Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Refractories

Rating :
67/99  (View)

BSE: 523160 | NSE: Not Listed

1471.00
102.10 (7.46%)
29-May-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1399.00
  •  1515.00
  •  1399.00
  •  1368.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1915
  •  28.17
  •  2290.00
  •  1180.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 414.29
  • 36.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 369.52
  • 1.08%
  • 3.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.43%
  • 21.48%
  • FII
  • DII
  • Others
  • 1.03%
  • 0.00%
  • 2.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 6.26
  • 2.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.14
  • 2.36
  • -6.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 20.62
  • -2.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.42
  • 23.59
  • 26.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.15
  • 4.15
  • 4.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 11.09
  • 14.01

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
0
0
0
0
0
0
0
0
0
0
0
0
Expenses
0
0
0
0
0
0
0
0
0
0
0
0
EBITDA
0
0
0
0
0
0
0
0
0
0
0
0
EBIDTM
0%
0%
0%
0%
0%
0%
0%
0%
Other Income
0
0
0
0
0
0
0
0
0
0
0
0
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
0
0
0
0
0
0
0
0
0
0
0
0
PBT
0
0
0
0
0
0
0
0
0
0
0
0
Tax
0
0
0
0
0
0
0
0
0
0
0
0
PAT
0
0
0
0
0
0
0
0
0
0
0
0
PATM
0%
0%
0%
0%
0%
0%
0%
0%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
111
110
110
101
100
99
83
66
41
28
Net Sales Growth
-
1%
0%
9%
1%
1%
20%
26%
59%
48%
 
Cost Of Goods Sold
-
34
36
40
44
40
39
35
25
16
10
Gross Profit
-
78
74
70
57
60
61
48
41
25
18
GP Margin
-
70%
67%
64%
57%
60%
61%
58%
62%
61%
64%
Total Expenditure
-
83
86
91
83
78
78
67
51
36
24
Power & Fuel Cost
-
6
7
9
10
9
8
7
2
2
0
% Of Sales
-
5%
6%
9%
10%
9%
8%
9%
2%
5%
0%
Employee Cost
-
18
16
14
12
11
10
8
6
5
0
% Of Sales
-
16%
14%
13%
12%
11%
10%
10%
9%
13%
0%
Manufacturing Exp.
-
9
8
8
4
8
8
7
9
6
0
% Of Sales
-
8%
8%
7%
4%
8%
8%
9%
14%
16%
0%
General & Admin Exp.
-
11
13
12
9
7
8
4
5
4
14
% Of Sales
-
10%
11%
11%
9%
7%
8%
5%
8%
8%
49%
Selling & Distn. Exp.
-
3
3
3
2
2
3
2
2
2
0
% Of Sales
-
2%
3%
3%
2%
2%
3%
3%
3%
4%
0%
Miscellaneous Exp.
-
3
3
3
2
1
2
3
2
1
0
% Of Sales
-
3%
3%
3%
2%
1%
2%
4%
3%
3%
0%
EBITDA
-
28
24
19
18
22
22
15
15
5
4
EBITDA Margin
-
25%
22%
18%
18%
22%
22%
19%
22%
12%
15%
Other Income
-
2
3
1
2
1
1
2
2
4
0
Interest
-
0
0
0
0
0
1
1
1
1
1
Depreciation
-
5
8
9
6
5
4
4
4
2
2
PBT
-
26
18
11
14
18
18
12
11
5
2
Tax
-
10
8
5
6
7
7
6
4
2
1
Tax Rate
-
37%
43%
48%
39%
40%
36%
45%
32%
34%
50%
PAT
-
15
10
6
8
10
10
6
7
3
1
PAT before Minority Interest
-
16
10
6
9
11
12
7
8
4
1
Minority Interest
-
-2
0
0
0
-1
-1
-1
-1
-1
0
PAT Margin
-
13%
9%
5%
8%
10%
10%
7%
11%
7%
3%
PAT Growth
-
45%
73%
-32%
-12%
-6%
79%
-21%
145%
247%
 
EPS
-
51.86
35.68
20.57
30.14
34.39
36.54
20.43
25.82
10.54
3.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
88
73
65
59
51
42
32
26
19
16
Share Capital
3
3
3
3
3
3
3
3
3
3
Total Reserves
85
70
62
56
48
39
29
23
16
13
Non-Current Liabilities
-1
0
1
2
2
9
13
16
22
11
Secured Loans
0
0
0
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
4
15
20
10
Long Term Provisions
0
1
0
0
0
7
7
0
0
0
Current Liabilities
21
23
20
31
32
45
37
35
30
8
Trade Payables
13
13
16
27
27
23
22
26
24
0
Other Current Liabilities
5
6
3
3
5
11
11
0
0
8
Short Term Borrowings
0
0
0
0
0
0
0
0
0
0
Short Term Provisions
4
4
1
1
1
10
4
9
5
0
Total Liabilities
117
103
92
99
91
100
85
80
73
37
Net Block
25
24
26
31
29
30
32
32
34
15
Gross Block
82
77
71
68
61
57
55
52
51
29
Accumulated Depreciation
58
54
46
37
31
27
24
20
16
14
Non Current Assets
31
31
37
40
37
44
42
33
35
22
Capital Work in Progress
2
3
1
0
0
1
0
1
1
7
Non Current Investment
0
0
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
2
2
3
3
3
8
7
0
0
0
Other Non Current Assets
2
3
7
6
5
5
3
0
0
0
Current Assets
85
72
55
60
54
55
43
46
38
15
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
16
17
17
18
18
18
15
17
16
6
Sundry Debtors
18
18
16
17
17
17
12
12
9
6
Cash & Bank
46
29
15
18
14
8
10
4
2
2
Other Current Assets
5
8
6
5
5
13
5
14
11
1
Short Term Loans & Adv.
0
1
1
2
4
12
5
14
11
1
Net Current Assets
64
49
35
28
22
11
6
11
8
7
Total Assets
117
103
92
99
91
100
85
80
73
37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
25
19
3
7
15
8
16
10
6
4
PBT
26
18
11
14
18
18
12
11
5
2
Adjustment
4
8
9
5
4
5
5
4
4
2
Changes in Working Capital
6
-1
-10
-6
1
-8
3
-3
-1
1
Cash after chg. in Working capital
35
26
10
14
23
14
20
13
8
5
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-10
-6
-7
-7
-9
-6
-4
-3
-1
-1
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-8
-16
0
-4
-5
-4
-7
-2
-16
-7
Net Fixed Assets
31
-6
-4
-3
-3
-3
-2
-1
-15
-7
Net Investments
5
0
0
0
0
0
0
0
0
0
Others
-44
-10
3
-2
-3
-2
-5
0
-1
0
Cash from Financing Activity
-1
0
0
0
-5
-7
-6
-5
8
1
Net Cash Inflow / Outflow
16
3
2
2
4
-3
4
4
-1
-2
Opening Cash & Equivalents
16
14
12
9
5
8
4
0
2
3
Closing Cash & Equivalent
32
16
14
12
9
5
8
4
1
2

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
313
261
230
212
183
149
114
94
68
57
ROA
15%
11%
6%
9%
11%
13%
8%
10%
6%
3%
ROE
20%
15%
9%
16%
23%
31%
23%
35%
20%
7%
ROCE
32%
27%
18%
27%
38%
42%
31%
32%
20%
12%
Fixed Asset Turnover
1.47
1.55
1.66
1.65
1.82
1.85
1.66
1.38
1.11
1.11
Receivable days
56
53
52
58
59
51
49
54
61
61
Inventory Days
51
54
56
63
62
58
65
84
91
61
Payable days
62
67
94
127
124
113
132
186
123
0
Cash Conversion Cycle
45
40
13
-6
-4
-4
-19
-48
29
122
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.12
0.33
0.57
1.07
0.61
Interest Cover
206
149
74
30
117
35
15
10
5
4

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.