Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Miscellaneous

Rating :
76/99  (View)

BSE: 506414 | NSE: Not Listed

895.45
17.00 (1.94%)
23-Aug-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  855.55
  •  905.00
  •  850.05
  •  878.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6562
  •  58.76
  •  1125.00
  •  600.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 821.38
  • 7.45
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 938.94
  • 0.14%
  • 3.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.59%
  • 3.39%
  • 31.45%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 2.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 23.34
  • 35.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.14
  • 53.33
  • 62.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.13
  • 163.02
  • -47.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.77
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 5.82
  • 8.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -11.43
  • -25.98
  • -69.80

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
91.58
97.07
-5.66%
111.70
98.36
13.56%
121.27
63.75
90.23%
80.12
43.96
82.26%
Expenses
60.54
58.77
3.01%
66.88
58.82
13.70%
76.82
50.28
52.78%
54.28
42.09
28.96%
EBITDA
31.04
38.30
-18.96%
44.81
39.54
13.33%
44.45
13.47
229.99%
25.84
1.86
1,289.25%
EBIDTM
33.89%
39.46%
40.12%
40.20%
36.65%
21.13%
32.26%
4.24%
Other Income
1.25
4.34
-71.20%
1.22
0.05
2,340.00%
9.31
4.25
119.06%
3.33
0.15
2,120.00%
Interest
5.88
4.43
32.73%
5.63
2.39
135.56%
4.75
4.15
14.46%
4.39
2.67
64.42%
Depreciation
3.09
3.62
-14.64%
3.03
3.04
-0.33%
2.95
2.93
0.68%
2.81
2.76
1.81%
PBT
23.32
34.59
-32.58%
37.37
34.16
9.40%
46.05
10.63
333.21%
21.97
-3.41
-
Tax
-15.16
8.19
-
9.21
7.70
19.61%
11.47
4.25
169.88%
5.29
0.30
1,663.33%
PAT
38.47
26.40
45.72%
28.16
26.46
6.42%
34.58
6.38
442.01%
16.68
-3.71
-
PATM
42.01%
27.19%
25.22%
26.90%
28.52%
10.01%
20.82%
-8.44%
EPS
40.59
19.53
107.83%
28.25
20.68
36.61%
34.84
3.84
807.29%
16.64
-4.39
-

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
-
404.67
302.67
164.13
154.80
141.75
139.13
116.68
129.61
93.42
72.96
Net Sales Growth
-
33.70%
84.41%
6.03%
9.21%
1.88%
19.24%
-9.98%
38.74%
28.04%
 
Cost Of Goods Sold
-
93.47
80.41
68.43
64.51
63.20
57.76
40.99
37.65
18.54
15.75
Gross Profit
-
311.20
222.26
95.70
90.29
78.55
81.37
75.69
91.97
74.88
57.20
GP Margin
-
76.90%
73.43%
58.31%
58.33%
55.41%
58.48%
64.87%
70.96%
80.15%
78.40%
Total Expenditure
-
269.93
211.54
152.17
134.66
125.85
112.90
93.88
88.20
56.95
53.16
Power & Fuel Cost
-
13.88
11.11
9.97
8.67
8.98
7.33
6.02
6.48
3.88
3.17
% Of Sales
-
3.43%
3.67%
6.07%
5.60%
6.34%
5.27%
5.16%
5.00%
4.15%
4.34%
Employee Cost
-
53.18
39.83
30.84
27.97
24.21
20.61
20.72
18.20
13.95
13.36
% Of Sales
-
13.14%
13.16%
18.79%
18.07%
17.08%
14.81%
17.76%
14.04%
14.93%
18.31%
Manufacturing Exp.
-
32.25
26.08
17.04
12.03
10.92
10.63
10.50
10.04
6.21
6.31
% Of Sales
-
7.97%
8.62%
10.38%
7.77%
7.70%
7.64%
9.00%
7.75%
6.65%
8.65%
General & Admin Exp.
-
20.84
15.94
13.19
12.46
10.93
10.97
11.11
10.51
10.49
9.53
% Of Sales
-
5.15%
5.27%
8.04%
8.05%
7.71%
7.88%
9.52%
8.11%
11.23%
13.06%
Selling & Distn. Exp.
-
31.40
26.90
5.47
5.71
4.47
3.46
2.41
3.36
2.38
1.70
% Of Sales
-
7.76%
8.89%
3.33%
3.69%
3.15%
2.49%
2.07%
2.59%
2.55%
2.33%
Miscellaneous Exp.
-
24.91
11.26
7.23
3.30
3.15
2.14
2.13
1.97
1.50
1.70
% Of Sales
-
6.16%
3.72%
4.41%
2.13%
2.22%
1.54%
1.83%
1.52%
1.61%
4.56%
EBITDA
-
134.74
91.13
11.96
20.14
15.90
26.23
22.80
41.41
36.47
19.80
EBITDA Margin
-
33.30%
30.11%
7.29%
13.01%
11.22%
18.85%
19.54%
31.95%
39.04%
27.14%
Other Income
-
26.50
10.83
2.78
1.31
0.07
3.32
1.72
3.59
5.50
1.34
Interest
-
20.65
13.63
9.96
6.15
4.50
5.31
5.02
3.87
1.48
1.62
Depreciation
-
11.89
12.36
10.31
8.35
8.58
9.84
9.40
7.76
4.15
4.43
PBT
-
128.71
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
Tax
-
10.80
21.13
2.70
4.25
1.93
3.39
3.67
6.41
8.35
3.27
Tax Rate
-
8.39%
27.81%
-48.82%
61.06%
67.01%
23.54%
36.34%
19.21%
22.97%
21.67%
PAT
-
110.78
42.21
-11.03
-0.59
0.88
8.76
6.13
23.98
26.75
11.77
PAT before Minority Interest
-
117.90
54.84
-8.23
2.71
0.95
11.01
6.43
26.96
27.99
11.83
Minority Interest
-
-7.12
-12.63
-2.80
-3.30
-0.07
-2.25
-0.30
-2.98
-1.24
-0.06
PAT Margin
-
27.38%
13.95%
-6.72%
-0.38%
0.62%
6.30%
5.25%
18.50%
28.63%
16.13%
PAT Growth
-
162.45%
482.68%
-1769.49%
-167.05%
-89.95%
42.90%
-74.44%
-10.36%
127.27%
 
Unadjusted EPS
-
120.31
155.63
-49.82
-4.95
2.02
34.36
18.14
97.06
110.45
50.24

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
232.51
126.42
144.40
129.82
131.62
132.69
127.48
129.34
115.50
86.87
Share Capital
4.59
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
Total Reserves
227.39
124.13
142.11
127.53
129.33
130.40
125.19
127.04
113.20
84.58
Non-Current Liabilities
125.39
145.65
48.11
24.27
13.92
33.03
19.70
22.42
14.01
13.35
Secured Loans
135.21
135.37
40.32
17.78
5.35
24.84
15.27
19.65
10.78
13.71
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
6.31
2.73
2.67
1.79
1.66
1.86
1.82
1.75
1.51
0.00
Current Liabilities
155.98
103.56
86.16
108.48
94.23
70.60
58.47
44.81
25.06
17.64
Trade Payables
42.72
40.09
27.49
19.77
16.41
18.84
14.93
15.89
8.25
4.61
Other Current Liabilities
47.42
29.38
20.79
56.62
51.08
24.25
19.64
11.28
8.12
7.36
Short Term Borrowings
60.21
29.86
37.13
29.34
24.89
24.59
21.54
12.59
5.56
0.00
Short Term Provisions
5.63
4.23
0.75
2.75
1.85
2.92
2.36
5.04
3.14
5.67
Total Liabilities
531.94
386.61
307.14
288.24
262.14
258.62
225.69
216.31
171.34
118.77
Net Block
103.73
96.88
89.81
168.10
84.71
87.20
94.14
73.00
45.31
39.34
Gross Block
128.99
112.71
103.03
221.97
140.70
135.94
133.21
104.34
70.03
60.24
Accumulated Depreciation
25.25
15.84
13.21
53.77
55.89
47.43
38.97
30.02
23.42
19.59
Non Current Assets
236.32
204.35
202.88
194.84
171.15
145.08
129.04
100.55
71.05
49.18
Capital Work in Progress
21.58
3.50
5.49
5.94
65.05
36.38
15.36
12.64
14.84
6.91
Non Current Investment
74.41
82.72
89.76
14.60
15.02
14.07
9.29
9.68
4.85
2.94
Long Term Loans & Adv.
17.37
6.80
4.51
6.20
6.34
7.35
9.98
5.14
6.03
0.00
Other Non Current Assets
19.23
14.46
13.31
0.01
0.03
0.09
0.27
0.08
0.02
0.00
Current Assets
295.61
182.27
104.26
93.40
90.99
113.55
96.66
115.75
100.28
69.60
Current Investments
1.15
1.06
1.00
0.80
3.00
3.00
2.05
8.05
36.28
24.00
Inventories
87.67
51.18
38.91
27.97
21.63
23.45
25.13
21.53
10.62
7.32
Sundry Debtors
65.54
68.72
44.57
43.01
35.53
40.54
25.29
23.37
16.84
11.95
Cash & Bank
91.13
32.66
2.49
4.79
17.26
36.62
34.52
50.09
24.07
12.60
Other Current Assets
50.12
10.34
4.38
6.62
13.57
9.93
9.66
12.71
12.47
13.73
Short Term Loans & Adv.
31.29
18.31
12.90
10.22
11.53
8.23
7.03
9.83
11.41
12.94
Net Current Assets
139.63
78.71
18.10
-15.08
-3.24
42.95
38.19
70.94
75.22
51.95
Total Assets
531.93
386.62
307.14
288.24
262.14
258.63
225.70
216.30
171.34
118.78

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
90.34
59.26
1.91
4.44
15.07
14.10
23.37
39.49
-1.15
2.04
PBT
128.71
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
Adjustment
31.05
27.02
24.10
14.71
13.09
14.33
14.45
0.17
-10.40
0.28
Changes in Working Capital
-36.56
-25.46
-14.42
-14.47
2.98
-12.45
2.31
9.99
-20.71
-11.32
Cash after chg. in Working capital
123.20
77.54
4.16
7.21
18.95
16.28
26.87
43.52
5.24
4.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.86
-18.28
-2.25
-2.77
-3.88
-2.18
-3.50
-4.03
-6.40
-2.00
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
-96.58
-101.14
6.52
-13.38
-18.06
-24.96
-20.09
-50.48
-6.62
2.49
Net Fixed Assets
0.13
-3.33
90.14
-15.75
-29.73
-21.52
-7.60
-4.91
-0.25
-1.02
Net Investments
8.73
-76.31
-75.58
-0.61
-1.37
-6.61
4.43
22.81
-12.67
2.53
Others
-105.44
-21.50
-8.04
2.98
13.04
3.17
-16.92
-68.38
6.30
0.98
Cash from Financing Activity
12.22
88.82
-12.11
10.42
0.57
12.95
-7.56
6.74
15.62
-4.82
Net Cash Inflow / Outflow
5.99
46.93
-3.67
1.48
-2.43
2.09
-4.28
-4.25
7.84
-0.28
Opening Cash & Equivalents
32.44
-14.50
-10.82
3.30
5.72
3.63
7.91
12.16
4.32
4.63
Closing Cash & Equivalent
38.42
32.44
-14.50
4.79
3.30
5.72
3.63
7.91
12.16
4.34

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.)
252.90
137.82
157.42
141.53
143.49
144.66
138.97
141.00
125.90
94.70
ROA
25.73%
15.81%
-2.76%
0.99%
0.37%
4.55%
2.91%
13.91%
19.30%
9.86%
ROE
66.16%
40.50%
-6.00%
2.08%
0.72%
8.47%
5.01%
22.02%
27.67%
14.23%
ROCE
40.43%
33.73%
1.96%
6.18%
3.68%
10.54%
8.72%
24.01%
31.59%
16.88%
Fixed Asset Turnover
3.33
2.81
1.02
0.87
1.05
1.06
1.00
1.51
1.46
1.10
Receivable days
60.55
68.24
96.46
90.86
95.44
84.33
74.45
55.83
55.38
63.94
Inventory Days
62.62
54.27
73.67
57.38
56.57
62.24
71.39
44.64
34.51
37.72
Payable days
62.35
60.68
60.91
51.44
53.55
56.90
61.69
52.37
45.56
34.82
Cash Conversion Cycle
60.82
61.83
109.22
96.80
98.46
89.68
84.14
48.09
44.34
66.84
Total Debt/Equity
0.90
1.37
0.60
0.70
0.54
0.50
0.37
0.32
0.20
0.16
Interest Cover
7.23
6.57
0.45
2.13
1.64
3.71
3.01
9.61
25.51
10.33

News Update


  • DIL - Quarterly Results
    5th Aug 2019, 13:37 PM

    Read More
  • DIL’s arm completes maintenance work, debottlenecking programme at Dahej plant
    29th May 2019, 12:30 PM

    The plant is operating at full capacities which have increased by about 15%, with effect from May 29, 2019

    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.