Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Finance - NBFC

Rating :
70/99  (View)

BSE: 532498 | NSE: SHRIRAMCIT

1445.55
-60.15 (-3.99%)
19-Jul-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1506.00
  •  1535.75
  •  1437.05
  •  1505.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85023
  •  1229.05
  •  2065.00
  •  1308.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,914.45
  • 10.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 29,390.60
  • 1.52%
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.74%
  • 0.00%
  • 2.51%
  • FII
  • DII
  • Others
  • 0.01%
  • 5.87%
  • 57.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.35
  • 10.67
  • 9.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.44
  • 10.38
  • 7.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.67
  • 12.12
  • 21.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.92
  • 20.67
  • 21.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 2.54
  • 2.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.43
  • 10.74
  • 11.17

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-
6,069.92
5,352.83
4,703.59
3,998.19
3,561.70
3,225.56
3,081.20
2,037.83
1,320.54
1,072.05
Net Sales Growth
-
13.40%
13.80%
17.64%
12.26%
10.42%
4.69%
51.20%
54.32%
23.18%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
6,069.92
5,352.83
4,703.59
3,998.19
3,561.70
3,225.56
3,081.20
2,037.83
1,320.54
1,072.05
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
2,375.59
2,489.96
2,119.11
1,688.01
1,359.70
1,101.57
998.04
595.20
403.92
299.41
Power & Fuel Cost
-
10.45
9.96
9.34
10.01
8.81
8.51
5.94
0.00
3.61
4.53
% Of Sales
-
0.17%
0.19%
0.20%
0.25%
0.25%
0.26%
0.19%
0%
0.27%
0.42%
Employee Cost
-
897.47
745.98
597.30
540.83
426.33
280.33
230.19
94.17
43.67
36.12
% Of Sales
-
14.79%
13.94%
12.70%
13.53%
11.97%
8.69%
7.47%
4.62%
3.31%
3.37%
Manufacturing Exp.
-
327.62
306.23
272.97
236.64
187.33
121.34
134.10
107.59
66.76
25.00
% Of Sales
-
5.40%
5.72%
5.80%
5.92%
5.26%
3.76%
4.35%
5.28%
5.06%
2.33%
General & Admin Exp.
-
300.99
322.57
285.28
259.85
262.19
283.75
229.72
202.70
168.95
115.17
% Of Sales
-
4.96%
6.03%
6.07%
6.50%
7.36%
8.80%
7.46%
9.95%
12.79%
10.74%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
849.51
1,115.18
963.57
650.69
483.84
416.15
404.04
190.75
124.54
0.00
% Of Sales
-
14.00%
20.83%
20.49%
16.27%
13.58%
12.90%
13.11%
9.36%
9.43%
11.48%
EBITDA
-
3,694.33
2,862.87
2,584.48
2,310.18
2,202.00
2,123.99
2,083.16
1,442.63
916.62
772.64
EBITDA Margin
-
60.86%
53.48%
54.95%
57.78%
61.82%
65.85%
67.61%
70.79%
69.41%
72.07%
Other Income
-
3.06
20.70
5.42
21.41
51.18
54.24
18.73
19.02
2.91
35.85
Interest
-
2,118.48
1,785.28
1,657.33
1,444.60
1,342.74
1,352.43
1,411.21
928.59
551.45
517.59
Depreciation
-
33.53
35.19
35.71
37.62
43.65
30.22
24.94
13.78
7.47
4.65
PBT
-
1,545.39
1,063.10
896.87
849.37
866.79
795.58
665.74
519.27
360.60
286.26
Tax
-
539.86
369.40
312.29
290.75
291.43
260.17
216.35
181.19
120.01
92.00
Tax Rate
-
34.93%
34.75%
34.82%
34.23%
33.62%
32.70%
32.50%
34.89%
33.28%
32.14%
PAT
-
1,001.74
687.11
578.09
552.07
571.42
532.16
449.44
338.08
240.59
194.26
PAT before Minority Interest
-
1,005.53
693.70
584.58
558.63
575.35
535.41
449.39
338.08
240.59
194.26
Minority Interest
-
-3.79
-6.59
-6.49
-6.56
-3.93
-3.25
0.05
0.00
0.00
0.00
PAT Margin
-
16.50%
12.84%
12.29%
13.81%
16.04%
16.50%
14.59%
16.59%
18.22%
18.12%
PAT Growth
-
45.79%
18.86%
4.71%
-3.39%
7.38%
18.41%
32.94%
40.52%
23.85%
 
Unadjusted EPS
-
151.83
104.18
87.68
83.75
88.24
91.66
85.58
67.86
48.78
41.22

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
6,584.30
5,747.77
5,187.58
4,648.76
4,215.99
2,999.78
2,289.28
1,730.51
1,212.07
1,000.00
Share Capital
65.99
65.97
65.94
65.93
65.91
59.28
55.42
52.37
49.54
49.15
Total Reserves
6,517.65
5,680.66
5,119.99
4,580.82
4,147.59
2,937.06
2,185.97
1,584.99
1,143.66
928.03
Non-Current Liabilities
2,895.31
14,501.41
12,426.34
10,665.31
8,505.97
9,344.21
8,698.09
6,756.79
4,448.74
4,655.92
Secured Loans
0.00
10,618.04
8,386.15
6,826.12
5,316.71
7,373.40
7,404.93
5,567.18
3,631.95
4,136.11
Unsecured Loans
0.00
2,017.64
2,551.18
3,186.56
2,773.03
1,556.95
870.99
746.83
501.71
531.04
Long Term Provisions
2,926.08
1,610.88
1,180.65
190.55
93.29
59.14
39.42
10.46
12.65
0.00
Current Liabilities
24,685.39
10,355.00
8,541.44
6,630.77
5,820.56
4,126.79
5,409.45
4,143.83
4,039.60
870.26
Trade Payables
67.65
7.01
4.90
0.00
0.00
0.00
0.00
0.00
0.00
11.34
Other Current Liabilities
3,477.60
5,378.20
4,660.15
4,902.89
4,197.83
3,425.08
3,543.14
2,827.68
2,005.93
452.60
Short Term Borrowings
21,140.15
4,898.26
3,814.86
1,053.16
1,177.45
383.55
1,602.29
1,237.81
1,574.38
0.00
Short Term Provisions
0.00
71.53
61.53
674.73
445.28
318.16
264.02
78.35
459.29
406.32
Total Liabilities
34,270.55
30,706.37
26,250.95
22,033.95
18,625.06
16,549.39
16,430.90
12,631.13
9,700.41
6,526.18
Net Block
91.10
87.70
83.29
87.25
83.41
102.96
90.10
53.25
29.47
20.45
Gross Block
346.32
317.48
284.12
254.77
214.64
188.29
145.55
84.10
46.56
30.30
Accumulated Depreciation
255.22
229.78
200.82
167.52
131.23
85.33
55.44
30.84
17.09
9.85
Non Current Assets
3,199.70
15,563.97
12,107.54
7,899.92
6,376.81
4,778.22
3,832.16
2,927.04
2,231.33
21.46
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
375.29
377.98
367.42
101.65
12.36
3.01
3.01
3.01
1.01
Long Term Loans & Adv.
2,968.69
89.24
22.22
28.88
44.82
51.26
56.63
18.71
6.63
0.00
Other Non Current Assets
139.91
14.24
45.49
35.28
137.27
108.95
239.86
369.16
106.56
0.00
Current Assets
31,066.28
15,142.40
14,143.41
14,134.02
12,248.26
11,771.17
12,598.73
9,704.10
7,469.08
6,504.72
Current Investments
917.50
286.60
260.39
346.91
734.65
461.71
21.19
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
1,300.04
537.72
642.05
654.69
802.80
2,485.17
2,181.82
1,160.15
2,101.92
1,402.08
Other Current Assets
28,848.75
159.10
78.48
63.22
10,710.82
8,824.30
10,395.71
8,543.95
5,367.15
5,102.63
Short Term Loans & Adv.
28,835.43
14,158.98
13,162.50
13,069.20
10,621.30
8,641.09
10,161.67
8,225.27
5,221.62
5,088.15
Net Current Assets
6,380.89
4,787.40
5,601.97
7,503.25
6,427.70
7,644.38
7,189.28
5,560.27
3,429.48
5,634.46
Total Assets
34,270.55
30,706.37
26,250.95
22,033.94
18,625.07
16,549.39
16,430.89
12,631.14
9,700.41
6,526.18

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
-238.96
-2,574.44
-3,697.25
-1,586.60
-1,241.75
-147.25
-1,469.14
-2,831.77
-1,604.34
-673.52
PBT
1,545.39
1,063.10
896.87
849.37
866.79
795.58
665.74
519.27
360.60
286.26
Adjustment
814.11
1,094.38
974.40
651.98
465.48
399.42
403.67
170.34
123.36
117.61
Changes in Working Capital
-2,081.66
-4,335.38
-5,245.78
-2,789.04
-2,246.88
-1,078.52
-2,314.74
-3,352.76
-1,977.02
-985.41
Cash after chg. in Working capital
277.84
-2,177.89
-3,374.51
-1,287.68
-914.61
116.48
-1,245.34
-2,663.15
-1,493.06
-581.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-516.80
-396.55
-322.73
-298.92
-327.15
-263.73
-223.81
-168.62
-111.28
-91.98
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
-351.70
-16.80
-63.43
-107.59
-207.63
-81.70
-183.94
-235.79
63.99
-79.01
Net Fixed Assets
-25.17
-27.76
-25.55
-38.27
-25.75
-42.27
-59.89
-36.78
-16.23
Net Investments
-138.25
-13.46
77.82
189.34
-354.13
-554.54
-55.20
-12.30
-4.50
Others
-188.28
24.42
-115.70
-258.66
172.25
515.11
-68.85
-186.71
84.72
Cash from Financing Activity
1,247.78
2,493.38
3,775.34
1,725.95
665.88
-365.48
2,462.54
2,014.15
2,386.01
419.96
Net Cash Inflow / Outflow
657.13
-97.86
14.66
31.76
-783.50
-594.42
809.46
-1,053.41
845.66
-332.57
Opening Cash & Equivalents
339.63
437.49
422.83
391.07
1,174.57
1,768.99
959.54
2,012.95
1,167.29
1,499.69
Closing Cash & Equivalent
996.76
339.63
437.49
422.83
391.07
1,174.57
1,768.99
959.54
2,012.95
1,167.12

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.)
996.95
871.15
786.42
704.83
639.32
505.42
404.46
312.67
240.87
198.80
ROA
3.06%
2.44%
2.42%
2.75%
3.27%
3.25%
3.09%
3.03%
2.97%
2.98%
ROE
16.34%
12.69%
11.89%
12.61%
15.96%
20.44%
23.17%
23.89%
22.17%
19.88%
ROCE
13.76%
11.12%
11.74%
12.44%
13.80%
14.29%
15.75%
14.56%
12.84%
14.18%
Fixed Asset Turnover
18.29
17.80
17.46
17.03
17.68
19.32
26.83
31.19
34.36
35.38
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
21.11
1.97
0.97
0.00
0.00
0.00
0.00
0.00
16.79
58.47
Cash Conversion Cycle
-21.11
-1.97
-0.97
0.00
0.00
0.00
0.00
0.00
-16.79
-58.47
Total Debt/Equity
3.21
3.81
3.55
3.28
3.03
4.02
5.68
5.88
6.14
4.78
Interest Cover
1.73
1.60
1.54
1.59
1.65
1.59
1.47
1.56
1.65
1.55

News Update


  • Shriram City Union Finance reports many fold jumps in Q4 net profit
    26th Apr 2019, 11:07 AM

    For the year ended March 31, 2019, the company has reported a rise of 39.09% in its net profit

    Read More
  • Shriram City Union - Quarterly Results
    24th Apr 2019, 19:27 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.