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

Pidilite Industries Ltd.

Adhesives

Rating :
N/A

BSE: 500331 | NSE: PIDILITIND

NSE BSE
3099.75
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3097.40
  •  3111.40
  •  3080.00
  •  3097.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  198671
  •  6152.99
  •  3415.00
  •  2481.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,50,478.39
  • 78.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,50,229.06
  • 0.54%
  • 17.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.60%
  • 0.41%
  • 8.16%
  • FII
  • DII
  • Others
  • 11.96%
  • 8.60%
  • 1.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 11.16
  • 7.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 11.43
  • 7.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 9.21
  • 12.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 84.78
  • 91.39
  • 93.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 18.20
  • 18.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.70
  • 56.67
  • 59.31

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
3,234.91
3,076.04
5.16%
3,395.35
3,275.11
3.67%
2,901.85
2,689.25
7.91%
3,129.99
2,997.59
4.42%
Expenses
2,466.10
2,396.33
2.91%
2,582.61
2,568.16
0.56%
2,324.92
2,230.09
4.25%
2,387.54
2,501.73
-4.56%
EBITDA
768.81
679.71
13.11%
812.74
706.95
14.96%
576.93
459.16
25.65%
742.45
495.86
49.73%
EBIDTM
23.77%
22.10%
23.94%
21.59%
19.88%
17.07%
23.72%
16.54%
Other Income
57.12
31.59
80.82%
53.94
23.43
130.22%
48.88
22.82
114.20%
36.98
5.13
620.86%
Interest
11.73
13.13
-10.66%
11.82
11.88
-0.51%
13.42
11.84
13.34%
12.76
15.09
-15.44%
Depreciation
87.88
75.21
16.85%
84.42
73.43
14.97%
112.53
76.16
47.75%
79.49
68.62
15.84%
PBT
726.32
622.96
16.59%
770.44
645.07
19.44%
428.19
393.98
8.68%
687.18
417.28
64.68%
Tax
184.80
163.08
13.32%
198.36
170.43
16.39%
121.92
106.66
14.31%
176.50
111.14
58.81%
PAT
541.52
459.88
17.75%
572.08
474.64
20.53%
306.27
287.32
6.60%
510.68
306.14
66.81%
PATM
16.74%
14.95%
16.85%
14.49%
10.55%
10.68%
16.32%
10.21%
EPS
10.51
8.85
18.76%
11.15
9.21
21.06%
5.91
5.57
6.10%
10.04
5.98
67.89%

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
12,662.10
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
Net Sales Growth
5.18%
4.95%
18.93%
36.04%
-0.02%
3.06%
16.44%
8.22%
4.77%
10.67%
 
Cost Of Goods Sold
5,871.71
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
Gross Profit
6,790.39
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
GP Margin
53.63%
51.59%
42.71%
45.12%
53.70%
53.36%
49.33%
52.49%
53.01%
51.79%
44.91%
Total Expenditure
9,761.17
9,675.72
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
Power & Fuel Cost
-
106.92
97.04
87.89
68.66
67.19
66.43
59.16
53.21
48.97
54.38
% Of Sales
-
0.86%
0.82%
0.89%
0.94%
0.92%
0.94%
0.97%
0.95%
0.91%
1.12%
Employee Cost
-
1,465.07
1,245.63
1,112.36
980.86
927.22
836.66
712.40
645.27
572.15
497.25
% Of Sales
-
11.83%
10.56%
11.21%
13.45%
12.71%
11.82%
11.72%
11.49%
10.67%
10.27%
Manufacturing Exp.
-
928.22
814.97
744.37
606.12
527.52
480.09
425.26
367.46
345.80
322.80
% Of Sales
-
7.50%
6.91%
7.50%
8.31%
7.23%
6.78%
7.00%
6.54%
6.45%
6.66%
General & Admin Exp.
-
470.81
364.26
258.12
218.64
236.35
248.08
223.54
213.09
213.73
182.40
% Of Sales
-
3.80%
3.09%
2.60%
3.00%
3.24%
3.50%
3.68%
3.79%
3.99%
3.77%
Selling & Distn. Exp.
-
475.12
293.52
206.27
172.75
294.98
241.17
227.39
213.03
208.39
207.20
% Of Sales
-
3.84%
2.49%
2.08%
2.37%
4.04%
3.41%
3.74%
3.79%
3.89%
4.28%
Miscellaneous Exp.
-
235.56
239.91
220.48
188.39
262.69
250.74
201.79
225.38
213.97
207.20
% Of Sales
-
1.90%
2.03%
2.22%
2.58%
3.60%
3.54%
3.32%
4.01%
3.99%
2.91%
EBITDA
2,900.93
2,707.27
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
EBITDA Margin
22.91%
21.86%
16.82%
18.62%
23.05%
21.61%
19.33%
22.07%
22.43%
21.89%
15.91%
Other Income
196.92
139.65
49.61
36.30
79.40
149.43
146.64
148.41
112.25
77.83
45.49
Interest
49.73
51.19
47.64
42.08
37.23
33.60
26.07
15.54
13.93
13.27
15.64
Depreciation
364.32
340.66
269.74
239.61
200.66
169.92
132.74
119.88
115.14
100.47
117.76
PBT
2,612.13
2,455.07
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
Tax
681.58
631.93
434.37
407.02
396.36
347.72
413.23
392.71
385.05
333.54
169.41
Tax Rate
26.09%
26.51%
25.30%
25.41%
26.10%
23.71%
30.88%
29.00%
30.98%
29.32%
24.99%
PAT
1,930.55
1,729.38
1,273.25
1,207.56
1,127.23
1,113.39
921.31
957.76
854.69
799.63
507.54
PAT before Minority Interest
1,916.33
1,747.42
1,288.87
1,206.76
1,122.15
1,119.02
924.79
961.50
857.92
804.03
508.52
Minority Interest
-14.22
-18.04
-15.62
0.80
5.08
-5.63
-3.48
-3.74
-3.23
-4.40
-0.98
PAT Margin
15.25%
13.97%
10.79%
12.17%
15.46%
15.26%
13.02%
15.76%
15.22%
14.92%
10.48%
PAT Growth
26.35%
35.82%
5.44%
7.13%
1.24%
20.85%
-3.81%
12.06%
6.89%
57.55%
 
EPS
37.96
34.00
25.03
23.74
22.16
21.89
18.11
18.83
16.80
15.72
9.98

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
8,407.16
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
Share Capital
50.86
50.83
50.83
50.82
50.81
50.80
50.78
51.27
51.27
51.27
Total Reserves
8,346.45
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
Non-Current Liabilities
661.02
648.33
566.70
546.12
236.71
247.84
241.32
149.79
117.48
80.10
Secured Loans
0.00
0.00
0.00
7.85
18.60
0.00
0.00
0.00
1.70
0.00
Unsecured Loans
0.00
0.00
1.72
4.54
6.53
8.51
7.11
4.85
3.83
0.50
Long Term Provisions
98.73
80.25
71.83
57.98
51.95
43.93
38.17
32.78
29.27
22.97
Current Liabilities
2,797.58
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
Trade Payables
1,147.60
1,063.59
1,049.29
1,006.74
621.01
580.64
543.81
390.32
373.99
331.90
Other Current Liabilities
1,294.40
1,104.97
934.94
1,176.48
819.47
586.77
522.21
508.33
440.92
361.35
Short Term Borrowings
131.15
163.26
284.37
201.51
143.99
102.54
115.44
92.66
74.49
57.92
Short Term Provisions
224.43
78.80
56.43
49.98
30.26
30.76
26.77
31.10
25.63
207.82
Total Liabilities
12,075.61
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
Net Block
5,450.63
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
Gross Block
7,427.22
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
Accumulated Depreciation
1,976.59
1,824.33
1,597.41
1,415.65
1,250.07
1,089.17
997.62
891.47
790.11
829.80
Non Current Assets
6,239.20
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
Capital Work in Progress
148.09
405.94
225.42
293.87
259.33
242.13
227.73
148.00
158.07
461.82
Non Current Investment
364.88
349.65
285.09
339.51
466.46
396.30
131.02
53.29
136.66
90.73
Long Term Loans & Adv.
269.75
266.91
251.69
237.45
225.64
169.22
120.92
96.47
98.89
105.93
Other Non Current Assets
5.85
6.77
13.27
9.71
3.61
66.53
67.96
63.72
31.68
7.10
Current Assets
5,833.00
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
Current Investments
1,870.16
531.20
173.52
176.46
719.73
1,151.40
1,114.92
1,389.81
568.88
279.17
Inventories
1,414.90
1,817.08
1,695.09
1,234.15
929.47
934.45
804.33
720.86
627.43
641.03
Sundry Debtors
1,674.69
1,535.27
1,430.54
1,321.02
1,088.50
1,056.01
938.13
768.54
701.59
586.11
Cash & Bank
533.29
326.65
355.17
451.46
703.25
190.43
163.58
99.94
131.76
76.00
Other Current Assets
339.96
84.93
94.27
82.88
320.00
249.71
287.82
154.84
121.46
88.37
Short Term Loans & Adv.
247.57
266.39
267.02
249.40
217.44
161.56
195.57
79.39
77.17
73.03
Net Current Assets
3,035.42
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
Total Assets
12,072.20
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

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
2,724.03
1,557.57
955.37
1,392.13
1,279.55
844.78
796.43
793.75
907.47
552.00
PBT
2,379.35
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
Adjustment
418.50
324.51
313.96
213.80
146.31
91.53
47.19
63.96
81.89
108.26
Changes in Working Capital
574.26
-78.55
-510.37
26.75
56.54
-179.10
-177.37
-139.86
-1.21
-59.33
Cash after chg. in Working capital
3,372.11
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-648.08
-411.63
-462.00
-370.91
-393.07
-409.27
-427.60
-373.32
-313.98
-174.86
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
-1,769.29
-898.95
-558.14
-1,687.89
102.94
-513.14
39.26
-878.97
-491.14
-435.90
Net Fixed Assets
-439.04
-527.07
-2,900.17
-324.20
-428.43
-134.92
-118.98
-80.77
229.12
-367.69
Net Investments
-1,366.62
-361.85
2,396.84
-1,658.09
366.36
-404.19
7.72
-690.65
-402.27
-126.70
Others
36.37
-10.03
-54.81
294.40
165.01
25.97
150.52
-107.55
-317.99
58.49
Cash from Financing Activity
-742.45
-656.43
-467.96
-76.24
-849.21
-360.56
-789.75
40.66
-371.06
-165.13
Net Cash Inflow / Outflow
212.29
2.19
-70.73
-372.00
533.28
-28.92
45.94
-44.56
45.27
-49.02
Opening Cash & Equivalents
258.11
256.47
0.00
606.37
72.94
102.14
55.37
99.76
56.40
118.21
Closing Cash & Equivalent
458.89
258.11
256.47
327.20
606.37
72.94
102.19
56.25
100.81
69.19

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.)
165.11
141.03
125.33
109.55
87.48
81.47
70.20
67.48
51.38
44.28
ROA
15.48%
12.89%
13.18%
14.63%
18.01%
16.66%
19.29%
20.22%
22.88%
16.29%
ROE
22.45%
19.04%
20.22%
22.42%
26.07%
24.01%
27.37%
28.15%
32.79%
24.09%
ROCE
30.55%
25.18%
26.48%
29.78%
33.74%
34.28%
37.70%
39.99%
45.60%
32.05%
Fixed Asset Turnover
1.75
1.81
1.64
1.64
2.61
2.90
2.76
2.96
3.05
3.16
Receivable days
47.31
45.87
50.62
60.30
53.65
51.42
50.09
44.26
41.22
39.48
Inventory Days
47.63
54.32
53.88
54.14
46.63
44.83
44.76
40.59
40.60
44.11
Payable days
67.32
57.05
68.92
87.98
40.73
37.95
38.53
34.27
33.55
31.86
Cash Conversion Cycle
27.62
43.15
35.58
26.47
59.56
58.30
56.31
50.58
48.27
51.74
Total Debt/Equity
0.02
0.02
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
Interest Cover
47.48
37.17
39.35
41.79
44.65
52.32
88.14
90.23
86.72
44.34

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Pidilite Industries’ Q2 consolidated net profit rises 18% to Rs 540.30 crore
    24th Oct 2024, 12:15 PM

    Consolidated total income of the company increased by 5.93% at Rs 3,292.03 crore for Q2FY25

    Read More
  • Pidilite Inds. - Quarterly Results
    23rd Oct 2024, 18:57 PM

    Read More
  • Pidilite Industries inks distribution agreement with CollTech Group
    6th Sep 2024, 11:00 AM

    Under this partnership, Pidilite will serve as the exclusive distributor of CollTech’s extensive range of products in India

    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.