Nifty
:
24123.85
Sensex
:
79441.45
-18.10 (-0.08%)
-34.74 (-0.04%)
Nifty
Sensex
:
:
24123.85
79441.45
-18.10 (-0.08%)
-34.74 (-0.04%)

Pidilite Industries Ltd.

Adhesives

Rating :
55/99

BSE: 500331 | NSE: PIDILITIND

NSE BSE
3085.15
02-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3110.00
  •  3131.95
  •  3068.35
  •  3121.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  619224
  •  19134.43
  •  3231.00
  •  2292.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 156,921.24
  • 90.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 156,519.10
  • 0.52%
  • 18.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.77%
  • 0.45%
  • 8.54%
  • FII
  • DII
  • Others
  • 11.31%
  • 8.67%
  • 1.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.66
  • 10.76
  • 17.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • 7.72
  • 3.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.04
  • 6.68
  • 4.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.88
  • 91.15
  • 94.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.16
  • 18.00
  • 18.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.45
  • 55.91
  • 60.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
2,901.85
2,689.25
7.91%
3,129.99
2,997.59
4.42%
3,076.04
3,011.15
2.15%
3,275.11
3,101.11
5.61%
Expenses
2,324.92
2,230.09
4.25%
2,387.54
2,501.73
-4.56%
2,396.33
2,511.28
-4.58%
2,568.16
2,571.63
-0.13%
EBITDA
576.93
459.16
25.65%
742.45
495.86
49.73%
679.71
499.87
35.98%
706.95
529.48
33.52%
EBIDTM
19.88%
17.07%
23.72%
16.54%
22.10%
16.60%
21.59%
17.07%
Other Income
48.88
22.82
114.20%
36.98
5.13
620.86%
31.59
10.98
187.70%
23.43
10.68
119.38%
Interest
13.42
11.84
13.34%
12.76
15.09
-15.44%
13.13
11.68
12.41%
11.88
9.03
31.56%
Depreciation
112.53
76.16
47.75%
79.49
68.62
15.84%
75.21
63.64
18.18%
73.43
61.32
19.75%
PBT
428.19
393.98
8.68%
687.18
417.28
64.68%
622.96
435.53
43.03%
645.07
469.81
37.30%
Tax
121.92
106.66
14.31%
176.50
111.14
58.81%
163.08
100.86
61.69%
170.43
115.71
47.29%
PAT
306.27
287.32
6.60%
510.68
306.14
66.81%
459.88
334.67
37.41%
474.64
354.10
34.04%
PATM
10.55%
10.68%
16.32%
10.21%
14.95%
11.11%
14.49%
11.42%
EPS
5.91
5.57
6.10%
10.04
5.98
67.89%
8.85
6.54
35.32%
9.21
6.96
32.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
12,382.99
11,799.10
9,920.96
7,292.71
7,294.47
7,077.96
6,078.41
5,616.79
5,361.17
4,844.10
4,283.20
Net Sales Growth
4.95%
18.93%
36.04%
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
13.10%
 
Cost Of Goods Sold
5,994.02
6,759.40
5,444.18
3,376.67
3,402.50
3,586.58
2,887.65
2,639.56
2,584.68
2,668.56
2,361.31
Gross Profit
6,388.97
5,039.70
4,476.78
3,916.04
3,891.97
3,491.38
3,190.76
2,977.23
2,776.49
2,175.54
1,921.90
GP Margin
51.59%
42.71%
45.12%
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
44.87%
Total Expenditure
9,676.95
9,814.73
8,073.67
5,612.09
5,718.45
5,709.75
4,737.19
4,357.00
4,187.69
4,073.35
3,611.74
Power & Fuel Cost
-
97.04
87.89
68.66
67.19
66.43
59.16
53.21
48.97
54.38
46.42
% Of Sales
-
0.82%
0.89%
0.94%
0.92%
0.94%
0.97%
0.95%
0.91%
1.12%
1.08%
Employee Cost
-
1,245.63
1,112.36
980.86
927.22
836.66
712.40
645.27
572.15
497.25
442.00
% Of Sales
-
10.56%
11.21%
13.45%
12.71%
11.82%
11.72%
11.49%
10.67%
10.27%
10.32%
Manufacturing Exp.
-
814.97
744.37
606.12
527.52
480.09
425.26
367.46
345.80
322.80
271.85
% Of Sales
-
6.91%
7.50%
8.31%
7.23%
6.78%
7.00%
6.54%
6.45%
6.66%
6.35%
General & Admin Exp.
-
364.26
258.12
218.64
236.35
248.08
223.54
213.09
213.73
182.40
159.05
% Of Sales
-
3.09%
2.60%
3.00%
3.24%
3.50%
3.68%
3.79%
3.99%
3.77%
3.71%
Selling & Distn. Exp.
-
293.52
206.27
172.75
294.98
241.17
227.39
213.03
208.39
207.20
201.79
% Of Sales
-
2.49%
2.08%
2.37%
4.04%
3.41%
3.74%
3.79%
3.89%
4.28%
4.71%
Miscellaneous Exp.
-
239.91
220.48
188.39
262.69
250.74
201.79
225.38
213.97
140.76
201.79
% Of Sales
-
2.03%
2.22%
2.58%
3.60%
3.54%
3.32%
4.01%
3.99%
2.91%
3.02%
EBITDA
2,706.04
1,984.37
1,847.29
1,680.62
1,576.02
1,368.21
1,341.22
1,259.79
1,173.48
770.75
671.46
EBITDA Margin
21.85%
16.82%
18.62%
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
15.68%
Other Income
140.88
49.61
36.30
79.40
149.43
146.64
148.41
112.25
77.83
45.49
44.86
Interest
51.19
47.64
42.08
37.23
33.60
26.07
15.54
13.93
13.27
15.64
16.33
Depreciation
340.66
269.74
239.61
200.66
169.92
132.74
119.88
115.14
100.47
117.76
81.16
PBT
2,383.40
1,716.60
1,601.90
1,522.13
1,521.93
1,356.04
1,354.21
1,242.97
1,137.57
682.84
618.83
Tax
631.93
434.37
407.02
396.36
347.72
413.23
392.71
385.05
333.54
169.41
165.27
Tax Rate
26.51%
25.30%
25.41%
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
26.99%
PAT
1,751.47
1,273.25
1,207.56
1,127.23
1,113.39
921.31
957.76
854.69
799.63
507.54
446.77
PAT before Minority Interest
1,733.43
1,288.87
1,206.76
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
447.06
Minority Interest
-18.04
-15.62
0.80
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
-0.29
PAT Margin
14.14%
10.79%
12.17%
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
10.43%
PAT Growth
36.60%
5.44%
7.13%
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
13.60%
 
EPS
34.44
25.03
23.74
22.16
21.89
18.11
18.83
16.80
15.72
9.98
8.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
7,212.28
6,403.71
5,592.96
4,455.61
4,148.09
3,574.04
3,470.91
2,637.99
2,270.58
1,952.62
Share Capital
50.83
50.83
50.82
50.81
50.80
50.78
51.27
51.27
51.27
51.26
Total Reserves
7,117.81
6,319.83
5,516.72
4,393.91
4,087.64
3,514.23
3,408.63
2,583.11
2,219.04
1,900.95
Non-Current Liabilities
648.33
566.70
546.12
236.71
247.84
241.32
149.79
117.48
80.10
85.66
Secured Loans
0.00
0.00
7.85
18.60
0.00
0.00
0.00
1.70
0.00
0.00
Unsecured Loans
0.00
1.72
4.54
6.53
8.51
7.11
4.85
3.83
0.50
0.00
Long Term Provisions
80.25
71.83
57.98
51.95
43.93
38.17
32.78
29.27
22.97
31.92
Current Liabilities
2,410.62
2,325.03
2,434.71
1,614.73
1,300.71
1,208.23
1,022.41
915.03
958.99
885.91
Trade Payables
1,063.59
1,049.29
1,006.74
621.01
580.64
543.81
390.32
373.99
331.90
347.41
Other Current Liabilities
1,104.97
934.94
1,176.48
819.47
586.77
522.21
508.33
440.92
361.35
303.58
Short Term Borrowings
163.26
284.37
201.51
143.99
102.54
115.44
92.66
74.49
57.92
45.93
Short Term Provisions
78.80
56.43
49.98
30.26
30.76
26.77
31.10
25.63
207.82
188.99
Total Liabilities
10,504.87
9,494.34
8,813.83
6,522.70
5,903.79
5,198.60
4,770.43
3,713.88
3,314.77
2,928.35
Net Block
4,914.08
4,703.26
4,417.92
1,806.71
1,447.61
1,342.19
1,274.96
1,137.46
978.49
729.13
Gross Block
6,738.41
6,300.67
5,833.57
3,056.78
2,536.78
2,339.81
2,166.43
1,927.57
1,808.29
1,444.17
Accumulated Depreciation
1,824.33
1,597.41
1,415.65
1,250.07
1,089.17
997.62
891.47
790.11
829.80
715.04
Non Current Assets
5,943.35
5,478.73
5,298.46
2,761.75
2,321.79
1,889.82
1,636.44
1,562.76
1,644.08
1,286.75
Capital Work in Progress
405.94
225.42
293.87
259.33
242.13
227.73
148.00
158.07
461.82
458.05
Non Current Investment
349.65
285.09
339.51
466.46
396.30
131.02
53.29
136.66
90.73
26.16
Long Term Loans & Adv.
266.91
251.69
237.45
225.64
169.22
120.92
96.47
98.89
105.93
67.24
Other Non Current Assets
6.77
13.27
9.71
3.61
66.53
67.96
63.72
31.68
7.10
6.18
Current Assets
4,561.52
4,015.61
3,515.37
3,760.95
3,582.00
3,308.78
3,133.99
2,151.12
1,670.68
1,641.60
Current Investments
531.20
173.52
176.46
719.73
1,151.40
1,114.92
1,389.81
568.88
279.17
234.13
Inventories
1,817.08
1,695.09
1,234.15
929.47
934.45
804.33
720.86
627.43
641.03
599.68
Sundry Debtors
1,535.27
1,430.54
1,321.02
1,088.50
1,056.01
938.13
768.54
701.59
586.11
524.40
Cash & Bank
326.65
355.17
451.46
703.25
190.43
163.58
99.94
131.76
76.00
177.17
Other Current Assets
351.32
94.27
82.88
102.56
249.71
287.82
154.84
121.46
88.37
106.21
Short Term Loans & Adv.
266.39
267.02
249.40
217.44
161.56
195.57
79.39
77.17
73.03
87.55
Net Current Assets
2,150.90
1,690.58
1,080.66
2,146.22
2,281.29
2,100.55
2,111.58
1,236.09
711.70
755.69
Total Assets
10,504.87
9,494.34
8,813.83
6,522.70
5,903.79
5,198.60
4,770.43
3,713.88
3,314.76
2,928.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,557.57
955.37
1,392.13
1,279.55
844.78
796.43
793.75
907.47
552.00
393.84
PBT
1,723.24
1,613.78
1,522.49
1,469.77
1,341.62
1,354.21
1,242.97
1,140.77
677.93
612.33
Adjustment
324.51
313.96
213.80
146.31
91.53
47.19
63.96
81.89
108.26
99.81
Changes in Working Capital
-78.55
-510.37
26.75
56.54
-179.10
-177.37
-139.86
-1.21
-59.33
-151.36
Cash after chg. in Working capital
1,969.20
1,417.37
1,763.04
1,672.62
1,254.05
1,224.03
1,167.07
1,221.45
726.87
560.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-411.63
-462.00
-370.91
-393.07
-409.27
-427.60
-373.32
-313.98
-174.86
-166.94
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
-898.95
-558.14
-1,687.89
102.94
-513.14
39.26
-878.97
-491.14
-435.90
-98.66
Net Fixed Assets
-527.07
-2,900.17
-324.20
-428.43
-134.92
-118.98
-80.77
229.12
-367.69
-167.20
Net Investments
-361.85
2,396.84
-1,658.09
366.36
-404.19
7.72
-690.65
-402.27
-126.70
-26.85
Others
-10.03
-54.81
294.40
165.01
25.97
150.52
-107.55
-317.99
58.49
95.39
Cash from Financing Activity
-656.43
-467.96
-76.24
-849.21
-360.56
-789.75
40.66
-371.06
-165.13
-241.51
Net Cash Inflow / Outflow
2.19
-70.73
-372.00
533.28
-28.92
45.94
-44.56
45.27
-49.02
53.67
Opening Cash & Equivalents
0.00
0.00
606.37
72.94
102.14
55.37
99.76
56.40
118.21
64.53
Closing Cash & Equivalent
258.11
256.47
327.20
606.37
72.94
102.19
56.25
100.81
69.19
118.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
141.03
125.33
109.55
87.48
81.47
70.20
67.48
51.38
44.28
38.08
ROA
12.89%
13.18%
14.63%
18.01%
16.66%
19.29%
20.22%
22.88%
16.29%
16.13%
ROE
19.04%
20.22%
22.42%
26.07%
24.01%
27.37%
28.15%
32.79%
24.09%
24.81%
ROCE
25.18%
26.48%
29.78%
33.74%
34.28%
37.70%
39.99%
45.60%
32.05%
33.43%
Fixed Asset Turnover
1.81
1.64
1.64
2.61
2.90
2.76
2.96
3.05
3.16
3.33
Receivable days
45.87
50.62
60.30
53.65
51.42
50.09
44.26
41.22
39.48
38.43
Inventory Days
54.32
53.88
54.14
46.63
44.83
44.76
40.59
40.60
44.11
45.21
Payable days
57.05
68.92
87.98
40.73
37.95
38.53
34.27
33.55
31.86
31.62
Cash Conversion Cycle
43.15
35.58
26.47
59.56
58.30
56.31
50.58
48.27
51.74
52.02
Total Debt/Equity
0.02
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
Interest Cover
37.17
39.35
41.79
44.65
52.32
88.14
90.23
86.72
44.34
38.49

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Pidilite Industries’ JV enters into agreement for licensing of certain UV technology
    15th Jun 2024, 14:59 PM

    ICA Pidilite shall pay an agreed consideration to ICA, which is not being disclosed here for confidentiality reasons

    Read More
  • Pidilite Industries’ arm divests entire shareholding in Climacrew
    6th Jun 2024, 16:41 PM

    The Consideration received from such sale/disposal is approximately Rs 1.06 crore

    Read More
  • Pidilite Inds. - Quarterly Results
    7th May 2024, 19:36 PM

    Read More
  • Pidilite Industries’ Fevikwik brand launches innovative new products
    2nd Apr 2024, 15:08 PM

    The launch of new products aims to revolutionise the repair experience for consumers across diverse use cases

    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.