Nifty

:

24457.15

Sensex

:

80845.75

181.10 (0.75%)
597.67 (0.74%)

Login

Nifty
Sensex

:
:

24457.15
80845.75

181.10 (0.75%)
597.67 (0.74%)

Kaveri Seed Company Ltd.

Agriculture

Rating :

N/A

BSE: 532899 | NSE: KSCL

Watchlist

NSE BSE

917.55

03-Dec-2024

Open
High
Low
Previous Close

895.00
926.65
882.85
893.80

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

77475
703.88
1201.00
596.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,594.54
15.30
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,587.28
0.56%
2.97

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.11
4.30
5.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.80
2.45
7.13

PAT CAGR (%)

10 Years
5 Years
3 Years

-0.07
2.89
12.03

P:E (Median)

8 Years
5 Years
3 Years

14.01
12.05
12.45

P:BV (Average)

8 Years
5 Years
3 Years

2.86
2.53
2.45

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.95
11.01
11.40

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 54.58 53.38 64.1 72.65
P/E Ratio 15.98 16.34 13.61 12.01
Revenue 1062 1162 1390 1514
EBITDA 286 270 354 369
Net Income 299 283 340 375
ROA 14.6 12.7 13.4
P/Bk Ratio 3.64 3.23 2.66 2.89
ROE 23 20.54 21.36 22.38
FCFF 291.64 270.08 240.62 299.99
FCFF Yield 7.17 6.64 5.92 7.38

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 81.76 96.12 -14.94% 808.08 767.29 5.32% 80.54 60.64 32.82% 118.47 123.49 -4.07%
Expenses 88.25 90.53 -2.52% 525.11 500.59 4.90% 91.25 76.01 20.05% 109.63 112.08 -2.19%
EBITDA -6.49 5.59 - 282.97 266.71 6.10% -10.72 -15.37 - 8.85 11.41 -22.44%
EBIDTM -7.93% 5.81% 35.02% 34.76% -13.30% -25.35% 7.47% 9.24%
Other Income 13.39 14.20 -5.70% 9.82 12.38 -20.68% 26.22 8.64 203.47% 13.40 32.54 -58.82%
Interest 0.02 0.07 -71.43% 0.04 0.02 100.00% 0.05 0.04 25.00% 0.10 0.06 66.67%
Depreciation 7.34 5.76 27.43% 7.20 5.44 32.35% 8.47 5.25 61.33% 6.52 5.01 30.14%
PBT -0.46 13.95 - 285.55 273.64 4.35% 6.98 -12.02 - 15.63 38.88 -59.80%
Tax 3.03 3.23 -6.19% 2.65 5.80 -54.31% 4.20 1.87 124.60% 3.98 1.34 197.01%
PAT -3.49 10.72 - 282.91 267.84 5.63% 2.79 -13.89 - 11.66 37.54 -68.94%
PATM -4.27% 11.15% 35.01% 34.91% 3.46% -22.91% 9.84% 30.40%
EPS -0.68 2.09 - 55.04 52.11 5.62% 0.54 -2.70 - 2.27 7.30 -68.90%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 137.44 171.32 -19.78% 803.23 736.10 9.12% 98.35 73.68 33.48% 142.63 144.00 -0.95%
Expenses 139.30 160.05 -12.96% 507.99 458.26 10.85% 110.22 90.36 21.98% 134.05 130.76 2.52%
EBITDA -1.86 11.27 - 295.24 277.84 6.26% -11.88 -16.68 - 8.58 13.25 -35.25%
EBIDTM -1.35% 6.58% 36.76% 37.74% -12.07% -22.64% 6.02% 9.20%
Other Income 13.12 13.51 -2.89% 9.13 11.65 -21.63% 25.00 7.98 213.28% 13.05 31.98 -59.19%
Interest 0.02 0.07 -71.43% 0.04 0.02 100.00% 0.06 0.05 20.00% 0.10 0.06 66.67%
Depreciation 7.82 5.98 30.77% 7.65 5.67 34.92% 9.65 5.50 75.45% 6.72 5.28 27.27%
PBT 3.42 18.73 -81.74% 296.68 283.81 4.53% 3.42 -14.25 - 14.82 39.88 -62.84%
Tax 4.32 4.76 -9.24% 5.50 8.55 -35.67% 3.82 1.64 132.93% 3.75 1.73 116.76%
PAT -0.90 13.97 - 291.19 275.25 5.79% -0.40 -15.89 - 11.07 38.15 -70.98%
PATM -0.66% 8.15% 36.25% 37.39% -0.41% -21.57% 7.76% 26.49%
EPS -0.13 2.45 - 56.28 48.91 15.07% -0.05 -2.77 - 2.11 6.81 -69.02%

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 1,088.85 1,062.43 1,000.56 915.00 986.98 883.26 768.99 772.40 669.89 716.53 1,115.56 Net Sales Growth 3.94% 6.18% 9.35% -7.29% 11.74% 14.86% -0.44% 15.30% -6.51% -35.77% Cost Of Goods Sold 578.40 436.87 441.54 422.78 437.62 396.53 348.59 343.90 352.31 328.84 338.46 Gross Profit 510.45 625.56 559.03 492.22 549.37 486.73 420.39 428.50 317.59 387.70 777.10 GP Margin 46.88% 58.88% 55.87% 53.79% 55.66% 55.11% 54.67% 55.48% 47.41% 54.11% 69.66% Total Expenditure 814.24 792.01 768.30 720.43 700.11 643.73 563.42 554.84 532.01 525.69 808.97 Power & Fuel Cost - 12.90 9.58 9.18 7.84 7.89 8.32 7.90 7.38 5.83 7.63 % Of Sales - 1.21% 0.96% 1.00% 0.79% 0.89% 1.08% 1.02% 1.10% 0.81% 0.68% Employee Cost - 99.21 80.00 76.09 71.01 57.31 45.49 44.85 32.45 31.23 25.66 % Of Sales - 9.34% 8.00% 8.32% 7.19% 6.49% 5.92% 5.81% 4.84% 4.36% 2.30% Manufacturing Exp. - 102.93 91.99 87.18 80.71 76.42 77.32 78.47 62.75 86.55 238.22 % Of Sales - 9.69% 9.19% 9.53% 8.18% 8.65% 10.05% 10.16% 9.37% 12.08% 21.35% General & Admin Exp. - 49.84 46.95 36.54 30.82 30.31 27.48 23.85 22.99 23.41 19.95 % Of Sales - 4.69% 4.69% 3.99% 3.12% 3.43% 3.57% 3.09% 3.43% 3.27% 1.79% Selling & Distn. Exp. - 78.71 79.29 73.34 62.15 63.46 51.31 44.80 33.35 35.21 174.83 % Of Sales - 7.41% 7.92% 8.02% 6.30% 7.18% 6.67% 5.80% 4.98% 4.91% 15.67% Miscellaneous Exp. - 11.55 18.97 15.30 9.97 11.82 4.92 11.06 20.79 14.63 174.83 % Of Sales - 1.09% 1.90% 1.67% 1.01% 1.34% 0.64% 1.43% 3.10% 2.04% 0.38% EBITDA 274.61 270.42 232.26 194.57 286.87 239.53 205.57 217.56 137.88 190.84 306.59 EBITDA Margin 25.22% 25.45% 23.21% 21.26% 29.07% 27.12% 26.73% 28.17% 20.58% 26.63% 27.48% Other Income 62.83 66.21 64.68 43.83 48.02 46.56 42.87 24.13 34.35 11.67 15.62 Interest 0.21 0.24 0.18 0.12 0.39 0.22 0.13 0.40 0.12 0.17 0.15 Depreciation 29.53 26.19 19.50 20.10 21.32 24.31 21.18 23.35 28.49 24.98 12.28 PBT 307.70 310.21 277.25 218.18 313.18 261.56 227.13 217.95 143.61 177.36 309.77 Tax 13.86 17.21 10.21 9.28 7.87 10.30 12.40 7.61 5.90 5.08 7.60 Tax Rate 4.50% 5.55% 3.68% 4.25% 2.51% 3.94% 5.46% 3.49% 6.99% 2.86% 2.46% PAT 293.87 293.00 267.04 208.90 305.31 251.27 214.73 210.34 78.47 172.28 301.84 PAT before Minority Interest 293.87 293.00 267.04 208.90 305.31 251.27 214.73 210.34 78.47 172.28 301.84 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 26.99% 27.58% 26.69% 22.83% 30.93% 28.45% 27.92% 27.23% 11.71% 24.04% 27.06% PAT Growth -2.76% 9.72% 27.83% -31.58% 21.51% 17.02% 2.09% 168.05% -54.45% -42.92% EPS 57.17 57.00 51.95 40.64 59.40 48.89 41.78 40.92 15.27 33.52 58.72

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,181.65 1,148.41 1,070.36 969.98 1,036.31 930.35 809.42 819.23 704.99 744.88 1,160.94 Net Sales Growth 5.03% 7.29% 10.35% -6.40% 11.39% 14.94% -1.20% 16.20% -5.36% -35.84% Cost Of Goods Sold 604.43 450.65 452.07 432.37 445.89 405.10 355.97 358.93 359.37 337.71 345.05 Gross Profit 577.22 697.76 618.28 537.61 590.41 525.25 453.45 460.31 345.61 407.18 815.89 GP Margin 48.85% 60.76% 57.76% 55.42% 56.97% 56.46% 56.02% 56.19% 49.02% 54.66% 70.28% Total Expenditure 891.56 862.59 825.95 767.45 738.29 677.14 597.89 597.86 565.44 557.36 851.25 Power & Fuel Cost - 12.47 9.45 9.39 8.05 8.16 8.62 8.24 7.76 6.21 7.90 % Of Sales - 1.09% 0.88% 0.97% 0.78% 0.88% 1.06% 1.01% 1.10% 0.83% 0.68% Employee Cost - 119.21 98.33 91.19 84.53 67.88 55.06 54.39 39.91 38.25 30.90 % Of Sales - 10.38% 9.19% 9.40% 8.16% 7.30% 6.80% 6.64% 5.66% 5.14% 2.66% Manufacturing Exp. - 116.84 103.16 94.62 85.47 80.74 82.35 83.68 67.19 90.00 241.40 % Of Sales - 10.17% 9.64% 9.75% 8.25% 8.68% 10.17% 10.21% 9.53% 12.08% 20.79% General & Admin Exp. - 53.55 49.78 40.63 36.17 36.08 32.44 28.76 27.05 27.26 22.85 % Of Sales - 4.66% 4.65% 4.19% 3.49% 3.88% 4.01% 3.51% 3.84% 3.66% 1.97% Selling & Distn. Exp. - 93.76 93.13 82.50 68.93 69.53 56.94 52.24 40.64 40.92 198.31 % Of Sales - 8.16% 8.70% 8.51% 6.65% 7.47% 7.03% 6.38% 5.76% 5.49% 17.08% Miscellaneous Exp. - 16.12 20.02 16.75 9.25 9.64 6.52 11.62 23.51 17.02 198.31 % Of Sales - 1.40% 1.87% 1.73% 0.89% 1.04% 0.81% 1.42% 3.33% 2.28% 0.42% EBITDA 290.08 285.82 244.41 202.53 298.02 253.21 211.53 221.37 139.55 187.52 309.69 EBITDA Margin 24.55% 24.89% 22.83% 20.88% 28.76% 27.22% 26.13% 27.02% 19.79% 25.17% 26.68% Other Income 60.30 63.21 62.23 41.28 45.75 45.59 43.11 24.11 34.42 13.10 15.72 Interest 0.22 0.24 0.19 0.13 0.51 0.48 0.55 0.60 0.24 0.24 0.17 Depreciation 31.84 28.01 20.55 20.93 22.25 25.66 22.95 25.08 30.24 27.44 14.91 PBT 318.34 320.77 285.89 222.75 321.01 272.65 231.14 219.81 143.49 172.94 310.33 Tax 17.39 20.89 13.25 9.96 9.81 12.75 13.73 8.40 6.96 5.47 9.22 Tax Rate 5.46% 6.51% 4.63% 4.47% 3.06% 4.68% 5.94% 3.82% 8.26% 3.16% 2.97% PAT 300.96 298.74 271.72 212.46 310.50 259.03 217.45 211.24 77.83 167.88 300.96 PAT before Minority Interest 300.35 299.88 272.64 212.80 311.21 259.90 217.40 211.41 77.29 167.47 300.78 Minority Interest -0.61 -1.14 -0.92 -0.34 -0.71 -0.87 0.05 -0.17 0.54 0.41 0.18 PAT Margin 25.47% 26.01% 25.39% 21.90% 29.96% 27.84% 26.86% 25.79% 11.04% 22.54% 25.92% PAT Growth -3.38% 9.94% 27.89% -31.57% 19.87% 19.12% 2.94% 171.41% -53.64% -44.22% EPS 58.55 58.12 52.86 41.33 60.41 50.39 42.31 41.10 15.14 32.66 58.55

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 1,232.48 1,373.44 1,294.28 1,262.07 981.85 1,012.96 1,021.23 1,024.01 936.25 759.28 Share Capital 10.29 11.18 11.66 12.07 12.07 12.63 13.22 13.81 13.81 13.78 Total Reserves 1,222.19 1,362.26 1,282.62 1,250.01 969.78 1,000.33 1,008.01 1,010.20 922.43 744.71 Non-Current Liabilities 80.76 68.68 79.60 67.72 60.09 50.90 29.32 7.01 7.60 5.68 Secured Loans 0.00 0.13 0.61 1.08 1.56 1.87 1.88 1.64 1.64 1.40 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 56.51 47.51 52.17 41.97 32.42 21.85 4.45 0.23 1.03 0.00 Current Liabilities 745.91 606.31 526.87 664.67 570.12 497.60 401.42 485.69 410.49 381.21 Trade Payables 243.59 220.54 227.17 356.61 265.41 215.92 182.87 277.16 212.06 148.17 Other Current Liabilities 383.88 294.14 268.60 260.73 240.02 253.18 182.10 189.02 192.32 187.98 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 118.43 91.63 31.10 47.34 64.69 28.49 36.45 19.51 6.11 45.05 Total Liabilities 2,059.15 2,048.43 1,900.75 1,994.46 1,612.06 1,561.46 1,451.97 1,516.71 1,354.34 1,146.17 Net Block 289.43 256.15 237.09 241.13 244.33 233.54 183.02 194.06 194.79 152.14 Gross Block 546.50 488.06 451.16 435.93 423.23 391.82 321.61 311.90 285.55 218.61 Accumulated Depreciation 257.07 231.91 214.07 194.80 178.89 158.28 138.59 117.84 90.76 66.47 Non Current Assets 613.21 548.40 464.75 422.93 391.85 390.70 285.36 261.28 240.41 238.35 Capital Work in Progress 127.91 127.83 43.23 25.59 12.98 32.92 31.60 28.67 19.51 61.66 Non Current Investment 33.88 34.77 75.64 68.14 62.54 66.59 59.78 32.18 22.72 22.23 Long Term Loans & Adv. 161.99 129.65 108.80 88.07 71.99 57.66 10.98 6.38 3.38 2.33 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,445.78 1,499.87 1,407.36 1,571.53 1,220.21 1,170.75 1,166.61 1,255.43 1,113.93 907.81 Current Investments 469.47 552.67 464.20 558.71 351.17 472.83 592.68 654.47 505.67 294.30 Inventories 729.68 705.19 749.95 714.13 632.85 551.64 434.04 439.97 497.49 486.76 Sundry Debtors 60.07 79.52 71.71 73.79 89.68 64.85 63.93 69.83 63.11 98.08 Cash & Bank 17.93 13.52 14.46 7.04 4.22 6.77 8.73 17.05 6.92 4.06 Other Current Assets 168.64 123.87 85.68 195.51 142.29 74.67 67.21 74.11 40.75 24.60 Short Term Loans & Adv. 40.51 25.10 21.36 22.35 24.84 20.48 20.55 17.72 17.77 17.96 Net Current Assets 699.87 893.56 880.50 906.86 650.09 673.16 765.19 769.74 703.44 526.61 Total Assets 2,058.99 2,048.27 1,872.11 1,994.46 1,612.06 1,561.45 1,451.97 1,516.71 1,354.34 1,146.16

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,232.70 1,365.06 1,280.76 1,244.42 958.67 1,006.87 1,012.40 1,014.34 927.19 754.77 Share Capital 10.29 11.18 11.66 12.07 12.07 12.63 13.22 13.81 13.81 13.78 Total Reserves 1,222.41 1,353.87 1,269.10 1,232.36 946.60 994.24 999.18 1,000.53 913.38 740.20 Non-Current Liabilities 84.47 73.50 84.28 72.61 68.14 59.59 33.05 12.49 9.82 7.47 Secured Loans 0.00 0.13 0.61 1.08 5.79 6.78 2.88 4.64 1.64 1.41 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 57.54 49.10 54.24 43.79 33.38 23.30 4.87 0.45 1.07 0.00 Current Liabilities 781.15 653.11 551.45 677.31 578.85 514.62 419.89 500.85 423.53 395.61 Trade Payables 246.97 231.77 229.71 358.44 266.87 218.18 186.19 281.61 216.16 154.08 Other Current Liabilities 363.57 300.38 277.95 262.74 242.28 258.10 192.10 197.40 199.54 195.07 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 170.61 120.96 43.79 56.13 69.70 38.34 41.60 21.84 7.83 46.46 Total Liabilities 2,101.67 2,093.89 1,917.79 1,995.29 1,605.90 1,580.47 1,464.77 1,526.94 1,360.34 1,158.07 Net Block 297.27 260.93 242.39 245.65 249.70 240.13 189.48 200.23 201.54 160.84 Gross Block 573.59 510.38 473.11 456.55 443.96 412.52 340.59 329.21 302.59 235.15 Accumulated Depreciation 276.32 249.45 230.72 210.91 194.26 172.39 151.11 128.97 101.05 74.31 Non Current Assets 574.63 503.74 412.36 376.13 346.13 373.67 269.13 243.27 225.67 225.14 Capital Work in Progress 133.79 133.06 43.23 30.82 18.21 38.15 37.35 33.97 19.70 61.66 Non Current Investment 4.28 5.22 46.08 38.59 32.69 36.73 29.92 2.42 0.71 0.22 Long Term Loans & Adv. 138.84 104.54 80.66 61.08 45.53 58.65 12.38 6.65 3.72 2.43 Other Non Current Assets 0.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,526.88 1,589.98 1,471.58 1,619.17 1,259.77 1,206.80 1,195.62 1,283.66 1,134.68 932.66 Current Investments 471.88 556.72 470.52 560.40 351.17 472.83 592.68 654.47 505.67 294.77 Inventories 742.57 717.87 760.62 719.51 639.05 561.23 442.82 447.82 504.45 494.35 Sundry Debtors 111.83 133.35 110.71 105.68 118.02 84.62 85.93 85.40 80.36 118.06 Cash & Bank 24.21 21.61 20.14 14.09 8.05 8.70 13.91 20.97 9.49 6.56 Other Current Assets 176.39 123.93 85.81 195.51 143.47 79.43 60.28 75.01 34.72 18.92 Short Term Loans & Adv. 48.03 36.50 23.77 23.98 26.01 25.18 13.21 18.52 11.60 12.16 Net Current Assets 745.73 936.87 920.13 941.85 680.92 692.18 775.73 782.81 711.15 537.05 Total Assets 2,101.51 2,093.72 1,883.94 1,995.30 1,605.90 1,580.47 1,464.78 1,526.93 1,360.35 1,158.07

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 387.40 290.81 105.45 242.95 152.03 127.56 151.07 154.81 246.91 162.68 PBT 310.21 277.25 218.18 313.18 261.56 227.13 217.95 84.37 177.36 309.44 Adjustment -34.66 -30.13 -14.16 -19.69 -15.19 -20.09 0.41 -5.31 13.99 -2.41 Changes in Working Capital 122.76 68.62 -91.98 -43.17 -83.50 -69.75 -60.36 81.65 60.65 -136.68 Cash after chg. in Working capital 398.31 315.74 112.04 250.33 162.87 137.29 158.00 160.71 251.99 170.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.91 -24.93 -6.59 -7.38 -10.85 -9.73 -6.92 -5.90 -5.08 -7.67 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 44.55 -115.09 72.26 -215.08 112.55 89.66 64.62 -144.54 -202.71 -102.39 Net Fixed Assets -58.52 -121.50 -32.87 -25.31 -11.47 -71.53 -12.64 -35.51 -24.79 -78.75 Net Investments 84.09 -47.60 87.01 -213.14 125.71 113.04 34.19 -158.26 -211.86 -38.20 Others 18.98 54.01 18.12 23.37 -1.69 48.15 43.07 49.23 33.94 14.56 Cash from Financing Activity -427.55 -176.66 -170.28 -25.06 -263.71 -222.60 -224.02 -0.12 -41.49 -61.17 Net Cash Inflow / Outflow 4.40 -0.94 7.43 2.81 0.87 -5.37 -8.33 10.14 2.72 -0.88 Opening Cash & Equivalents 13.40 14.33 6.90 4.09 3.22 8.60 16.92 6.78 4.06 4.94 Closing Cash & Equivalent 17.80 13.40 14.33 6.90 4.09 3.22 8.60 16.92 6.78 4.06

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 389.42 296.55 110.23 251.86 191.73 127.94 148.32 158.99 246.32 144.91 PBT 320.77 285.89 222.75 321.01 272.65 231.14 219.81 84.25 172.94 310.00 Adjustment -26.18 -26.53 -10.69 -17.93 -15.81 -17.89 2.26 -3.66 16.52 0.00 Changes in Working Capital 110.24 64.49 -93.12 -40.60 -52.20 -74.25 -65.58 85.36 62.33 -155.80 Cash after chg. in Working capital 404.84 323.86 118.94 262.47 204.64 138.99 156.49 165.95 251.79 154.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.41 -27.31 -8.71 -10.61 -12.91 -11.05 -8.17 -6.96 -5.47 -9.30 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 37.79 -118.85 66.10 -217.34 112.48 82.40 70.84 -150.25 -201.96 -83.73 Net Fixed Assets -58.52 -121.50 -32.87 -25.31 -11.47 -71.53 -12.64 -35.51 -24.79 -78.75 Net Investments 84.09 -47.60 87.01 -213.14 125.71 113.04 34.19 -158.26 -211.86 -38.20 Others 12.22 50.25 11.96 21.11 -1.76 40.89 49.29 43.52 34.69 33.22 Cash from Financing Activity -424.62 -176.23 -169.77 -29.06 -301.43 -219.11 -226.23 2.76 -41.57 -61.28 Net Cash Inflow / Outflow 2.60 1.47 6.57 5.47 2.78 -8.77 -7.07 11.49 2.79 -0.10 Opening Cash & Equivalents 21.29 19.82 13.25 7.79 5.01 13.77 20.84 9.35 6.56 6.66 Closing Cash & Equivalent 23.89 21.29 19.82 13.25 7.79 5.01 13.77 20.84 9.35 6.56

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.) 239.60 245.60 221.92 209.20 162.75 160.46 154.52 148.29 135.58 110.09 ROA 14.27% 13.52% 10.73% 16.93% 15.84% 14.25% 14.17% 5.47% 13.78% 27.85% ROE 22.49% 20.02% 16.34% 27.21% 25.19% 21.11% 20.57% 8.01% 20.33% 47.29% ROCE 23.82% 20.79% 17.06% 27.90% 26.19% 22.30% 21.32% 8.61% 20.90% 48.35% Fixed Asset Turnover 2.05 2.13 2.06 2.30 2.17 2.16 2.44 2.24 2.84 5.46 Receivable days 23.98 27.58 29.02 30.23 31.93 30.56 31.60 36.22 41.05 26.34 Inventory Days 246.48 265.41 292.02 249.07 244.74 233.93 206.51 255.40 250.69 160.95 Payable days 193.89 185.06 252.00 259.40 119.80 113.13 168.90 175.38 124.24 84.74 Cash Conversion Cycle 76.56 107.94 69.04 19.89 156.87 151.36 69.21 116.23 167.51 102.55 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 1316.55 1524.38 1804.14 814.04 1200.28 1815.14 546.42 688.64 1050.45 2007.20

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 239.64 244.10 219.60 206.27 158.91 159.49 153.18 146.89 134.27 109.40 ROA 14.30% 13.59% 10.88% 17.28% 16.31% 14.28% 14.13% 5.35% 13.30% 27.52% ROE 23.09% 20.61% 16.85% 28.25% 26.45% 21.53% 20.86% 7.96% 19.93% 47.43% ROCE 24.71% 21.61% 17.63% 29.08% 27.60% 22.83% 21.67% 8.68% 20.56% 48.76% Fixed Asset Turnover 2.12 2.18 2.09 2.30 2.17 2.15 2.45 2.24 2.77 5.30 Receivable days 38.96 41.61 40.71 39.39 39.75 38.45 38.16 42.83 48.58 28.82 Inventory Days 232.09 252.09 278.48 239.25 235.45 226.38 198.37 246.03 244.57 155.82 Payable days 193.88 186.30 248.25 255.93 115.97 109.61 159.33 168.67 121.51 81.81 Cash Conversion Cycle 77.17 107.40 70.94 22.71 159.23 155.22 77.20 120.19 171.64 102.84 Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 Interest Cover 1316.18 1518.49 1749.45 636.67 570.81 423.63 364.86 350.02 724.90 1817.86

Top Investors:

massachusetts institute of technology

life insurance corporation of india

long term equity fund

238 plan associates llc

government pension fund global

investor education and protection fund (iepf)

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