Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Abrasives

Rating :
59/99  (View)

BSE: 513375 | NSE: CARBORUNIV

286.85
-3.15 (-1.09%)
17-Sep-2019 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  292.80
  •  292.80
  •  286.00
  •  290.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17811
  •  51.09
  •  418.85
  •  265.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,505.68
  • 23.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,504.92
  • 0.95%
  • 3.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.11%
  • 7.21%
  • 18.75%
  • FII
  • DII
  • Others
  • 0.04%
  • 23.77%
  • 8.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 5.57
  • 8.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 10.71
  • 5.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 11.43
  • 13.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.86
  • 29.32
  • 30.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 3.72
  • 4.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.66
  • 14.34
  • 15.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
671.40
634.34
5.84%
702.12
649.54
8.09%
692.86
611.59
13.29%
659.58
587.10
12.35%
Expenses
576.16
526.88
9.35%
582.83
533.74
9.20%
589.66
506.91
16.32%
551.24
481.29
14.53%
EBITDA
95.24
107.46
-11.37%
119.29
115.80
3.01%
103.20
104.68
-1.41%
108.34
105.81
2.39%
EBIDTM
14.19%
16.94%
16.99%
17.83%
14.89%
17.12%
16.43%
18.02%
Other Income
4.90
10.48
-53.24%
1.45
4.55
-68.13%
6.64
3.35
98.21%
8.73
4.48
94.87%
Interest
1.93
1.90
1.58%
2.64
2.35
12.34%
1.87
1.82
2.75%
2.07
2.38
-13.03%
Depreciation
26.40
27.98
-5.65%
25.93
27.63
-6.15%
26.99
26.92
0.26%
27.37
25.78
6.17%
PBT
71.81
88.06
-18.45%
92.17
90.37
1.99%
80.98
79.29
2.13%
87.63
82.13
6.70%
Tax
26.31
29.28
-10.14%
33.84
31.36
7.91%
26.93
26.78
0.56%
31.13
26.81
16.11%
PAT
45.50
58.78
-22.59%
58.33
59.01
-1.15%
54.05
52.51
2.93%
56.50
55.32
2.13%
PATM
6.78%
9.27%
8.31%
9.08%
7.80%
8.59%
8.57%
9.42%
EPS
2.79
3.33
-16.22%
3.27
3.48
-6.03%
3.07
2.87
6.97%
3.43
2.93
17.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,725.96
2,688.90
2,367.76
2,112.49
1,943.98
2,050.17
2,125.34
1,971.40
1,995.00
1,607.53
1,279.75
Net Sales Growth
9.80%
13.56%
12.08%
8.67%
-5.18%
-3.54%
7.81%
-1.18%
24.10%
25.61%
 
Cost Of Goods Sold
973.59
954.96
798.19
735.60
680.86
719.24
745.52
711.42
647.04
494.24
412.49
Gross Profit
1,752.37
1,733.95
1,569.57
1,376.89
1,263.12
1,330.93
1,379.83
1,259.99
1,347.96
1,113.28
867.26
GP Margin
64.28%
64.49%
66.29%
65.18%
64.98%
64.92%
64.92%
63.91%
67.57%
69.25%
67.77%
Total Expenditure
2,299.89
2,251.83
1,969.12
1,783.75
1,642.86
1,787.37
1,873.96
1,735.16
1,604.72
1,321.93
1,068.29
Power & Fuel Cost
-
378.61
327.47
252.52
242.12
303.56
336.22
284.99
260.48
223.12
164.76
% Of Sales
-
14.08%
13.83%
11.95%
12.45%
14.81%
15.82%
14.46%
13.06%
13.88%
12.87%
Employee Cost
-
327.32
308.67
271.51
250.18
273.90
288.46
261.32
233.11
239.14
209.28
% Of Sales
-
12.17%
13.04%
12.85%
12.87%
13.36%
13.57%
13.26%
11.68%
14.88%
16.35%
Manufacturing Exp.
-
363.70
327.46
300.27
261.04
268.36
277.75
261.27
177.66
140.63
99.64
% Of Sales
-
13.53%
13.83%
14.21%
13.43%
13.09%
13.07%
13.25%
8.91%
8.75%
7.79%
General & Admin Exp.
-
83.29
80.60
79.46
88.70
92.60
91.87
88.58
160.86
108.57
85.45
% Of Sales
-
3.10%
3.40%
3.76%
4.56%
4.52%
4.32%
4.49%
8.06%
6.75%
6.68%
Selling & Distn. Exp.
-
103.08
92.92
81.19
78.23
87.59
95.31
90.33
92.61
83.05
63.90
% Of Sales
-
3.83%
3.92%
3.84%
4.02%
4.27%
4.48%
4.58%
4.64%
5.17%
4.99%
Miscellaneous Exp.
-
40.88
33.80
63.21
41.73
42.12
38.84
37.25
32.96
33.18
63.90
% Of Sales
-
1.52%
1.43%
2.99%
2.15%
2.05%
1.83%
1.89%
1.65%
2.06%
2.56%
EBITDA
426.07
437.07
398.64
328.74
301.12
262.80
251.38
236.24
390.28
285.60
211.46
EBITDA Margin
15.63%
16.25%
16.84%
15.56%
15.49%
12.82%
11.83%
11.98%
19.56%
17.77%
16.52%
Other Income
21.72
28.52
22.92
28.64
29.70
26.82
22.17
13.99
11.92
26.50
34.59
Interest
8.51
8.48
8.61
18.12
22.91
25.34
28.18
27.21
25.00
27.10
30.83
Depreciation
106.69
108.27
106.00
96.48
86.82
100.37
91.07
71.09
56.93
50.45
44.48
PBT
332.59
348.85
306.95
242.78
221.10
163.91
154.30
151.94
320.27
234.54
170.73
Tax
118.21
121.18
102.03
78.08
81.41
82.16
59.19
61.93
90.79
74.17
56.04
Tax Rate
35.54%
34.74%
33.24%
32.16%
36.82%
37.28%
38.36%
40.76%
28.13%
28.74%
32.69%
PAT
214.38
227.75
200.94
155.78
128.33
132.60
91.51
89.78
218.18
171.01
101.44
PAT before Minority Interest
218.26
227.67
204.93
164.69
139.69
138.25
95.11
90.01
231.91
183.87
115.40
Minority Interest
3.88
0.08
-3.99
-8.91
-11.36
-5.65
-3.60
-0.23
-13.73
-12.86
-13.96
PAT Margin
7.86%
8.47%
8.49%
7.37%
6.60%
6.47%
4.31%
4.55%
10.94%
10.64%
7.93%
PAT Growth
-4.98%
13.34%
28.99%
21.39%
-3.22%
44.90%
1.93%
-58.85%
27.58%
68.58%
 
Unadjusted EPS
12.56
13.10
11.42
9.28
7.65
7.06
4.88
4.79
11.71
9.15
10.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,724.10
1,564.35
1,382.79
1,192.26
1,088.71
1,105.98
1,059.15
947.02
745.54
592.87
Share Capital
18.91
18.90
18.87
18.84
18.82
18.78
18.75
18.74
18.69
18.67
Total Reserves
1,700.52
1,542.35
1,362.31
1,172.24
1,069.89
1,087.20
1,040.40
928.28
726.85
574.20
Non-Current Liabilities
40.12
43.15
51.63
83.55
101.67
242.49
251.77
255.32
295.32
484.02
Secured Loans
0.30
1.17
1.84
-44.62
6.54
65.15
115.48
55.85
116.40
270.47
Unsecured Loans
4.78
5.46
4.84
80.86
50.13
122.12
82.02
150.47
131.25
168.60
Long Term Provisions
9.61
9.17
7.55
6.54
5.03
5.27
3.99
0.00
0.00
0.00
Current Liabilities
405.40
418.58
413.14
522.09
567.47
567.22
518.37
480.23
388.28
191.46
Trade Payables
208.68
197.57
165.02
134.08
170.83
200.59
176.00
167.04
158.78
133.86
Other Current Liabilities
92.42
85.80
89.54
146.80
153.29
141.90
155.56
154.12
122.53
36.53
Short Term Borrowings
86.78
118.16
142.45
227.05
220.10
205.14
160.28
130.03
96.63
0.00
Short Term Provisions
17.52
17.06
16.13
14.16
23.25
19.59
26.52
29.04
10.33
21.07
Total Liabilities
2,221.93
2,087.55
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.35
Net Block
695.02
735.64
704.81
659.14
792.72
896.75
843.67
661.83
612.46
572.48
Gross Block
1,079.12
1,018.57
889.91
744.41
1,479.19
1,493.40
1,360.34
1,092.35
981.67
895.67
Accumulated Depreciation
384.10
282.92
185.10
85.28
653.49
596.65
516.67
430.52
369.22
323.20
Non Current Assets
922.11
932.34
942.26
923.65
869.19
969.31
952.34
777.47
709.21
665.48
Capital Work in Progress
46.39
30.28
72.60
84.54
43.32
39.70
83.79
82.55
23.23
43.94
Non Current Investment
130.39
123.25
119.49
129.27
7.80
8.11
1.22
1.23
47.63
49.07
Long Term Loans & Adv.
36.83
29.49
31.49
36.63
25.36
24.75
23.67
31.85
25.89
0.00
Other Non Current Assets
13.48
13.68
13.88
14.08
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,299.81
1,155.22
970.96
936.41
946.46
1,016.31
950.75
982.57
779.36
651.86
Current Investments
96.13
57.05
4.96
1.74
33.33
29.21
24.34
38.77
27.27
28.83
Inventories
532.86
438.02
386.70
370.43
388.33
434.00
402.59
408.61
310.77
235.18
Sundry Debtors
513.92
475.06
380.58
367.48
370.29
416.65
360.13
361.23
329.04
280.03
Cash & Bank
97.51
128.91
126.06
113.25
99.17
75.41
85.55
110.47
69.79
46.93
Other Current Assets
59.41
12.45
17.64
40.55
55.35
61.04
78.14
63.49
42.49
60.89
Short Term Loans & Adv.
46.19
43.73
55.01
42.97
46.85
50.99
67.93
60.95
40.91
60.89
Net Current Assets
894.42
736.64
557.82
414.32
378.99
449.09
432.38
502.34
391.08
460.40
Total Assets
2,221.92
2,087.56
1,913.22
1,860.06
1,815.65
1,985.62
1,903.09
1,760.04
1,488.57
1,317.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
201.83
212.98
295.26
177.76
325.76
153.32
195.19
236.00
205.24
200.90
PBT
348.85
306.95
242.78
236.87
220.41
154.30
151.94
322.70
258.03
171.43
Adjustment
112.54
107.58
108.48
105.39
54.69
110.41
98.96
75.32
38.02
66.54
Changes in Working Capital
-139.58
-90.71
22.80
-80.77
122.05
-50.18
4.88
-72.10
-49.36
11.07
Cash after chg. in Working capital
321.81
323.83
374.06
261.49
397.13
214.53
255.78
325.91
246.69
249.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-119.98
-110.85
-78.79
-83.73
-71.38
-61.20
-60.59
-89.92
-41.45
-47.93
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
-79.93
-74.83
-81.28
-72.66
-6.95
-94.59
-204.55
-98.15
-56.00
-80.12
Net Fixed Assets
-43.75
-54.96
-82.51
338.28
-34.12
-46.70
-56.86
-64.10
-41.02
-37.97
Net Investments
-33.37
-57.22
1.94
-18.56
-106.88
-6.00
9.95
29.49
7.78
0.33
Others
-2.81
37.35
-0.71
-392.38
134.05
-41.89
-157.64
-63.54
-22.76
-42.48
Cash from Financing Activity
-109.15
-83.24
-207.09
-85.59
-161.50
-37.18
-29.35
-86.47
-128.18
-134.26
Net Cash Inflow / Outflow
12.75
54.91
6.89
19.51
157.30
21.55
-38.71
51.38
21.06
-13.48
Opening Cash & Equivalents
184.68
129.80
113.58
96.52
103.08
108.74
147.45
96.07
75.01
60.41
Closing Cash & Equivalent
192.06
184.68
129.80
113.58
131.25
103.08
108.74
147.45
96.07
46.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
90.78
82.50
73.08
63.23
57.73
58.78
56.36
50.40
39.74
31.61
ROA
10.57%
10.24%
8.73%
7.60%
7.27%
4.89%
4.91%
14.28%
13.11%
8.17%
ROE
13.90%
13.95%
12.82%
12.27%
12.63%
8.81%
9.00%
27.49%
27.59%
21.15%
ROCE
20.36%
19.55%
17.12%
16.61%
16.46%
11.96%
12.64%
27.87%
26.15%
19.78%
Fixed Asset Turnover
2.56
2.51
2.73
1.85
1.46
1.57
1.69
2.01
1.79
1.50
Receivable days
67.12
65.20
61.16
65.63
66.41
63.37
63.55
60.45
66.06
75.21
Inventory Days
65.90
62.84
61.90
67.49
69.40
68.25
71.47
63.00
59.21
65.79
Payable days
32.80
33.93
31.24
34.63
37.77
36.20
36.05
38.65
41.38
45.24
Cash Conversion Cycle
100.22
94.10
91.82
98.49
98.04
95.41
98.97
84.80
83.90
95.75
Total Debt/Equity
0.06
0.08
0.11
0.27
0.31
0.41
0.41
0.42
0.55
0.74
Interest Cover
42.12
36.64
14.40
10.65
9.70
6.48
6.58
13.91
10.52
6.56

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.