Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Diversified

Rating :
65/99  (View)

BSE: 523395 | NSE: 3MINDIA

21683.40
-137.60 (-0.63%)
20-Feb-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  21920.00
  •  21986.50
  •  21602.65
  •  21821.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2057
  •  446.03
  •  25439.95
  •  16749.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,445.93
  • 75.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,902.26
  • N/A
  • 14.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.83%
  • 10.46%
  • FII
  • DII
  • Others
  • 5.19%
  • 4.03%
  • 1.49%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.96
  • 8.82
  • 5.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.87
  • 20.03
  • 6.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.28
  • 24.42
  • 10.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 75.87
  • 72.18
  • 72.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 11.76
  • 11.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.10
  • 40.73
  • 41.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
745.38
791.55
-5.83%
763.53
0.00
0.00
804.50
0.00
0.00
742.85
0.00
0.00
Expenses
647.53
624.05
3.76%
633.99
0.00
0.00
656.50
0.00
0.00
640.11
0.00
0.00
EBITDA
97.85
167.50
-41.58%
129.54
0.00
0.00
148.00
0.00
0.00
102.74
0.00
0.00
EBIDTM
13.13%
21.16%
16.97%
0.00%
18.40%
0.00%
13.83%
0.00%
Other Income
14.43
12.59
14.61%
10.67
0.00
0.00
6.30
0.00
0.00
2.47
0.00
0.00
Interest
1.12
0.14
700.00%
0.79
0.00
0.00
0.85
0.00
0.00
0.63
0.00
0.00
Depreciation
14.75
10.77
36.95%
13.78
0.00
0.00
14.91
0.00
0.00
10.78
0.00
0.00
PBT
96.41
169.17
-43.01%
125.64
0.00
0.00
138.55
0.00
0.00
93.79
0.00
0.00
Tax
24.49
58.98
-58.48%
25.63
0.00
0.00
48.42
0.00
0.00
33.48
0.00
0.00
PAT
71.92
110.19
-34.73%
100.01
0.00
0.00
90.13
0.00
0.00
60.32
0.00
0.00
PATM
9.65%
13.92%
13.10%
0.00%
11.20%
0.00%
8.12%
0.00%
EPS
63.84
97.82
-34.74%
88.78
0.00
0.00
80.01
0.00
0.00
53.54
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Net Sales
3,056.26
3,024.65
2,758.57
Net Sales Growth
286.11%
9.65%
 
Cost Of Goods Sold
1,741.18
1,600.17
1,402.88
Gross Profit
1,315.08
1,424.48
1,355.69
GP Margin
43.03%
47.10%
49.14%
Total Expenditure
2,578.13
2,488.15
2,252.42
Power & Fuel Cost
-
18.46
16.37
% Of Sales
-
0.61%
0.59%
Employee Cost
-
330.21
356.05
% Of Sales
-
10.92%
12.91%
Manufacturing Exp.
-
86.47
60.64
% Of Sales
-
2.86%
2.20%
General & Admin Exp.
-
214.25
183.41
% Of Sales
-
7.08%
6.65%
Selling & Distn. Exp.
-
153.20
132.54
% Of Sales
-
5.07%
4.80%
Miscellaneous Exp.
-
85.39
100.52
% Of Sales
-
2.82%
3.64%
EBITDA
478.13
536.50
506.15
EBITDA Margin
15.64%
17.74%
18.35%
Other Income
33.87
68.55
53.84
Interest
3.39
1.12
2.03
Depreciation
54.22
43.76
43.51
PBT
454.39
560.17
514.46
Tax
132.02
193.99
181.11
Tax Rate
29.05%
34.63%
35.20%
PAT
322.38
366.18
333.35
PAT before Minority Interest
322.38
366.18
333.35
Minority Interest
0.00
0.00
0.00
PAT Margin
10.55%
12.11%
12.08%
PAT Growth
192.57%
9.85%
 
Unadjusted EPS
286.17
325.06
295.91

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Shareholder's Funds
1,432.84
1,066.72
Share Capital
11.27
11.27
Total Reserves
1,421.57
1,055.45
Non-Current Liabilities
5.79
10.06
Secured Loans
7.61
5.24
Unsecured Loans
0.00
0.00
Long Term Provisions
28.90
23.69
Current Liabilities
648.98
1,214.95
Trade Payables
355.82
356.58
Other Current Liabilities
202.99
770.57
Short Term Borrowings
0.00
0.00
Short Term Provisions
90.18
87.80
Total Liabilities
2,087.61
2,291.73
Net Block
286.06
303.43
Gross Block
456.67
436.02
Accumulated Depreciation
170.61
132.59
Non Current Assets
430.78
415.43
Capital Work in Progress
12.38
5.91
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
132.34
106.09
Other Non Current Assets
0.00
0.00
Current Assets
1,656.82
1,876.29
Current Investments
0.00
0.00
Inventories
411.26
367.48
Sundry Debtors
586.56
568.09
Cash & Bank
557.47
854.65
Other Current Assets
101.53
56.28
Short Term Loans & Adv.
59.49
29.80
Net Current Assets
1,007.84
661.34
Total Assets
2,087.60
2,291.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Cash From Operating Activity
252.98
36.20
PBT
560.17
514.46
Adjustment
-17.11
7.95
Changes in Working Capital
-71.20
-273.62
Cash after chg. in Working capital
471.85
248.79
Interest Paid
0.00
0.00
Tax Paid
-218.87
-212.59
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-553.41
25.10
Net Fixed Assets
-25.14
Net Investments
-584.70
Others
56.43
Cash from Financing Activity
3.24
-2.06
Net Cash Inflow / Outflow
-297.19
59.24
Opening Cash & Equivalents
854.65
795.41
Closing Cash & Equivalent
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Book Value (Rs.)
1271.92
946.92
ROA
16.72%
14.55%
ROE
29.30%
31.25%
ROCE
44.49%
47.97%
Fixed Asset Turnover
6.78
6.38
Receivable days
69.67
74.51
Inventory Days
46.99
48.20
Payable days
57.60
64.23
Cash Conversion Cycle
59.06
58.47
Total Debt/Equity
0.01
0.01
Interest Cover
499.99
254.53

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.