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

Cigarettes/Tobacco

Rating :
52/99  (View)

BSE: 500875 | NSE: ITC

207.45
0.75 (0.36%)
20-Feb-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  207.00
  •  208.55
  •  205.45
  •  206.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15591220
  •  32343.99
  •  310.00
  •  200.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 254,930.94
  • 17.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 250,792.35
  • 2.77%
  • 4.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 30.53%
  • 9.93%
  • FII
  • DII
  • Others
  • 15.18%
  • 34.49%
  • 9.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.50
  • 4.27
  • 3.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.02
  • 5.23
  • 3.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 5.34
  • 6.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.36
  • 29.04
  • 29.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.13
  • 4.13
  • 4.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.70
  • 17.77
  • 18.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
13,307.54
0.00
0.00
12,867.39
0.00
0.00
12,657.90
0.00
0.00
13,212.19
0.00
0.00
Expenses
8,330.81
0.00
0.00
8,025.33
0.00
0.00
7,720.15
0.00
0.00
8,379.95
0.00
0.00
EBITDA
4,976.73
0.00
0.00
4,842.06
0.00
0.00
4,937.75
0.00
0.00
4,832.24
0.00
0.00
EBIDTM
37.40%
0.00%
37.63%
0.00%
39.01%
0.00%
36.57%
0.00%
Other Income
652.96
0.00
0.00
629.88
0.00
0.00
647.29
0.00
0.00
690.11
0.00
0.00
Interest
11.43
0.00
0.00
13.99
0.00
0.00
14.58
0.00
0.00
9.63
0.00
0.00
Depreciation
436.90
0.00
0.00
415.84
0.00
0.00
378.94
0.00
0.00
370.78
0.00
0.00
PBT
5,049.25
0.00
0.00
5,042.11
0.00
0.00
5,191.52
0.00
0.00
5,141.94
0.00
0.00
Tax
1,001.38
0.00
0.00
868.39
0.00
0.00
1,755.01
0.00
0.00
1,549.14
0.00
0.00
PAT
4,047.87
0.00
0.00
4,173.72
0.00
0.00
3,436.51
0.00
0.00
3,592.80
0.00
0.00
PATM
30.42%
0.00%
32.44%
0.00%
27.15%
0.00%
27.19%
0.00%
EPS
3.23
0.00
0.00
3.35
0.00
0.00
2.74
0.00
0.00
2.88
0.00
0.00

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
52,045.02
48,352.68
43,448.94
42,776.61
39,192.10
38,834.81
35,317.08
29,901.27
26,525.43
22,574.70
19,135.87
Net Sales Growth
0.00%
11.29%
1.57%
9.15%
0.92%
9.96%
18.11%
12.73%
17.50%
17.97%
 
Cost Of Goods Sold
17,876.76
17,420.33
15,855.48
16,049.16
13,568.50
14,772.18
13,240.29
12,065.78
9,644.19
8,160.98
6,986.96
Gross Profit
34,168.26
30,932.35
27,593.46
26,727.45
25,623.60
24,062.63
22,076.79
17,835.49
16,881.24
14,413.72
12,148.91
GP Margin
65.65%
63.97%
63.51%
62.48%
65.38%
61.96%
62.51%
59.65%
63.64%
63.85%
63.49%
Total Expenditure
32,456.24
29,927.29
26,945.70
27,315.97
24,722.22
24,692.29
22,242.39
19,282.72
17,294.11
14,885.17
12,793.49
Power & Fuel Cost
-
746.73
653.50
584.33
571.88
610.67
644.96
550.11
476.74
446.64
410.37
% Of Sales
-
1.54%
1.50%
1.37%
1.46%
1.57%
1.83%
1.84%
1.80%
1.98%
2.14%
Employee Cost
-
4,177.88
3,760.90
3,631.73
3,440.97
2,772.28
2,504.24
1,387.01
1,935.11
1,708.50
1,450.08
% Of Sales
-
8.64%
8.66%
8.49%
8.78%
7.14%
7.09%
4.64%
7.30%
7.57%
7.58%
Manufacturing Exp.
-
1,911.37
1,744.11
1,734.70
1,628.63
1,572.27
1,395.57
1,157.02
1,106.46
1,293.52
1,177.49
% Of Sales
-
3.95%
4.01%
4.06%
4.16%
4.05%
3.95%
3.87%
4.17%
5.73%
6.15%
General & Admin Exp.
-
1,952.10
1,752.86
2,139.98
2,148.54
1,892.99
1,313.69
1,234.39
1,180.41
1,039.44
899.12
% Of Sales
-
4.04%
4.03%
5.00%
5.48%
4.87%
3.72%
4.13%
4.45%
4.60%
4.70%
Selling & Distn. Exp.
-
2,543.46
2,162.59
1,995.63
2,072.77
1,949.35
2,052.80
2,088.32
2,001.30
1,469.46
1,178.71
% Of Sales
-
5.26%
4.98%
4.67%
5.29%
5.02%
5.81%
6.98%
7.54%
6.51%
6.16%
Miscellaneous Exp.
-
1,175.42
1,016.26
1,180.44
1,290.93
1,122.55
1,090.84
800.09
949.90
766.63
1,178.71
% Of Sales
-
2.43%
2.34%
2.76%
3.29%
2.89%
3.09%
2.68%
3.58%
3.40%
3.61%
EBITDA
19,588.78
18,425.39
16,503.24
15,460.64
14,469.88
14,142.52
13,074.69
10,618.55
9,231.32
7,689.53
6,342.38
EBITDA Margin
37.64%
38.11%
37.98%
36.14%
36.92%
36.42%
37.02%
35.51%
34.80%
34.06%
33.14%
Other Income
2,620.24
2,180.74
1,836.68
1,761.53
1,536.30
1,338.45
970.95
967.10
784.35
536.10
639.02
Interest
49.63
71.40
115.01
49.03
78.13
90.96
29.17
105.91
102.04
91.67
91.79
Depreciation
1,602.46
1,396.61
1,236.28
1,152.79
1,077.40
1,027.96
964.92
795.56
745.48
699.09
643.90
PBT
20,424.82
19,138.12
16,988.63
16,020.35
14,850.65
14,362.05
13,051.55
10,684.18
9,168.15
7,434.87
6,245.71
Tax
5,173.92
6,313.92
5,916.43
5,549.09
5,358.21
4,596.42
4,060.93
3,265.79
2,845.76
2,365.45
2,034.93
Tax Rate
25.33%
32.99%
34.00%
34.64%
36.08%
32.00%
31.11%
30.57%
31.04%
31.82%
32.58%
PAT
15,250.90
12,580.63
11,263.62
10,283.47
9,336.03
9,650.28
8,880.81
7,418.39
6,246.86
5,008.32
4,161.94
PAT before Minority Interest
14,973.02
12,824.20
11,485.10
10,471.26
9,492.44
9,765.63
8,990.62
7,418.39
6,322.39
5,069.42
4,210.78
Minority Interest
-277.88
-243.57
-221.48
-187.79
-156.41
-115.35
-109.81
0.00
-75.53
-61.10
-48.84
PAT Margin
29.30%
26.02%
25.92%
24.04%
23.82%
24.85%
25.15%
24.81%
23.55%
22.19%
21.75%
PAT Growth
0.00%
11.69%
9.53%
10.15%
-3.26%
8.66%
19.71%
18.75%
24.73%
20.34%
 
Unadjusted EPS
12.20
10.30
9.26
8.50
7.75
12.11
11.22
9.45
8.05
6.53
5.48

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
59,140.87
52,510.11
46,412.93
42,679.52
31,735.49
27,236.96
22,287.85
19,458.58
16,489.90
14,458.31
Share Capital
1,225.86
1,220.43
1,214.74
804.72
801.55
795.32
790.18
781.84
773.81
381.82
Total Reserves
55,917.07
49,415.71
43,598.48
40,673.50
30,933.94
26,441.64
21,497.67
18,676.74
15,716.09
14,076.49
Non-Current Liabilities
2,242.71
2,146.15
2,069.64
2,052.46
1,831.71
1,522.36
1,398.85
1,141.26
1,049.62
891.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.06
0.95
Unsecured Loans
8.15
11.50
18.40
26.66
60.68
76.40
66.40
105.38
88.69
109.81
Long Term Provisions
161.95
149.63
158.42
135.42
124.16
131.75
125.62
119.63
105.55
0.00
Current Liabilities
10,011.99
9,250.15
7,121.01
6,658.46
12,159.91
11,886.06
10,330.73
9,328.38
8,711.10
8,340.95
Trade Payables
3,509.58
3,496.18
2,659.33
2,339.29
2,020.47
2,106.25
1,668.98
1,538.37
1,498.57
3,640.39
Other Current Liabilities
6,025.48
5,604.26
4,230.71
4,119.02
3,782.04
3,673.10
3,528.62
3,429.02
3,131.43
113.81
Short Term Borrowings
1.86
17.35
19.11
43.95
195.39
150.24
0.00
1.89
24.00
0.00
Short Term Provisions
475.07
132.36
211.86
156.20
6,162.01
5,956.47
5,133.13
4,359.10
4,057.10
4,586.75
Total Liabilities
71,739.04
64,240.88
55,898.32
51,651.34
45,952.22
40,848.41
34,017.43
30,085.31
26,391.44
23,816.97
Net Block
19,374.19
16,523.96
15,893.48
15,106.63
15,304.33
12,926.97
11,209.34
10,013.09
9,177.39
8,779.95
Gross Block
24,090.47
19,919.70
18,094.43
16,175.72
23,361.47
20,000.34
16,944.38
15,519.38
14,018.90
12,992.74
Accumulated Depreciation
4,716.28
3,395.74
2,200.95
1,069.09
8,057.14
7,073.37
5,735.04
5,506.29
4,841.51
4,212.79
Non Current Assets
39,991.77
37,847.26
29,629.22
26,788.84
20,377.87
18,267.35
16,425.96
14,266.27
12,519.14
10,341.94
Capital Work in Progress
4,136.42
5,508.33
3,729.89
2,559.72
2,700.20
3,117.37
1,487.79
2,396.46
1,367.95
1,023.58
Non Current Investment
11,695.99
11,483.79
6,693.99
5,125.81
807.68
798.52
2,000.86
765.02
772.64
544.34
Long Term Loans & Adv.
3,260.32
3,304.78
3,306.14
3,062.42
1,565.47
1,428.92
1,727.97
1,096.13
1,206.83
0.00
Other Non Current Assets
1,524.85
1,026.40
5.72
934.26
1.24
1.24
0.00
1.24
0.00
0.00
Current Assets
31,747.27
26,393.62
26,269.10
24,862.50
25,574.35
22,581.06
17,591.47
15,819.04
13,872.30
13,474.82
Current Investments
13,347.50
10,569.07
10,887.39
6,621.78
6,135.09
6,485.50
5,059.43
4,441.81
4,095.16
4,456.14
Inventories
7,859.56
7,495.09
8,116.10
9,129.35
8,586.87
8,255.24
6,600.20
6,426.87
5,734.80
5,092.02
Sundry Debtors
4,035.28
2,682.29
2,474.29
1,917.18
1,982.07
2,439.21
1,163.34
1,200.20
1,086.68
1,025.51
Cash & Bank
4,152.03
2,899.60
2,967.40
6,063.30
7,896.22
3,490.19
3,615.00
3,130.12
2,426.87
1,348.58
Other Current Assets
2,352.90
961.08
684.82
585.90
974.10
1,910.92
1,153.50
620.04
528.79
1,552.57
Short Term Loans & Adv.
1,381.01
1,786.49
1,139.10
544.99
568.67
1,566.20
937.14
484.17
432.50
884.10
Net Current Assets
21,735.28
17,143.47
19,148.09
18,204.04
13,414.44
10,695.00
7,260.74
6,490.66
5,161.20
5,133.87
Total Assets
71,739.04
64,240.88
55,898.32
51,651.34
45,952.22
40,848.41
34,017.43
30,085.31
26,391.44
23,816.97

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
12,583.41
13,169.40
10,627.31
9,799.04
9,843.20
7,343.58
6,709.89
6,255.66
5,508.74
4,457.26
PBT
19,149.82
17,409.11
16,026.32
14,859.07
14,362.05
13,051.55
10,684.18
9,168.15
7,434.87
6,245.71
Adjustment
-268.89
23.52
48.20
294.79
-101.48
120.87
-38.51
75.45
271.58
370.72
Changes in Working Capital
-494.06
1,736.38
44.38
-276.98
31.21
-1,844.36
-1,049.43
-572.60
80.70
-84.80
Cash after chg. in Working capital
18,386.87
19,169.01
16,118.90
14,876.88
14,291.78
11,328.06
9,596.24
8,671.00
7,787.15
6,531.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5,803.46
-5,999.61
-5,491.59
-5,077.84
-4,448.58
-3,984.48
-2,886.35
-2,415.34
-2,278.41
-2,074.37
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
-5,545.68
-7,113.89
-3,250.93
-3,920.81
-5,275.43
-3,254.08
-3,580.78
-2,693.80
-871.34
-3,360.32
Net Fixed Assets
-2,538.39
-3,283.05
-3,008.12
6,416.62
-3,000.51
-2,408.43
-2,011.07
-2,321.84
-1,122.41
-1,204.14
Net Investments
-3,180.78
-4,811.93
-5,260.76
-4,919.07
417.97
-1,763.14
-743.70
-761.97
172.25
-2,889.12
Others
173.49
981.09
5,017.95
-5,418.36
-2,692.89
917.49
-826.01
390.01
78.82
732.94
Cash from Financing Activity
-6,868.64
-6,221.13
-7,301.03
-5,612.52
-4,661.03
-4,121.54
-3,232.55
-3,304.65
-3,579.74
-1,070.38
Net Cash Inflow / Outflow
169.09
-165.62
75.35
265.71
-93.26
-32.04
-103.44
257.21
1,057.66
26.56
Opening Cash & Equivalents
173.79
339.41
264.06
-1.73
276.48
308.52
259.34
140.84
1,304.61
1,278.44
Closing Cash & Equivalent
342.88
173.79
339.41
264.06
183.22
276.48
155.90
398.05
2,362.27
1,305.00

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.)
46.61
41.49
36.89
34.36
26.35
22.75
18.76
16.50
14.12
12.57
ROA
18.86%
19.12%
19.47%
19.45%
22.50%
24.02%
23.15%
22.39%
20.19%
19.15%
ROE
23.80%
24.07%
24.27%
25.95%
33.21%
36.42%
35.67%
35.38%
32.93%
29.69%
ROCE
34.39%
35.39%
36.02%
39.96%
48.72%
52.65%
51.64%
51.52%
48.52%
44.22%
Fixed Asset Turnover
2.27
2.51
3.43
2.79
2.45
2.68
2.59
2.50
2.39
2.25
Receivable days
24.59
19.73
13.65
12.92
15.18
13.26
10.24
11.29
11.94
12.17
Inventory Days
56.20
59.74
53.61
58.72
57.82
54.68
56.46
60.05
61.19
65.31
Payable days
44.97
45.94
37.01
35.13
32.77
32.82
32.04
34.57
66.51
105.46
Cash Conversion Cycle
35.81
33.54
30.26
36.51
40.23
35.13
34.66
36.77
6.62
-27.98
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.01
0.01
0.01
Interest Cover
269.04
152.30
327.75
191.08
158.89
448.43
101.88
90.85
82.10
69.04

News Update


  • ITC’s Q3 consolidated net profit rises 29%
    1st Feb 2020, 09:50 AM

    Total consolidated income of the company increased by 6.01% at Rs 13,960.50 crore for Q3FY20

    Read More
  • ITC - Quarterly Results
    31st Jan 2020, 19:45 PM

    Read More
  • ITC's hospitality arm opens Welcomhotel Amritsar
    24th Dec 2019, 14:46 PM

    The property build around century-old Haveli will further strengthen Punjab's industry and tourism

    Read More
  • ITC aims 20% frozen food market share in next three years
    12th Dec 2019, 10:19 AM

    The company is also planning to expand its reach to over 30 cities in the retail segment and 100 cities in food services segment during the period

    Read More
  • ITC acquires stake in Delectable Technologies
    7th Dec 2019, 09:23 AM

    The company has acquired stake representing 11.15% of its share capital on a fully diluted basis

    Read More
  • ITC’s hospitality arm's culinary brands recognized amongst the Best in the World
    4th Dec 2019, 12:40 PM

    ITC Hotels' culinary brands continue to dominate the ‘must dine’ list of culinary aficionados, in India and the world

    Read More
  • ITC’s biscuit brands launches ‘Sunfeast Veda Marie Light’
    29th Nov 2019, 09:34 AM

    This product is the latest addition to the Sunfeast Marie Light portfolio

    Read More
  • ITC launches new range of fragrances with new brand ambassadors
    15th Nov 2019, 11:04 AM

    The new set of fragrances in the deodorant range includes Intrigue and Spirit for Him and Her

    Read More
  • ITC to pick up to 33.42% stake in Delectable Technologies
    14th Nov 2019, 11:33 AM

    The move will strengthen presence of ITC's FMCG products in the emerging distribution channel of vending machines

    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.