Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Surya Roshni Ltd.

Diversified

Rating :

N/A

BSE: 500336 | NSE: SURYAROSNI

Watchlist

NSE BSE

547.90

20-Dec-2024

Open
High
Low
Previous Close

564.00
568.00
545.15
566.30

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

122754
683.60
841.65
467.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,962.14
18.60
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,824.32
0.91%
2.63

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.58
7.38
0.34

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.88
10.08
5.27

PAT CAGR (%)

10 Years
5 Years
3 Years

19.78
26.27
17.11

P:E (Median)

8 Years
5 Years
3 Years

15.10
14.21
14.19

P:BV (Average)

8 Years
5 Years
3 Years

1.59
1.99
2.41

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.47
8.35
8.83

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 30.48 31 42.3
P/E Ratio 18.42 18.11 13.27
Revenue 7761 7620 9073
EBITDA 572 563 735
Net Income 329 335 458
ROA 11
P/Bk Ratio 2.82 2.46 2.1
ROE 16.34 14 16
FCFF 455.06
FCFF Yield 7.78

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 1,528.72 1,915.50 -20.19% 1,893.08 1,875.13 0.96% 2,080.38 2,151.19 -3.29% 1,937.51 2,021.13 -4.14%
Expenses 1,452.48 1,778.24 -18.32% 1,742.21 1,760.68 -1.05% 1,914.52 1,898.75 0.83% 1,782.94 1,858.37 -4.06%
EBITDA 76.24 137.26 -44.46% 150.87 114.45 31.82% 165.86 252.44 -34.30% 154.57 162.76 -5.03%
EBIDTM 4.99% 7.17% 7.97% 6.10% 7.97% 11.73% 7.98% 8.05%
Other Income 8.96 1.48 505.41% 7.60 1.70 347.06% 6.87 1.50 358.00% 3.73 0.87 328.74%
Interest 6.44 6.41 0.47% 4.89 6.36 -23.11% 4.00 9.88 -59.51% 7.28 11.15 -34.71%
Depreciation 30.90 28.99 6.59% 30.38 28.78 5.56% 29.42 28.83 2.05% 30.08 29.84 0.80%
PBT 47.86 103.34 -53.69% 123.20 81.01 52.08% 139.31 215.23 -35.27% 120.94 122.64 -1.39%
Tax 11.80 27.46 -57.03% 30.79 21.94 40.34% 35.43 59.69 -40.64% 30.91 33.00 -6.33%
PAT 36.06 75.88 -52.48% 92.41 59.07 56.44% 103.88 155.54 -33.21% 90.03 89.64 0.44%
PATM 2.36% 3.96% 4.88% 3.15% 4.99% 7.23% 4.65% 4.44%
EPS 3.31 6.97 -52.51% 8.49 5.43 56.35% 9.55 14.30 -33.22% 8.27 8.24 0.36%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,528.89 1,915.73 -20.19% 1,893.19 1,875.27 0.96% 2,080.47 2,151.33 -3.29% 1,937.80 2,021.28 -4.13%
Expenses 1,452.66 1,778.32 -18.31% 1,742.30 1,760.77 -1.05% 1,914.60 1,898.87 0.83% 1,783.16 1,858.51 -4.05%
EBITDA 76.23 137.41 -44.52% 150.89 114.50 31.78% 165.87 252.46 -34.30% 154.64 162.77 -4.99%
EBIDTM 4.99% 7.17% 7.97% 6.11% 7.97% 11.74% 7.98% 8.05%
Other Income 7.07 1.51 368.21% 7.64 1.73 341.62% 6.89 1.53 350.33% 3.76 0.90 317.78%
Interest 6.44 6.42 0.31% 4.89 6.36 -23.11% 3.99 9.87 -59.57% 7.28 11.16 -34.77%
Depreciation 30.90 28.99 6.59% 30.38 28.78 5.56% 29.42 28.83 2.05% 30.08 29.84 0.80%
PBT 45.96 103.51 -55.60% 123.26 81.09 52.00% 139.35 215.29 -35.27% 121.04 122.67 -1.33%
Tax 11.80 27.50 -57.09% 30.81 21.96 40.30% 35.43 59.71 -40.66% 30.94 33.01 -6.27%
PAT 34.16 76.01 -55.06% 92.45 59.13 56.35% 103.92 155.58 -33.20% 90.10 89.66 0.49%
PATM 2.23% 3.97% 4.88% 3.15% 5.00% 7.23% 4.65% 4.44%
EPS 3.14 3.52 -10.80% 8.52 5.49 55.19% 9.58 14.46 -33.75% 8.33 8.37 -0.48%

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 7,439.69 7,808.52 7,995.95 7,730.07 5,554.37 5,469.02 5,977.04 4,931.16 3,883.53 2,964.16 2,857.10 Net Sales Growth -6.57% -2.34% 3.44% 39.17% 1.56% -8.50% 21.21% 26.98% 31.02% 3.75% Cost Of Goods Sold 5,730.93 6,033.22 6,174.47 6,149.75 4,300.86 4,197.01 4,686.40 3,770.60 2,853.16 2,124.31 2,020.85 Gross Profit 1,708.76 1,775.30 1,821.48 1,580.32 1,253.51 1,272.01 1,290.64 1,160.56 1,030.37 839.85 836.25 GP Margin 22.97% 22.74% 22.78% 20.44% 22.57% 23.26% 21.59% 23.54% 26.53% 28.33% 29.27% Total Expenditure 6,892.15 7,236.38 7,381.99 7,287.59 5,177.41 5,115.42 5,604.99 4,585.23 3,570.51 2,721.78 2,634.01 Power & Fuel Cost - 129.81 128.23 116.71 91.77 104.95 87.41 80.07 74.91 65.95 68.86 % Of Sales - 1.66% 1.60% 1.51% 1.65% 1.92% 1.46% 1.62% 1.93% 2.22% 2.41% Employee Cost - 409.83 372.36 339.97 307.12 303.80 293.73 268.86 235.54 185.66 156.37 % Of Sales - 5.25% 4.66% 4.40% 5.53% 5.55% 4.91% 5.45% 6.07% 6.26% 5.47% Manufacturing Exp. - 99.49 101.65 91.39 76.26 79.93 82.35 78.53 71.80 72.14 102.84 % Of Sales - 1.27% 1.27% 1.18% 1.37% 1.46% 1.38% 1.59% 1.85% 2.43% 3.60% General & Admin Exp. - 60.04 47.64 41.02 29.62 36.63 44.94 39.90 35.97 29.36 23.74 % Of Sales - 0.77% 0.60% 0.53% 0.53% 0.67% 0.75% 0.81% 0.93% 0.99% 0.83% Selling & Distn. Exp. - 388.32 460.63 459.72 294.18 310.44 327.87 262.66 195.78 161.55 243.43 % Of Sales - 4.97% 5.76% 5.95% 5.30% 5.68% 5.49% 5.33% 5.04% 5.45% 8.52% Miscellaneous Exp. - 115.67 97.01 89.03 77.60 82.66 82.29 84.61 103.35 82.81 243.43 % Of Sales - 1.48% 1.21% 1.15% 1.40% 1.51% 1.38% 1.72% 2.66% 2.79% 0.63% EBITDA 547.54 572.14 613.96 442.48 376.96 353.60 372.05 345.93 313.02 242.38 223.09 EBITDA Margin 7.36% 7.33% 7.68% 5.72% 6.79% 6.47% 6.22% 7.02% 8.06% 8.18% 7.81% Other Income 27.16 13.78 5.22 5.72 4.67 3.35 4.11 2.66 0.88 1.85 3.73 Interest 22.61 24.05 44.84 63.63 69.79 114.11 115.07 105.16 112.72 96.43 109.00 Depreciation 120.78 117.27 115.41 108.38 102.70 103.47 88.51 87.31 83.61 61.01 56.04 PBT 431.31 444.60 458.93 276.19 209.14 139.37 172.58 156.12 117.57 86.79 61.78 Tax 108.93 115.74 123.65 71.62 52.64 37.16 51.70 48.08 31.29 23.69 7.69 Tax Rate 25.26% 26.03% 26.94% 25.93% 25.17% 26.66% 29.96% 30.80% 26.61% 27.30% 12.45% PAT 322.38 328.86 335.28 204.57 156.50 102.21 120.88 108.04 86.28 63.10 54.09 PAT before Minority Interest 322.38 328.86 335.28 204.57 156.50 102.21 120.88 108.04 86.28 63.10 54.09 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 4.33% 4.21% 4.19% 2.65% 2.82% 1.87% 2.02% 2.19% 2.22% 2.13% 1.89% PAT Growth -15.19% -1.91% 63.89% 30.72% 53.12% -15.45% 11.88% 25.22% 36.74% 16.66% EPS 29.63 30.23 30.82 18.80 14.38 9.39 11.11 9.93 7.93 5.80 4.97

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 17 Mar 16 Mar 13 Mar 12
Net Sales 7,440.35 7,809.27 7,996.71 7,730.82 5,561.39 5,471.05 5,975.04 3,145.46 2,964.16 3,543.90 3,025.72 Net Sales Growth -6.57% -2.34% 3.44% 39.01% 1.65% -8.43% 89.96% 6.12% -16.36% 17.13% Cost Of Goods Sold 5,731.16 6,033.37 6,174.64 6,149.70 4,305.10 4,198.00 4,684.40 2,309.67 2,124.31 2,679.72 2,324.73 Gross Profit 1,709.19 1,775.90 1,822.07 1,581.12 1,256.29 1,273.05 1,290.64 835.79 839.85 864.18 700.98 GP Margin 22.97% 22.74% 22.79% 20.45% 22.59% 23.27% 21.60% 26.57% 28.33% 24.38% 23.17% Total Expenditure 6,892.72 7,236.85 7,382.55 7,287.94 5,182.06 5,116.85 5,603.08 2,915.63 2,721.78 3,234.22 2,794.95 Power & Fuel Cost - 129.81 128.23 116.71 91.77 104.95 87.41 58.07 65.95 66.20 49.67 % Of Sales - 1.66% 1.60% 1.51% 1.65% 1.92% 1.46% 1.85% 2.22% 1.87% 1.64% Employee Cost - 410.07 372.47 340.09 307.30 303.98 293.76 199.64 185.66 154.24 139.55 % Of Sales - 5.25% 4.66% 4.40% 5.53% 5.56% 4.92% 6.35% 6.26% 4.35% 4.61% Manufacturing Exp. - 99.49 101.65 91.39 76.26 79.93 82.35 63.57 72.14 91.19 88.27 % Of Sales - 1.27% 1.27% 1.18% 1.37% 1.46% 1.38% 2.02% 2.43% 2.57% 2.92% General & Admin Exp. - 60.13 47.92 41.30 29.84 36.87 44.95 32.49 29.36 21.85 20.18 % Of Sales - 0.77% 0.60% 0.53% 0.54% 0.67% 0.75% 1.03% 0.99% 0.62% 0.67% Selling & Distn. Exp. - 388.32 460.63 459.72 294.18 310.44 327.87 157.88 161.55 202.61 158.25 % Of Sales - 4.97% 5.76% 5.95% 5.29% 5.67% 5.49% 5.02% 5.45% 5.72% 5.23% Miscellaneous Exp. - 115.66 97.01 89.03 77.61 82.68 82.34 94.31 82.81 18.40 158.25 % Of Sales - 1.48% 1.21% 1.15% 1.40% 1.51% 1.38% 3.00% 2.79% 0.52% 0.47% EBITDA 547.63 572.42 614.16 442.88 379.33 354.20 371.96 229.83 242.38 309.68 230.77 EBITDA Margin 7.36% 7.33% 7.68% 5.73% 6.82% 6.47% 6.23% 7.31% 8.18% 8.74% 7.63% Other Income 25.36 13.89 5.35 5.80 4.70 3.35 4.11 0.76 1.85 1.63 0.90 Interest 22.60 24.05 44.85 63.65 69.86 114.13 115.08 87.74 96.43 144.72 115.54 Depreciation 120.78 117.27 115.41 108.38 102.70 103.47 88.51 55.92 61.01 84.61 59.85 PBT 429.61 444.99 459.25 276.65 211.47 139.95 172.48 86.93 86.79 81.98 56.27 Tax 108.98 115.83 123.73 71.73 53.16 37.40 51.67 20.71 23.69 4.89 3.68 Tax Rate 25.37% 26.03% 26.94% 25.93% 25.14% 26.72% 29.96% 23.82% 27.30% 5.96% 6.54% PAT 320.63 329.16 335.52 204.92 158.31 102.55 120.81 66.22 63.10 73.46 52.31 PAT before Minority Interest 320.63 329.16 335.52 204.92 158.31 102.55 120.81 66.22 63.10 77.09 52.59 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.63 -0.28 PAT Margin 4.31% 4.21% 4.20% 2.65% 2.85% 1.87% 2.02% 2.11% 2.13% 2.07% 1.73% PAT Growth -15.71% -1.90% 63.73% 29.44% 54.37% -15.11% 82.44% 4.94% -14.10% 40.43% EPS 29.47 30.25 30.84 18.83 14.55 9.43 11.10 6.09 5.80 6.75 4.81

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 2,163.45 1,860.95 1,545.15 1,365.20 1,238.95 1,151.93 1,047.32 950.92 691.46 811.02 Share Capital 54.24 53.81 53.33 53.61 54.41 54.41 54.41 54.41 43.83 43.83 Total Reserves 2,087.92 1,792.23 1,484.66 1,310.22 1,184.54 1,097.52 992.91 896.51 647.63 767.19 Non-Current Liabilities 103.32 105.51 200.07 321.58 400.15 475.95 493.69 520.25 416.33 441.82 Secured Loans 0.00 0.00 60.67 172.22 270.03 334.85 354.38 400.61 332.78 364.28 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 21.06 17.83 63.48 60.16 58.30 50.68 45.53 34.46 23.39 19.21 Current Liabilities 651.93 1,087.96 1,366.95 1,252.30 1,331.05 1,400.88 1,314.39 1,145.03 869.16 815.53 Trade Payables 368.68 406.56 593.56 480.46 294.75 350.01 408.35 341.01 214.52 172.13 Other Current Liabilities 237.07 229.86 201.47 224.56 213.90 200.27 152.33 151.44 128.99 120.68 Short Term Borrowings 3.73 403.94 519.35 493.06 761.75 796.67 717.05 630.76 513.18 515.52 Short Term Provisions 42.45 47.60 52.57 54.22 60.65 53.93 36.66 21.82 12.47 7.19 Total Liabilities 2,918.70 3,054.42 3,112.17 2,939.08 2,970.15 3,028.76 2,855.40 2,616.20 1,976.95 2,068.37 Net Block 834.66 912.47 942.87 1,029.16 1,061.12 1,088.58 1,071.92 1,100.79 753.44 936.47 Gross Block 1,663.87 1,641.66 1,576.91 1,570.20 1,503.34 1,431.68 1,328.09 1,273.14 810.98 1,553.14 Accumulated Depreciation 829.21 729.19 634.04 541.04 442.22 343.10 256.17 172.35 57.54 616.67 Non Current Assets 927.00 970.86 1,048.38 1,104.48 1,132.77 1,166.51 1,109.89 1,127.89 830.05 1,020.14 Capital Work in Progress 17.07 8.47 52.97 9.66 14.99 24.57 21.91 11.51 18.37 26.38 Non Current Investment 3.85 3.85 3.85 3.85 3.85 0.05 0.00 0.00 50.00 50.00 Long Term Loans & Adv. 34.50 25.58 44.72 56.32 45.35 16.95 16.06 11.55 8.24 7.29 Other Non Current Assets 36.92 20.49 3.97 5.49 7.46 36.36 0.00 0.00 0.00 0.00 Current Assets 1,991.70 2,083.56 2,063.79 1,834.60 1,837.38 1,862.25 1,745.51 1,488.31 1,146.90 1,048.22 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,086.46 1,151.96 987.09 868.22 912.81 843.53 828.57 654.95 469.88 389.52 Sundry Debtors 714.93 744.57 885.42 753.23 697.81 837.68 712.59 631.81 525.68 524.23 Cash & Bank 45.12 0.68 0.79 0.93 1.58 2.06 24.52 22.30 27.26 26.35 Other Current Assets 145.19 42.27 37.90 43.54 225.18 178.98 179.83 179.25 124.08 108.11 Short Term Loans & Adv. 122.43 144.08 152.59 168.68 178.58 111.72 31.49 129.76 84.83 72.62 Net Current Assets 1,339.77 995.60 696.84 582.30 506.33 461.37 431.12 343.28 277.74 232.69 Total Assets 2,918.70 3,054.42 3,112.17 2,939.08 2,970.15 3,028.76 2,855.40 2,616.20 1,976.95 2,068.36

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 17 Mar 16 Mar 13 Mar 12
Shareholder's Funds 2,166.39 1,863.59 1,547.58 1,367.28 1,239.22 1,151.86 767.24 704.02 737.20 728.16 Share Capital 54.24 53.81 53.33 53.61 54.41 54.41 43.83 43.83 43.83 43.83 Total Reserves 2,090.87 1,794.88 1,487.09 1,312.30 1,184.81 1,097.45 723.41 660.19 693.37 625.18 Non-Current Liabilities 103.33 105.52 200.08 321.58 400.15 475.92 398.58 416.33 640.45 656.97 Secured Loans 0.00 0.00 60.67 172.22 270.03 334.85 305.58 332.78 386.98 437.77 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 184.88 148.13 Long Term Provisions 21.06 17.83 63.48 60.16 58.30 50.68 31.74 23.39 18.32 13.29 Current Liabilities 652.01 1,088.06 1,367.04 1,252.55 1,331.65 1,400.89 952.17 869.16 818.08 770.85 Trade Payables 368.68 406.56 593.56 480.47 295.11 350.01 259.04 214.52 97.18 122.68 Other Current Liabilities 237.10 229.92 201.56 224.80 213.93 200.28 126.20 128.99 188.54 147.68 Short Term Borrowings 3.73 403.94 519.35 493.06 761.75 796.67 546.00 513.18 489.95 478.98 Short Term Provisions 42.50 47.64 52.57 54.22 60.86 53.93 20.93 12.47 42.41 21.51 Total Liabilities 2,921.73 3,057.17 3,114.70 2,941.41 2,971.02 3,028.67 2,117.99 1,989.51 2,295.49 2,199.66 Net Block 834.66 912.47 942.87 1,029.16 1,061.12 1,088.58 786.92 753.44 1,195.68 1,159.46 Gross Block 1,663.87 1,641.66 1,576.91 1,570.20 1,503.34 1,431.68 899.65 810.98 1,751.00 1,634.86 Accumulated Depreciation 829.21 729.19 634.04 541.04 442.22 343.10 112.73 57.54 555.31 475.40 Non Current Assets 925.99 969.74 1,047.11 1,103.15 1,129.58 1,166.46 878.95 842.61 1,222.40 1,198.53 Capital Work in Progress 17.07 8.47 52.97 9.66 14.99 24.57 11.10 18.37 26.48 38.28 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 67.89 62.56 0.06 0.20 Long Term Loans & Adv. 46.42 42.17 44.73 56.32 45.35 16.95 9.00 8.24 0.18 0.57 Other Non Current Assets 27.84 6.63 6.54 8.01 8.12 36.36 0.00 0.00 0.00 0.00 Current Assets 1,995.74 2,087.43 2,067.59 1,838.26 1,841.44 1,862.21 1,239.04 1,146.90 1,073.10 1,001.13 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,086.69 1,152.33 987.60 868.69 917.51 845.53 540.91 469.88 495.83 553.17 Sundry Debtors 718.08 746.92 888.16 756.14 696.07 835.32 542.13 525.68 450.32 343.31 Cash & Bank 45.57 1.63 0.86 0.94 1.59 2.07 19.20 27.26 18.82 26.75 Other Current Assets 145.40 42.30 38.04 43.67 226.27 179.29 136.80 124.08 108.12 77.89 Short Term Loans & Adv. 122.62 144.25 152.93 168.82 179.50 112.08 95.49 84.83 108.12 77.89 Net Current Assets 1,343.73 999.37 700.55 585.71 509.79 461.32 286.87 277.74 255.01 230.28 Total Assets 2,921.73 3,057.17 3,114.70 2,941.41 2,971.02 3,028.67 2,117.99 1,989.51 2,295.50 2,199.66

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 540.17 279.31 284.96 539.92 280.26 120.14 154.92 256.26 208.28 266.69 PBT 444.60 458.93 276.19 209.14 139.37 172.58 156.12 117.57 86.79 61.78 Adjustment 137.76 160.67 176.10 172.37 209.66 203.89 194.02 192.90 155.74 163.04 Changes in Working Capital 90.16 -235.75 -102.86 211.52 -30.17 -221.34 -160.25 -27.74 -12.72 53.69 Cash after chg. in Working capital 672.52 383.85 349.43 593.03 318.86 155.13 189.89 282.73 229.81 278.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -132.35 -104.54 -64.47 -53.11 -38.60 -34.99 -34.97 -26.47 -21.53 -10.52 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 -1.30 Cash From Investing Activity -51.46 -33.18 -53.62 -65.88 -51.97 -105.33 -63.37 -100.18 -51.10 -61.73 Net Fixed Assets -30.81 -20.25 -50.02 -61.53 -62.08 -106.25 -65.35 -455.30 750.17 -56.02 Net Investments 0.00 0.00 0.00 0.00 -3.80 -0.05 0.00 50.00 0.00 0.00 Others -20.65 -12.93 -3.60 -4.35 13.91 0.97 1.98 305.12 -801.27 -5.71 Cash from Financing Activity -454.33 -246.16 -231.40 -474.79 -228.92 -37.30 -87.79 -162.59 -156.26 -203.30 Net Cash Inflow / Outflow 34.38 -0.03 -0.06 -0.75 -0.63 -22.49 3.76 -6.51 0.92 1.67 Opening Cash & Equivalents 0.16 0.19 0.25 1.00 1.63 24.12 20.36 26.84 25.92 24.69 Closing Cash & Equivalent 34.54 0.16 0.19 0.25 1.00 1.63 24.12 20.36 26.84 26.35

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 17 Mar 16 Mar 13 Mar 12
Cash From Operating Activity 539.67 280.20 285.04 539.99 276.47 120.11 180.93 208.28 254.41 63.72 PBT 444.99 459.25 276.65 211.47 139.95 172.48 86.93 86.79 81.98 56.27 Adjustment 137.76 160.68 176.12 172.43 209.68 203.90 140.66 155.74 228.21 174.59 Changes in Working Capital 89.35 -235.17 -103.24 210.05 -34.56 -221.28 -26.44 -12.72 -38.34 -155.61 Cash after chg. in Working capital 672.10 384.76 349.53 593.95 315.07 155.10 201.15 229.81 271.85 75.25 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -132.43 -104.56 -64.49 -53.96 -38.60 -34.99 -20.22 -21.53 -17.44 -11.52 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 -51.46 -33.18 -53.62 -65.88 -48.16 -105.28 -84.35 -51.10 -107.76 -193.56 Net Fixed Assets -30.81 -20.25 -50.02 -61.53 -62.08 -171.60 -455.30 560.96 -72.40 -97.20 Net Investments 0.00 0.00 0.00 0.00 -3.80 -0.05 50.00 0.06 0.12 0.04 Others -20.65 -12.93 -3.60 -4.35 17.72 66.37 320.95 -612.12 -35.48 -96.40 Cash from Financing Activity -454.33 -246.17 -231.42 -474.86 -228.94 -37.31 -104.63 -156.26 -154.58 122.50 Net Cash Inflow / Outflow 33.88 0.85 0.00 -0.75 -0.63 -22.48 -8.05 0.92 -7.93 -7.34 Opening Cash & Equivalents 1.11 0.26 0.26 1.01 1.64 24.12 26.84 25.92 26.75 34.09 Closing Cash & Equivalent 34.99 1.11 0.26 0.26 1.01 1.64 18.79 26.84 18.82 26.75

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.) 197.47 171.53 144.20 254.40 227.71 211.71 192.49 174.77 157.76 144.11 ROA 11.01% 10.87% 6.76% 5.30% 3.41% 4.11% 3.95% 3.76% 3.12% 2.61% ROE 16.49% 19.82% 14.10% 12.03% 8.55% 10.99% 10.81% 10.51% 9.54% 8.82% ROCE 21.15% 22.95% 16.16% 12.65% 10.85% 12.82% 12.54% 12.76% 11.58% 10.63% Fixed Asset Turnover 4.72 4.97 4.91 3.61 3.73 4.33 3.85 4.01 2.70 2.03 Receivable days 34.11 37.20 38.69 47.68 51.24 47.34 48.96 50.52 59.94 60.67 Inventory Days 52.32 48.82 43.80 58.52 58.61 51.06 54.02 49.10 49.07 48.89 Payable days 23.45 29.56 31.87 32.89 22.65 25.22 29.64 28.39 26.33 19.95 Cash Conversion Cycle 62.98 56.46 50.62 73.30 87.19 73.17 73.34 71.24 82.68 89.60 Total Debt/Equity 0.00 0.22 0.38 0.53 0.88 1.03 1.05 1.13 1.29 1.50 Interest Cover 19.49 11.23 5.34 4.00 2.22 2.50 2.48 2.04 1.90 1.57

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 17 Mar 16 Mar 13 Mar 12
Book Value (Rs.) 197.74 171.78 144.42 254.79 227.76 211.70 175.05 160.63 125.76 110.19 ROA 11.01% 10.87% 6.77% 5.36% 3.42% 4.69% 3.22% 2.95% 3.43% 2.59% ROE 16.48% 19.80% 14.10% 12.15% 8.58% 12.59% 9.00% 10.05% 14.91% 11.51% ROCE 21.14% 22.94% 16.16% 12.75% 10.87% 14.39% 10.74% 10.95% 13.04% 10.86% Fixed Asset Turnover 4.72 4.97 4.91 3.62 3.73 5.13 3.99 2.50 2.29 2.17 Receivable days 34.24 37.32 38.82 47.66 51.08 42.07 57.10 55.72 37.43 36.28 Inventory Days 52.33 48.84 43.82 58.62 58.81 42.35 54.05 55.14 49.47 55.58 Payable days 23.45 29.56 31.87 32.88 22.66 20.26 29.90 21.23 12.34 11.69 Cash Conversion Cycle 63.11 56.59 50.76 73.39 87.23 64.16 81.26 89.63 74.55 80.17 Total Debt/Equity 0.00 0.22 0.38 0.52 0.88 1.03 1.15 1.27 2.17 2.46 Interest Cover 19.50 11.24 5.35 4.03 2.23 2.50 1.99 1.90 1.57 1.49

Top Investors:

henco commercials private limited

raxon motor finance private limited

mukul mahavir agrawal

Annual Reports:

News Update:

Surya Roshni obtains orders worth Rs 214.68 crore
27th Nov 2024, 17:40 PM

The company has received first order worth Rs 106.01 crore from HPCL
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.

Feedback