Nifty
Sensex
:
:
11599.05
38631.65
23.10 (0.20%)
66.77 (0.17%)

Ratings

Rating :
64/99  (View)

BSE: 500092 | NSE: CRISIL

1469.30
-4.20 (-0.29%)
24-Apr-2019 | 9:29AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1479.95
  •  1483.20
  •  1469.30
  •  1473.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  694
  •  10.20
  •  2021.70
  •  1335.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,827.63
  • 32.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,623.22
  • 2.00%
  • 10.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.53%
  • 1.33%
  • 12.90%
  • FII
  • DII
  • Others
  • 0.19%
  • 11.62%
  • 6.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 6.88
  • 4.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 3.94
  • 1.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 6.23
  • 7.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.68
  • 45.07
  • 42.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.44
  • 13.87
  • 12.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.32
  • 28.76
  • 26.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
415.79
420.59
-1.14%
467.03
440.90
5.93%
425.46
409.71
3.84%
436.05
406.50
7.27%
Expenses
301.43
298.71
0.91%
346.83
306.82
13.04%
313.48
301.03
4.14%
328.00
303.95
7.91%
EBITDA
114.36
121.88
-6.17%
120.20
134.08
-10.35%
111.98
108.68
3.04%
108.05
102.55
5.36%
EBIDTM
27.50%
28.98%
25.74%
30.41%
26.32%
26.53%
24.78%
25.23%
Other Income
7.09
6.98
1.58%
29.43
4.44
562.84%
28.76
3.97
624.43%
17.36
9.29
86.87%
Interest
0.05
0.53
-90.57%
1.01
0.29
248.28%
0.00
0.12
-100.00%
0.69
0.00
0.00
Depreciation
9.10
10.48
-13.17%
11.69
9.89
18.20%
10.24
11.17
-8.33%
10.41
12.73
-18.22%
PBT
112.30
117.85
-4.71%
136.93
128.34
6.69%
130.50
101.36
28.75%
114.31
99.11
15.34%
Tax
35.66
35.64
0.06%
23.18
32.72
-29.16%
40.49
31.94
26.77%
37.18
31.86
16.70%
PAT
76.64
82.21
-6.78%
113.75
95.62
18.96%
90.01
69.42
29.66%
77.13
67.25
14.69%
PATM
18.43%
19.55%
24.36%
21.69%
21.16%
16.94%
17.69%
16.54%
EPS
10.62
11.47
-7.41%
15.78
13.34
18.29%
12.50
9.70
28.87%
10.74
9.42
14.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
1,744.33
1,748.49
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
Net Sales Growth
3.97%
5.43%
7.17%
12.14%
10.10%
12.85%
13.59%
21.16%
28.41%
16.97%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,744.33
1,748.49
1,658.46
1,547.51
1,379.94
1,253.38
1,110.64
977.72
806.96
628.44
537.27
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,289.74
1,277.26
1,203.18
1,104.18
980.34
864.90
750.08
650.09
544.55
413.33
337.97
Power & Fuel Cost
-
11.70
11.25
10.31
10.48
8.56
8.23
7.51
6.41
5.82
5.43
% Of Sales
-
0.67%
0.68%
0.67%
0.76%
0.68%
0.74%
0.77%
0.79%
0.93%
1.01%
Employee Cost
-
887.36
845.93
787.74
693.93
592.94
515.48
439.01
352.33
255.72
205.97
% Of Sales
-
50.75%
51.01%
50.90%
50.29%
47.31%
46.41%
44.90%
43.66%
40.69%
38.34%
Manufacturing Exp.
-
32.74
24.99
24.40
22.53
21.23
19.91
17.04
17.40
14.62
13.07
% Of Sales
-
1.87%
1.51%
1.58%
1.63%
1.69%
1.79%
1.74%
2.16%
2.33%
2.43%
General & Admin Exp.
-
285.83
274.93
253.34
230.26
219.12
186.75
169.60
156.30
121.60
99.87
% Of Sales
-
16.35%
16.58%
16.37%
16.69%
17.48%
16.81%
17.35%
19.37%
19.35%
18.59%
Selling & Distn. Exp.
-
2.80
3.29
3.24
2.54
3.93
2.54
2.24
2.47
2.45
1.75
% Of Sales
-
0.16%
0.20%
0.21%
0.18%
0.31%
0.23%
0.23%
0.31%
0.39%
0.33%
Miscellaneous Exp.
-
56.83
42.79
25.15
20.60
19.11
17.17
14.69
9.64
13.12
1.75
% Of Sales
-
3.25%
2.58%
1.63%
1.49%
1.52%
1.55%
1.50%
1.19%
2.09%
2.21%
EBITDA
454.59
471.23
455.28
443.33
399.60
388.48
360.56
327.63
262.41
215.11
199.30
EBITDA Margin
26.06%
26.95%
27.45%
28.65%
28.96%
30.99%
32.46%
33.51%
32.52%
34.23%
37.09%
Other Income
82.64
73.41
25.38
49.67
43.22
23.69
36.64
20.38
42.82
73.03
23.00
Interest
1.75
2.23
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
41.44
42.82
46.64
54.52
37.12
36.12
37.92
34.32
29.83
21.26
14.85
PBT
494.04
499.59
433.61
438.48
405.70
376.05
359.28
313.69
275.39
266.89
207.46
Tax
136.51
136.49
129.18
144.15
120.55
107.62
127.33
93.29
68.98
58.68
46.68
Tax Rate
27.63%
27.32%
29.79%
32.87%
29.71%
28.62%
29.95%
29.74%
25.05%
21.99%
22.50%
PAT
357.53
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
160.78
PAT before Minority Interest
357.53
363.10
304.43
294.33
285.15
268.43
297.84
220.40
206.42
208.21
160.78
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
20.50%
20.77%
18.36%
19.02%
20.66%
21.42%
26.82%
22.54%
25.58%
33.13%
29.93%
PAT Growth
13.68%
19.27%
3.43%
3.22%
6.23%
-9.87%
35.14%
6.77%
-0.86%
29.50%
 
Unadjusted EPS
49.64
50.50
42.58
41.30
40.03
37.83
42.27
31.42
29.09
285.09
222.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
1,136.25
1,048.57
985.37
855.76
848.35
674.50
528.97
417.90
394.45
433.81
Share Capital
7.21
7.17
7.13
7.12
7.14
7.07
7.02
7.01
7.10
7.22
Total Reserves
1,061.51
974.18
978.24
848.64
841.21
667.43
521.95
410.89
387.36
426.59
Non-Current Liabilities
-35.18
-17.27
-2.52
-7.83
5.20
1.29
0.47
7.99
-14.23
-10.07
Secured Loans
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
13.76
12.88
13.35
9.25
9.97
7.84
0.00
0.00
0.00
0.00
Current Liabilities
475.93
428.67
385.21
446.69
381.15
446.24
436.11
264.14
213.93
200.23
Trade Payables
64.77
56.72
42.86
35.43
38.60
110.87
113.53
95.76
78.00
85.60
Other Current Liabilities
333.59
299.74
279.65
271.95
210.38
205.14
250.30
115.06
89.69
75.92
Short Term Borrowings
2.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
75.11
72.21
62.70
139.31
132.17
130.24
72.29
53.31
46.24
38.71
Total Liabilities
1,577.00
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.55
690.03
594.15
623.97
Net Block
349.93
293.46
308.74
412.57
431.91
449.25
466.78
226.26
224.82
120.10
Gross Block
497.17
393.15
361.43
608.42
615.83
613.75
599.56
334.37
309.89
184.37
Accumulated Depreciation
147.24
99.69
52.69
195.86
183.92
164.49
132.77
108.12
85.07
64.27
Non Current Assets
752.07
753.22
407.45
466.69
488.15
510.22
523.77
280.76
241.11
189.93
Capital Work in Progress
7.44
13.21
4.32
2.61
0.00
0.00
0.00
0.58
0.09
63.67
Non Current Investment
293.59
386.11
35.57
5.63
5.63
5.63
6.64
5.63
16.20
6.16
Long Term Loans & Adv.
94.47
55.79
52.66
42.25
48.80
47.28
44.33
39.84
0.00
0.00
Other Non Current Assets
6.64
4.65
6.16
3.64
1.81
8.06
6.01
8.46
0.00
0.00
Current Assets
824.93
706.75
960.61
827.93
746.55
611.81
441.79
409.26
353.04
434.04
Current Investments
183.03
139.33
429.52
377.73
368.89
238.72
108.43
10.23
10.00
111.36
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
284.83
260.42
207.30
195.58
140.86
119.49
117.23
92.42
108.59
92.21
Cash & Bank
207.00
131.78
177.49
151.78
154.66
189.95
152.80
254.16
161.31
157.57
Other Current Assets
150.07
115.10
130.28
77.81
82.14
63.65
63.33
52.45
73.14
72.90
Short Term Loans & Adv.
35.77
60.12
16.02
25.03
17.83
11.31
17.20
10.54
51.01
61.81
Net Current Assets
349.00
278.08
575.40
381.24
365.40
165.57
5.68
145.13
139.11
233.81
Total Assets
1,577.00
1,459.97
1,368.06
1,294.62
1,234.70
1,122.03
965.56
690.02
594.15
623.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
378.52
290.71
279.01
270.39
264.65
253.82
223.26
260.39
146.24
174.19
PBT
499.59
433.61
438.48
405.70
376.05
425.16
313.69
275.39
266.89
207.46
Adjustment
71.14
57.01
35.25
15.06
27.05
-45.89
26.12
9.08
-39.93
4.26
Changes in Working Capital
-23.40
-32.28
-40.45
-20.24
-13.75
-6.74
-26.81
44.73
-15.68
5.93
Cash after chg. in Working capital
547.33
458.34
433.28
400.52
389.35
372.54
312.99
329.21
211.28
217.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-168.81
-167.63
-154.27
-130.13
-124.70
-118.72
-89.73
-68.81
-65.04
-43.46
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
-73.07
-176.66
-24.68
0.85
-185.15
-148.39
-118.18
-58.81
70.16
-34.32
Net Fixed Assets
-19.00
-26.99
101.20
8.23
3.26
-2.66
-8.26
-16.13
-3.90
-54.50
Net Investments
-15.19
-58.72
-76.59
-2.04
-134.77
-140.46
-123.27
9.10
63.98
5.00
Others
-38.88
-90.95
-49.29
-5.34
-53.64
-5.27
13.35
-51.78
10.08
15.18
Cash from Financing Activity
-201.98
-186.58
-226.93
-261.69
-111.56
-82.34
-110.74
-167.43
-247.76
-92.85
Net Cash Inflow / Outflow
103.47
-72.53
27.40
9.55
-32.07
23.09
-5.66
34.15
-31.36
47.03
Opening Cash & Equivalents
88.69
163.91
130.89
120.51
153.04
138.10
93.78
59.53
90.96
43.93
Closing Cash & Equivalent
199.49
88.69
163.91
130.92
121.59
153.04
138.10
93.78
59.53
90.96

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
148.23
136.87
138.20
120.18
118.89
95.47
75.31
59.65
55.58
60.04
ROA
23.91%
21.53%
22.11%
22.55%
22.78%
28.53%
26.62%
32.15%
34.19%
28.34%
ROE
35.42%
30.96%
31.97%
33.47%
35.25%
49.50%
46.55%
50.82%
50.28%
40.64%
ROCE
45.88%
42.68%
47.63%
47.61%
49.39%
70.66%
66.26%
67.80%
64.44%
52.43%
Fixed Asset Turnover
3.93
4.40
3.19
2.25
2.04
1.83
2.09
2.51
2.54
2.87
Receivable days
56.91
51.47
47.51
44.50
37.91
38.90
39.13
45.46
58.31
57.53
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
22.63
19.45
16.20
17.58
41.08
69.91
76.13
77.34
98.20
105.47
Cash Conversion Cycle
34.28
32.02
31.32
26.91
-3.17
-31.02
-37.00
-31.88
-39.89
-47.94
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
225.03
1058.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

News Update


  • CRISIL gets nod to transfer rating business to subsidiary
    18th Apr 2019, 14:23 PM

    This has been done to comply with the rules laid down by the SEBI

    Read More
  • CRISIL reports 6.78% fall in Q1 consolidated net profit
    17th Apr 2019, 15:07 PM

    Total consolidated income of the company decreased marginally by 1.10% at Rs 422.88 crore

    Read More
  • CRISIL reports 19% rise in Q3 consolidated net profit
    13th Feb 2019, 09:52 AM

    Total consolidated income of the company increased by 11.48% at Rs 496.46 crore for Q3FY19

    Read More
  • CRISIL - Quarterly Results
    12th Feb 2019, 18:13 PM

    Read More

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.