Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Explosives

Rating :
N/A

BSE: 532725 | NSE: SOLARINDS

9115.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  9800.00
  •  9896.00
  •  9025.00
  •  9653.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  497276
  •  46463.81
  •  13298.00
  •  7888.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,02,200.37
  • 90.30
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,03,068.65
  • 0.08%
  • 24.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.15%
  • 1.15%
  • 5.20%
  • FII
  • DII
  • Others
  • 7.23%
  • 12.47%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.20
  • 22.09
  • 15.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.35
  • 25.81
  • 13.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.95
  • 25.60
  • 23.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.80
  • 57.48
  • 68.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 15.10
  • 19.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.53
  • 36.52
  • 43.22

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
92.38
142.94
185.88
225.71
P/E Ratio
111.41
72
55.37
45.6
Revenue
6070
8114
9972
11744
EBITDA
1537
2028
2610
3117
Net Income
836
1293
1682
2043
ROA
15.5
23.9
25.2
P/B Ratio
28.17
21.2
15.74
12.03
ROE
28.26
32.27
31.08
28.67
FCFF
854.96
-8.1
FCFF Yield
0.92
-0.01

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
1,973.08
1,429.14
38.06%
1,715.83
1,347.46
27.34%
1,694.78
1,682.21
0.75%
1,610.71
1,928.54
-16.48%
Expenses
1,446.54
1,072.90
34.83%
1,271.06
1,011.31
25.68%
1,245.40
1,359.09
-8.37%
1,257.01
1,571.08
-19.99%
EBITDA
526.54
356.24
47.80%
444.77
336.15
32.31%
449.38
323.12
39.08%
353.70
357.46
-1.05%
EBIDTM
26.69%
24.93%
25.92%
24.95%
26.52%
19.21%
21.96%
18.54%
Other Income
9.54
10.91
-12.56%
30.45
7.72
294.43%
24.29
8.19
196.58%
17.65
11.34
55.64%
Interest
30.51
28.29
7.85%
29.74
24.89
19.49%
27.47
24.67
11.35%
31.52
31.24
0.90%
Depreciation
47.42
38.60
22.85%
43.61
33.67
29.52%
39.98
34.10
17.24%
37.01
35.31
4.81%
PBT
458.15
300.26
52.58%
401.87
285.31
40.85%
406.22
272.54
49.05%
302.82
302.25
0.19%
Tax
121.61
76.99
57.96%
103.19
75.54
36.60%
107.75
70.85
52.08%
62.67
81.44
-23.05%
PAT
336.54
223.27
50.73%
298.68
209.77
42.38%
298.47
201.69
47.98%
240.15
220.81
8.76%
PATM
17.06%
15.62%
17.41%
15.57%
17.61%
11.99%
14.91%
11.45%
EPS
34.79
22.47
54.83%
31.59
22.11
42.88%
31.65
21.81
45.12%
25.97
22.77
14.05%

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
6,994.40
6,069.52
6,922.53
3,947.61
2,515.63
2,237.30
2,461.57
1,916.12
1,579.99
1,448.62
1,351.90
Net Sales Growth
9.50%
-12.32%
75.36%
56.92%
12.44%
-9.11%
28.47%
21.27%
9.07%
7.15%
 
Cost Of Goods Sold
3,571.27
3,196.17
4,342.37
2,327.33
1,346.77
1,215.00
1,400.94
1,063.58
907.22
876.97
726.63
Gross Profit
3,423.13
2,873.35
2,580.16
1,620.28
1,168.86
1,022.30
1,060.63
852.54
672.77
571.65
625.27
GP Margin
48.94%
47.34%
37.27%
41.04%
46.46%
45.69%
43.09%
44.49%
42.58%
39.46%
46.25%
Total Expenditure
5,220.01
4,700.31
5,633.61
3,213.05
2,001.03
1,802.98
1,959.63
1,515.30
1,256.10
1,145.99
1,097.88
Power & Fuel Cost
-
60.09
61.64
42.59
32.12
30.64
28.90
20.76
18.59
17.66
16.81
% Of Sales
-
0.99%
0.89%
1.08%
1.28%
1.37%
1.17%
1.08%
1.18%
1.22%
1.24%
Employee Cost
-
400.45
330.60
267.47
221.97
195.95
174.06
133.48
104.31
87.63
79.80
% Of Sales
-
6.60%
4.78%
6.78%
8.82%
8.76%
7.07%
6.97%
6.60%
6.05%
5.90%
Manufacturing Exp.
-
151.68
133.00
106.71
67.44
71.81
65.01
90.52
57.63
47.66
95.16
% Of Sales
-
2.50%
1.92%
2.70%
2.68%
3.21%
2.64%
4.72%
3.65%
3.29%
7.04%
General & Admin Exp.
-
135.28
109.39
105.77
70.62
65.55
59.96
60.89
45.83
40.50
73.40
% Of Sales
-
2.23%
1.58%
2.68%
2.81%
2.93%
2.44%
3.18%
2.90%
2.80%
5.43%
Selling & Distn. Exp.
-
363.97
367.51
225.22
164.90
148.98
147.95
79.07
51.87
39.67
104.85
% Of Sales
-
6.00%
5.31%
5.71%
6.56%
6.66%
6.01%
4.13%
3.28%
2.74%
7.76%
Miscellaneous Exp.
-
392.67
289.10
137.96
97.21
75.05
82.81
67.00
70.65
35.90
104.85
% Of Sales
-
6.47%
4.18%
3.49%
3.86%
3.35%
3.36%
3.50%
4.47%
2.48%
0.09%
EBITDA
1,774.39
1,369.21
1,288.92
734.56
514.60
434.32
501.94
400.82
323.89
302.63
254.02
EBITDA Margin
25.37%
22.56%
18.62%
18.61%
20.46%
19.41%
20.39%
20.92%
20.50%
20.89%
18.79%
Other Income
81.93
44.47
31.52
32.36
21.42
41.05
14.72
22.83
13.21
14.87
7.90
Interest
119.24
109.37
90.38
50.25
45.39
55.04
49.87
32.72
26.89
20.44
17.85
Depreciation
168.02
143.38
128.21
109.25
93.53
84.53
58.89
51.29
38.74
32.82
31.45
PBT
1,569.06
1,160.93
1,101.85
607.42
397.10
335.80
407.90
339.64
271.47
264.24
212.62
Tax
395.22
286.05
290.41
151.95
109.03
57.13
125.05
106.05
76.74
86.74
46.28
Tax Rate
25.19%
24.64%
26.36%
25.02%
27.46%
17.01%
31.12%
31.22%
28.27%
32.83%
22.84%
PAT
1,173.84
835.93
757.19
441.28
276.35
267.43
261.61
220.55
186.54
163.66
147.41
PAT before Minority Interest
1,111.57
875.23
811.17
455.47
288.07
278.67
276.80
233.59
194.73
177.50
156.34
Minority Interest
-62.27
-39.30
-53.98
-14.19
-11.72
-11.24
-15.19
-13.04
-8.19
-13.84
-8.93
PAT Margin
16.78%
13.77%
10.94%
11.18%
10.99%
11.95%
10.63%
11.51%
11.81%
11.30%
10.90%
PAT Growth
37.20%
10.40%
71.59%
59.68%
3.34%
2.22%
18.62%
18.23%
13.98%
11.02%
 
EPS
129.71
92.37
83.67
48.76
30.54
29.55
28.91
24.37
20.61
18.08
16.29

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
3,305.60
2,610.34
1,914.28
1,579.41
1,380.09
1,238.33
1,083.86
928.59
805.45
775.89
Share Capital
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
18.10
Total Reserves
3,287.50
2,592.24
1,896.18
1,561.31
1,361.99
1,220.23
1,065.76
910.49
787.35
757.79
Non-Current Liabilities
648.37
525.72
496.63
497.89
317.04
242.60
290.75
226.40
211.07
201.47
Secured Loans
472.73
391.05
397.89
401.41
252.80
151.56
196.10
147.96
134.07
155.29
Unsecured Loans
110.82
81.66
37.97
31.80
0.00
0.00
0.00
0.00
0.64
0.64
Long Term Provisions
3.44
2.64
1.00
0.91
1.92
0.15
0.18
0.00
0.00
1.15
Current Liabilities
1,501.42
1,632.32
1,117.88
819.43
732.15
724.47
565.98
526.50
447.89
364.69
Trade Payables
552.65
488.48
464.94
286.08
154.43
163.30
143.33
89.32
108.03
62.63
Other Current Liabilities
715.98
735.10
382.76
310.70
208.57
235.95
175.08
172.04
130.91
121.52
Short Term Borrowings
198.62
331.74
236.81
193.98
357.37
312.92
229.28
260.99
208.95
172.55
Short Term Provisions
34.17
77.00
33.37
28.67
11.78
12.30
18.29
4.15
0.00
7.99
Total Liabilities
5,577.04
4,908.74
3,629.42
2,959.42
2,480.79
2,252.95
1,987.97
1,721.75
1,512.21
1,389.19
Net Block
2,027.72
1,701.83
1,492.73
1,287.53
1,208.55
1,042.88
923.28
776.77
702.79
584.86
Gross Block
2,614.55
2,210.20
1,923.56
1,622.57
1,455.90
1,213.56
1,037.78
839.76
861.51
713.93
Accumulated Depreciation
586.83
508.37
430.83
335.04
247.35
170.68
114.50
62.99
158.72
129.07
Non Current Assets
2,928.66
2,407.39
1,965.56
1,733.76
1,497.29
1,290.45
1,169.29
989.82
863.21
778.48
Capital Work in Progress
489.79
282.03
230.37
292.88
164.97
177.56
107.40
90.93
30.44
61.05
Non Current Investment
156.47
78.51
18.22
0.97
2.33
2.56
3.04
3.50
9.17
7.73
Long Term Loans & Adv.
154.75
195.05
95.88
67.83
98.24
54.30
106.67
94.22
101.67
124.59
Other Non Current Assets
99.93
149.97
128.36
84.55
23.20
13.15
28.90
24.40
19.14
0.25
Current Assets
2,648.38
2,501.35
1,660.95
1,225.66
983.50
962.50
818.68
731.93
649.00
610.09
Current Investments
213.44
20.00
0.00
0.00
0.02
30.08
14.01
49.75
30.92
29.63
Inventories
846.82
1,097.99
718.87
440.49
330.98
282.74
232.42
181.07
159.86
164.88
Sundry Debtors
844.85
825.28
541.10
455.48
370.32
399.04
363.58
319.06
270.98
191.30
Cash & Bank
287.26
260.09
98.75
181.20
120.14
91.76
69.46
39.39
36.71
37.27
Other Current Assets
456.01
46.53
99.95
85.45
162.04
158.88
139.21
142.66
150.53
187.01
Short Term Loans & Adv.
272.35
251.46
202.28
63.04
65.95
55.27
73.67
78.65
81.65
182.53
Net Current Assets
1,146.96
869.03
543.07
406.23
251.35
238.03
252.70
205.43
201.11
245.40
Total Assets
5,577.04
4,908.74
3,626.51
2,959.42
2,480.79
2,252.95
1,987.97
1,721.75
1,512.21
1,389.19

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
1,406.01
656.48
297.80
356.68
324.81
313.75
254.10
117.62
243.28
230.48
PBT
1,160.93
1,101.85
607.42
397.10
335.80
401.85
339.64
271.47
264.24
202.62
Adjustment
364.21
335.76
162.27
168.94
130.31
142.72
104.26
16.94
51.51
85.13
Changes in Working Capital
180.42
-526.72
-312.29
-105.27
-33.35
-101.40
-100.35
-111.76
-25.52
-4.05
Cash after chg. in Working capital
1,705.56
910.89
457.40
460.77
432.76
443.17
343.55
176.65
290.23
283.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-299.55
-254.41
-159.60
-104.09
-107.95
-129.42
-89.45
-59.03
-46.95
-53.22
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
-726.46
-518.97
-303.05
-250.74
-212.24
-202.26
-174.33
-170.40
-140.83
-149.03
Net Fixed Assets
-225.76
-160.71
-102.64
-146.32
-66.41
-116.63
-61.47
13.94
-72.03
-48.69
Net Investments
-440.92
-80.62
-17.26
1.34
-37.69
-26.66
36.98
-36.15
-7.75
10.69
Others
-59.78
-277.64
-183.15
-105.76
-108.14
-58.97
-149.84
-148.19
-61.05
-111.03
Cash from Financing Activity
-370.28
118.16
-45.40
-26.07
-33.62
-51.74
-53.21
53.27
-91.62
-177.20
Net Cash Inflow / Outflow
309.27
255.67
-50.65
79.87
78.95
59.75
26.56
0.49
10.83
-95.75
Opening Cash & Equivalents
245.04
84.67
169.93
92.56
61.00
52.49
25.93
25.44
14.61
133.02
Closing Cash & Equivalent
259.86
245.04
84.67
169.93
92.56
61.00
52.49
25.93
25.44
37.27

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.)
365.26
288.44
211.52
174.52
152.50
136.83
119.76
102.61
89.00
85.67
ROA
16.69%
19.00%
13.83%
10.59%
11.77%
13.05%
12.59%
12.04%
12.24%
11.40%
ROE
29.59%
35.86%
26.07%
19.47%
21.29%
23.84%
23.21%
22.46%
22.46%
21.82%
ROCE
31.03%
36.34%
25.56%
19.87%
19.89%
26.24%
24.57%
22.67%
24.24%
19.28%
Fixed Asset Turnover
2.52
3.35
2.25
1.66
1.68
2.19
2.08
2.01
2.00
2.26
Receivable days
50.22
36.02
45.64
59.10
62.76
56.54
63.84
62.93
53.60
46.99
Inventory Days
58.48
47.90
53.10
55.21
50.06
38.19
38.67
36.36
37.65
39.64
Payable days
38.18
25.49
38.93
51.02
31.41
29.72
28.88
29.94
28.20
16.88
Cash Conversion Cycle
70.52
58.43
59.82
63.30
81.41
65.01
73.63
69.34
63.05
69.74
Total Debt/Equity
0.33
0.45
0.45
0.50
0.51
0.49
0.48
0.54
0.49
0.48
Interest Cover
11.62
13.19
13.09
9.75
7.10
9.06
11.38
11.10
13.93
12.35

News Update:


  • Solar Industries India’s arm secures contract from Ministry of Defence
    4th Mar 2025, 12:30 PM

    The value of the contract is Rs 239 crore

    Read More
  • Solar Industries India along with subsidiary secures export orders worth Rs 2150 crore
    28th Feb 2025, 15:19 PM

    The orders are for supply of defence products

    Read More
  • Solar Industries India raises Rs 75 crore through commercial paper
    21st Feb 2025, 11:22 AM

    The maturity of the said Commercial Paper on March 27, 2025

    Read More
  • Solar Industries’ arm bags contract worth Rs 6084 crore from Ministry of Defence
    7th Feb 2025, 12:10 PM

    Defence Research and Development Organisation has nominated EEL as production agency for all the variations of Pinaka Rocket System

    Read More
  • Solar Industries - Quarterly Results
    5th Feb 2025, 14:38 PM

    Read More
  • Solar Industries’ arm enters into MoU with Government of Maharashtra
    23rd Jan 2025, 16:44 PM

    Economic Explosives has entered into MoU to establish an Anchor Mega Defence and Aerospace Project in Nagpur

    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.