43 1,925.83 2,061.22 1,778.57 1,629.19 1,656.35 1,540.45 Power & Fuel Cost - 43.47 39.05 33.61 25.62 30.24 30.59 26.11 25.58 25.16 24.21 % Of Sales - 1.60% 1.54% 1.55% 1.42% 1.44% 1.38% 1.37% 1.47% 1.46% 1.49% Employee Cost - 343.13 287.34 250.85 225.47 258.17 240.75 227.31 216.56 191.55 170.23 % Of Sales - 12.61% 11.31% 11.58% 12.53% 12.31% 10.83% 11.89% 12.48% 11.13% 10.47% Manufacturing Exp. - 249.66 224.05 188.30 115.10 178.88 179.67 142.13 131.46 126.89 117.13 % Of Sales - 9.18% 8.82% 8.69% 6.39% 8.53% 8.08% 7.43% 7.58% 7.37% 7.20% General & Admin Exp. - 139.58 124.87 109.13 80.55 121.63 118.43 117.55 108.93 124.78 130.22 % Of Sales - 5.13% 4.92% 5.04% 4.48% 5.80% 5.33% 6.15% 6.28% 7.25% 8.01% Selling & Distn. Exp. - 54.74 60.55 47.73 51.79 117.92 120.35 93.73 84.59 83.33 91.63 % Of Sales - 2.01% 2.38% 2.20% 2.88% 5.62% 5.41% 4.90% 4.87% 4.84% 5.64% Miscellaneous Exp. - 74.14 85.66 62.39 58.67 57.20 50.89 42.94 64.60 32.34 91.63 % Of Sales - 2.73% 3.37% 2.88% 3.26% 2.73% 2.29% 2.25% 3.72% 1.88% 3.36% EBITDA 383.70 336.28 244.38 156.98 172.43 171.20 162.27 133.93 106.23 64.87 85.26 EBITDA Margin 13.16% 12.36% 9.62% 7.25% 9.58% 8.16% 7.30% 7.00% 6.12% 3.77% 5.24% Other Income 44.90 41.80 33.02 35.72 18.96 25.41 24.71 18.86 18.24 23.04 11.27 Interest 5.00 5.81 13.83 15.79 24.13 30.21 26.24 25.28 31.51 38.19 41.32 Depreciation 56.00 49.07 42.44 40.68 38.27 40.04 36.59 35.18 39.67 40.81 49.68 PBT 377.70 323.19 221.14 136.23 128.99 126.36 124.16 92.33 53.29 8.91 5.53 Tax 86.60 79.09 54.69 32.97 31.67 40.84 36.83 26.75 20.29 -3.33 -2.96 Tax Rate 22.93% 24.52% 26.38% 29.67% 25.36% 34.03% 29.66% 28.97% 38.07% -37.37% -53.53% PAT 291.10 243.41 152.59 78.17 93.23 79.17 87.32 65.59 33.00 12.25 8.49 PAT before Minority Interest 291.10 243.41 152.59 78.17 93.23 79.17 87.32 65.59 33.00 12.25 8.49 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 9.98% 8.95% 6.01% 3.61% 5.18% 3.78% 3.93% 3.43% 1.90% 0.71% 0.52% PAT Growth 50.13% 59.52% 95.20% -16.15% 17.76% -9.33% 33.13% 98.76% 169.39% 44.29% EPS 36.66 30.66 19.22 9.85 11.74 9.97 11.00 8.26 4.16 1.54 1.07

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 4,434.70 4,001.20 3,730.22 3,057.63 2,716.54 3,135.43 3,348.98 2,741.53 2,526.29 2,641.92 2,727.85 Net Sales Growth 13.65% 7.26% 22.00% 12.56% -13.36% -6.38% 22.16% 8.52% -4.38% -3.15% Cost Of Goods Sold 2,169.40 1,983.04 1,954.62 1,680.30 1,449.52 1,641.93 1,828.94 1,456.81 1,293.31 1,462.28 1,443.04 Gross Profit 2,265.30 2,018.16 1,775.60 1,377.33 1,267.02 1,493.50 1,520.04 1,284.71 1,232.98 1,179.63 1,284.82 GP Margin 51.08% 50.44% 47.60% 45.05% 46.64% 47.63% 45.39% 46.86% 48.81% 44.65% 47.10% Total Expenditure 3,823.80 3,501.36 3,331.22 2,851.60 2,476.05 2,928.40 3,221.26 2,591.63 2,431.03 2,567.41 2,537.40 Power & Fuel Cost - 64.30 58.09 47.95 39.72 44.79 48.90 42.06 41.67 40.65 38.20 % Of Sales - 1.61% 1.56% 1.57% 1.46% 1.43% 1.46% 1.53% 1.65% 1.54% 1.40% Employee Cost - 672.67 565.20 501.55 488.77 531.11 583.82 477.79 468.60 430.46 416.13 % Of Sales - 16.81% 15.15% 16.40% 17.99% 16.94% 17.43% 17.43% 18.55% 16.29% 15.25% Manufacturing Exp. - 359.71 327.33 272.42 186.93 257.72 272.51 221.93 210.68 212.41 193.47 % Of Sales - 8.99% 8.78% 8.91% 6.88% 8.22% 8.14% 8.10% 8.34% 8.04% 7.09% General & Admin Exp. - 220.25 198.44 169.61 142.98 199.47 210.33 200.09 201.40 225.78 214.43 % Of Sales - 5.50% 5.32% 5.55% 5.26% 6.36% 6.28% 7.30% 7.97% 8.55% 7.86% Selling & Distn. Exp. - 100.43 105.89 87.86 87.79 175.74 193.97 140.05 126.84 136.40 134.82 % Of Sales - 2.51% 2.84% 2.87% 3.23% 5.60% 5.79% 5.11% 5.02% 5.16% 4.94% Miscellaneous Exp. - 100.96 121.65 91.90 80.34 77.65 82.78 52.90 88.52 59.43 134.82 % Of Sales - 2.52% 3.26% 3.01% 2.96% 2.48% 2.47% 1.93% 3.50% 2.25% 3.57% EBITDA 610.90 499.84 399.00 206.03 240.49 207.03 127.72 149.90 95.26 74.51 190.45 EBITDA Margin 13.78% 12.49% 10.70% 6.74% 8.85% 6.60% 3.81% 5.47% 3.77% 2.82% 6.98% Other Income 82.70 78.42 27.27 32.43 53.73 37.54 23.67 21.91 30.63 27.34 17.24 Interest 26.60 25.82 35.39 33.47 44.15 52.05 46.99 39.92 44.53 50.76 50.46 Depreciation 86.50 78.44 68.56 69.51 67.99 71.19 63.82 58.59 64.94 66.17 94.71 PBT 574.10 473.99 322.32 135.48 182.08 121.33 40.59 73.29 16.41 -15.08 62.53 Tax 151.70 141.03 93.01 53.95 28.17 53.05 45.84 26.79 18.17 -3.77 17.27 Tax Rate 26.42% 29.35% 29.24% 39.82% 15.47% 43.72% 112.93% 36.55% 110.73% 25.00% 27.62% PAT 422.40 337.99 224.23 81.49 154.26 68.29 -4.85 45.93 -1.50 -16.39 41.10 PAT before Minority Interest 419.00 339.53 225.06 81.53 153.91 68.28 -5.25 46.50 -1.76 -11.31 45.25 Minority Interest -3.40 -1.54 -0.83 -0.04 0.35 0.01 0.40 -0.57 0.26 -5.08 -4.15 PAT Margin 9.52% 8.45% 6.01% 2.67% 5.68% 2.18% -0.14% 1.68% -0.06% -0.62% 1.51% PAT Growth 46.87% 50.73% 175.16% -47.17% 125.89% - - - - - EPS 53.20 42.57 28.24 10.26 19.43 8.60 -0.61 5.78 -0.19 -2.06 5.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,452.22 1,251.69 1,125.39 1,068.22 976.67 940.27 895.50 838.01 806.16 796.31 Share Capital 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 Total Reserves 1,436.34 1,235.81 1,109.51 1,052.34 960.79 924.38 879.62 822.13 790.28 780.05 Non-Current Liabilities 59.08 105.44 146.80 51.75 96.67 52.70 84.62 99.71 154.40 116.06 Secured Loans 0.00 49.25 82.47 33.75 59.02 23.53 35.29 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.19 0.19 0.55 0.86 1.73 3.17 Long Term Provisions 25.72 20.88 20.43 19.10 20.28 20.67 17.93 16.39 25.16 12.60 Current Liabilities 997.98 979.50 1,042.20 1,095.14 1,237.06 1,146.22 1,060.94 987.56 975.97 1,004.81 Trade Payables 500.89 454.91 452.11 468.27 450.64 536.98 442.00 413.89 390.84 405.02 Other Current Liabilities 407.80 442.60 426.80 514.38 518.61 443.87 463.67 348.78 301.22 331.77 Short Term Borrowings 39.13 32.66 120.74 80.00 225.00 123.77 116.90 187.76 251.72 234.19 Short Term Provisions 50.17 49.33 42.55 32.50 42.81 41.60 38.38 37.14 32.19 33.83 Total Liabilities 2,509.28 2,336.63 2,314.39 2,215.11 2,310.40 2,139.19 2,041.06 1,925.28 1,936.53 1,917.18 Net Block 429.53 335.01 350.79 298.51 304.31 279.60 280.84 291.24 295.58 310.50 Gross Block 1,039.41 907.12 888.12 800.45 780.57 717.86 684.09 663.47 638.68 621.74 Accumulated Depreciation 609.88 572.10 537.33 501.94 476.26 438.26 403.25 372.23 343.10 311.24 Non Current Assets 861.48 832.77 829.04 877.96 804.53 730.61 736.87 822.59 869.72 795.18 Capital Work in Progress 23.68 78.48 21.44 71.99 48.01 23.75 11.77 3.26 6.13 7.07 Non Current Investment 297.54 297.54 311.39 336.99 292.07 298.42 273.62 239.30 239.30 233.41 Long Term Loans & Adv. 99.58 116.54 141.09 119.82 111.51 102.02 111.98 148.47 305.46 151.04 Other Non Current Assets 10.64 4.70 3.82 50.65 48.63 26.82 58.67 140.32 23.25 93.16 Current Assets 1,647.80 1,503.86 1,485.35 1,337.16 1,505.88 1,408.57 1,304.19 1,102.69 1,066.81 1,122.00 Current Investments 229.22 193.74 253.42 126.82 45.03 0.00 0.00 0.00 0.00 0.00 Inventories 491.83 439.38 419.26 374.49 419.70 367.03 312.65 259.51 206.22 187.66 Sundry Debtors 444.27 369.00 394.43 349.19 339.06 471.27 381.79 339.97 356.61 394.67 Cash & Bank 154.88 150.05 61.36 62.24 196.79 35.41 60.74 25.47 20.16 14.25 Other Current Assets 327.60 32.95 34.60 161.04 505.30 534.87 549.02 477.74 483.81 525.42 Short Term Loans & Adv. 292.64 318.74 322.28 263.37 295.90 266.01 258.47 230.19 319.02 109.78 Net Current Assets 649.81 524.36 443.15 242.02 268.81 262.36 243.25 115.13 90.84 117.19 Total Assets 2,509.28 2,336.63 2,314.39 2,215.12 2,310.41 2,139.18 2,041.06 1,925.28 1,936.53 1,917.18

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,718.95 1,403.88 1,177.43 1,104.69 943.06 909.31 942.48 898.08 922.39 1,013.46 Share Capital 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 Total Reserves 1,703.07 1,388.00 1,161.54 1,088.81 927.18 893.42 926.60 882.19 906.51 997.21 Non-Current Liabilities 168.28 211.80 211.95 101.54 167.00 86.50 121.27 146.56 206.03 164.42 Secured Loans 64.58 110.95 136.36 83.84 116.83 62.05 80.58 45.26 37.21 42.35 Unsecured Loans 0.00 0.00 0.00 0.18 0.19 0.19 1.48 4.93 8.20 9.18 Long Term Provisions 37.00 44.83 25.94 24.54 25.72 27.10 23.12 21.30 29.89 17.78 Current Liabilities 1,404.67 1,355.91 1,428.57 1,458.58 1,702.92 1,621.70 1,452.56 1,379.95 1,304.51 1,428.76 Trade Payables 663.06 601.84 591.05 549.76 535.00 675.15 574.54 549.74 539.15 625.46 Other Current Liabilities 572.35 559.07 562.23 665.32 672.25 584.01 577.45 476.96 415.39 448.62 Short Term Borrowings 86.51 104.97 201.31 188.22 432.93 300.99 248.26 305.03 303.55 296.39 Short Term Provisions 82.75 90.04 73.98 55.29 62.74 61.55 52.31 48.22 46.42 58.29 Total Liabilities 3,297.03 2,974.99 2,820.56 2,667.36 2,815.86 2,620.40 2,519.79 2,427.49 2,435.12 2,608.46 Net Block 633.88 531.14 532.09 478.13 498.85 454.12 458.30 477.79 500.51 570.96 Gross Block 1,572.96 1,408.99 1,359.64 1,248.90 1,222.19 1,104.19 1,041.30 1,005.29 984.66 1,041.23 Accumulated Depreciation 939.09 877.85 827.55 770.77 723.33 650.07 583.00 527.50 484.15 470.28 Non Current Assets 910.54 848.22 806.62 801.37 787.79 684.86 702.07 827.46 886.20 850.06 Capital Work in Progress 31.97 81.97 26.73 72.88 50.79 24.77 13.07 3.94 6.36 12.08 Non Current Investment 111.46 90.48 79.66 70.55 61.87 59.92 52.00 48.16 42.82 0.03 Long Term Loans & Adv. 120.99 133.52 150.44 124.47 126.86 132.10 119.29 157.05 330.36 165.54 Other Non Current Assets 11.74 10.41 17.50 55.33 49.42 13.94 59.41 140.53 6.15 101.45 Current Assets 2,386.49 2,126.77 2,013.93 1,865.99 2,028.07 1,935.55 1,817.73 1,600.02 1,548.92 1,758.40 Current Investments 298.28 226.74 253.42 126.82 45.03 0.00 0.00 0.00 0.00 0.00 Inventories 852.29 713.96 643.52 602.84 615.68 616.67 520.23 430.66 362.04 338.70 Sundry Debtors 524.39 488.47 515.21 463.69 489.66 609.71 542.72 531.58 568.11 787.71 Cash & Bank 292.80 252.86 164.08 175.39 320.82 73.53 91.50 73.06 60.93 63.74 Other Current Assets 418.74 163.06 192.76 333.80 556.89 635.65 663.28 564.73 557.84 568.25 Short Term Loans & Adv. 250.66 281.68 244.94 163.45 158.73 122.89 150.98 159.74 393.41 135.21 Net Current Assets 981.82 770.86 585.36 407.41 325.15 313.84 365.17 220.07 244.41 329.64 Total Assets 3,297.03 2,974.99 2,820.55 2,667.36 2,815.86 2,620.41 2,519.80 2,427.48 2,435.12 2,608.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 208.80 249.28 77.95 242.73 211.54 82.93 148.17 118.05 50.49 108.50 PBT 322.50 207.28 111.14 124.89 120.01 124.16 92.33 53.29 7.44 5.53 Adjustment 55.97 99.11 74.65 87.79 105.06 85.73 75.63 108.51 87.91 108.86 Changes in Working Capital -98.21 -5.51 -82.87 56.88 15.87 -112.11 -9.23 -48.53 -30.18 5.19 Cash after chg. in Working capital 280.26 300.89 102.92 269.56 240.94 97.78 158.73 113.27 65.18 119.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -71.45 -51.61 -24.97 -26.83 -29.40 -14.84 -10.56 4.78 -14.68 -11.08 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 -88.89 -2.77 -138.83 -177.05 -138.57 -60.86 -60.28 -20.83 -20.08 -65.78 Net Fixed Assets -77.49 -76.04 -37.12 -43.86 -86.97 -45.75 -29.13 -21.92 -16.00 -53.22 Net Investments -35.48 73.53 -101.00 -126.71 -38.68 -24.80 -34.32 0.00 -5.89 -18.47 Others 24.08 -0.26 -0.71 -6.48 -12.92 9.69 3.17 1.09 1.81 5.91 Cash from Financing Activity -113.42 -155.08 61.80 -199.14 88.88 -46.92 -51.95 -91.25 -24.02 -44.15 Net Cash Inflow / Outflow 6.49 91.43 0.91 -133.46 161.85 -24.85 35.94 5.97 6.40 -1.43 Opening Cash & Equivalents 148.44 59.87 60.43 194.61 33.30 58.28 22.38 16.45 15.14 20.94 Closing Cash & Equivalent 151.67 148.44 59.87 60.43 194.61 33.30 58.28 22.38 20.16 14.25

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 376.08 329.24 114.33 316.58 305.23 61.74 109.58 100.37 96.77 127.38 PBT 480.56 318.07 135.48 182.08 121.33 40.59 73.29 16.41 -15.08 62.53 Adjustment 76.16 122.23 108.53 122.17 127.77 123.26 88.71 147.00 132.35 169.94 Changes in Working Capital -54.28 -43.62 -88.26 48.12 92.08 -83.92 -38.80 -68.25 1.70 -74.09 Cash after chg. in Working capital 502.44 396.69 155.76 352.37 341.18 79.93 123.20 95.16 118.96 158.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -126.37 -67.44 -41.42 -35.80 -35.95 -18.19 -13.63 5.21 -22.19 -31.00 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 -189.26 -75.71 -181.91 -143.87 -171.21 -56.84 -45.23 -33.19 -45.73 -132.98 Net Fixed Assets -77.49 -76.04 -37.12 -43.86 -86.97 -45.75 -29.13 -21.92 -16.00 -53.22 Net Investments -35.48 73.53 -101.00 -126.71 -38.68 -24.80 -34.32 0.00 -5.89 -18.47 Others -76.29 -73.20 -43.79 26.70 -45.56 13.71 18.22 -11.27 -23.84 -61.29 Cash from Financing Activity -147.30 -169.38 29.79 -315.39 125.03 -23.42 -52.14 -57.94 -50.02 -2.17 Net Cash Inflow / Outflow 39.52 84.15 -37.78 -142.68 259.05 -18.52 12.21 9.24 1.02 -7.76 Opening Cash & Equivalents 221.29 134.27 173.58 316.96 58.39 77.00 63.41 55.63 60.36 71.29 Closing Cash & Equivalent 265.91 221.28 134.27 173.58 316.96 58.39 77.00 63.41 60.26 62.77

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 182.88 157.62 141.72 134.52 122.99 118.41 112.77 105.53 101.52 100.26 ROA 10.05% 6.56% 3.45% 4.12% 3.56% 4.18% 3.31% 1.71% 0.64% 0.44% ROE 18.00% 12.84% 7.13% 9.12% 8.26% 9.51% 7.57% 4.01% 1.53% 1.06% ROCE 22.97% 16.21% 9.88% 11.95% 12.59% 13.92% 11.27% 8.12% 4.50% 4.55% Fixed Asset Turnover 2.84 2.86 2.60 2.30 2.80 3.17 2.87 2.80 2.73 2.85 Receivable days 53.70 54.18 61.73 69.07 70.52 70.02 68.09 69.73 79.66 78.87 Inventory Days 61.49 60.94 65.89 79.70 68.47 55.79 53.98 46.62 41.76 34.26 Payable days 117.93 112.30 127.55 156.70 98.41 91.83 92.61 95.59 99.21 98.76 Cash Conversion Cycle -2.74 2.82 0.08 -7.93 40.58 33.97 29.45 20.77 22.21 14.36 Total Debt/Equity 0.03 0.09 0.21 0.13 0.32 0.17 0.18 0.23 0.32 0.30 Interest Cover 56.53 15.99 8.04 6.18 4.97 5.73 4.65 2.69 1.23 1.13

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 216.47 176.79 148.27 139.11 118.76 114.51 118.69 113.09 116.16 127.61 ROA 10.83% 7.77% 2.97% 5.61% 2.51% -0.20% 1.88% -0.07% -0.45% 1.75% ROE 21.75% 17.44% 7.15% 15.03% 7.37% -0.57% 5.05% -0.19% -1.17% 4.50% ROCE 28.69% 22.03% 11.42% 15.46% 12.34% 6.79% 8.90% 4.80% 2.69% 8.48% Fixed Asset Turnover 2.72 2.72 2.34 2.20 2.70 3.12 2.71 2.67 2.61 2.90 Receivable days 45.64 48.62 58.43 64.05 63.99 62.80 70.64 75.54 93.66 94.09 Inventory Days 70.57 65.75 74.39 81.86 71.73 61.95 62.53 54.45 48.41 39.30 Payable days 116.41 111.38 123.90 136.57 79.50 75.35 83.70 88.67 94.54 92.69 Cash Conversion Cycle -0.20 2.99 8.91 9.33 56.22 49.41 49.47 41.32 47.52 40.70 Total Debt/Equity 0.09 0.18 0.32 0.27 0.61 0.42 0.37 0.40 0.39 0.35 Interest Cover 19.61 9.99 5.05 5.12 3.33 1.86 2.84 1.37 0.70 2.24

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

investor education and protection fund (iepf)

long term india fund

the new india assurance company limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback