Search
The transition of Value Research Online has been postponed to take care of some user concerns.
You are welcome to try out the new site at https://beta.valueresearchonline.com

Cairn India

Sector: Energy | Industry: Crude Oil & Natural Gas
R 285.35 2.30  | 0.81% 96.73% - 53,537.95
NSE Price: Apr 25, 2017 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Apr 25, 2017 285.35 2.30 0.81% 285.00 283.05 26,278,062 279.65 - 287.65
BSE Apr 25, 2017 285.40 2.55 0.90% 284.00 282.85 301,475 279.95 - 287.40
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
TTM Mar-16 Mar-15 Mar-14 Mar-13 Mar-12 Mar-11
Income StatementR Cr
Operating Revenue7,789.898,625.5714,646.2018,761.7017,524.15 11,860.6510,277.93
Other Income2,404.652,138.561,828.251,502.711,172.89 938.01128.80
Total Income10,194.5410,764.1316,474.4520,264.4118,697.04 12,798.6610,406.72
Total Expenditure4,579.275,390.856,142.555,075.984,490.99 2,606.242,023.53
Operating Profit5,615.275,373.2810,331.9015,188.4314,206.05 10,192.428,383.20
Interest81.3326.9620.3441.4868.66 225.80300.26
PBDT5,533.945,346.3210,311.5615,146.9514,137.39 9,966.628,082.94
Depreciation2,791.303,107.152,569.472,297.361,845.92 1,440.301,192.96
PBT & Exceptional Items2,742.642,239.177,742.0912,849.5912,291.47 8,526.326,889.97
Exceptional Items-11,673.80-11,673.80-2,633.00-- -102.85-
Profit before Tax-8,931.16-9,434.635,109.0912,849.5912,291.47 8,423.476,889.97
Provision for Tax275.08-2.75629.49417.80235.08 485.73555.57
Profit after Tax-9,206.24-9,431.884,479.6012,431.7912,056.39 7,937.746,334.40
Minority Interest----- --
Share of Associate----- --
Consolidated Profit-9,206.24-9,431.884,479.6012,431.7912,056.39 7,937.746,334.40
 
LiabilitiesR Cr
Share Capital1,875.711,874.861,874.851,907.631,910.24 1,907.401,901.92
Total Reserves47,201.7946,669.8356,766.2255,322.0245,772.07 46,373.6938,335.84
Shareholder's Funds49,077.5048,792.5558,870.2057,437.6947,699.43 48,292.0740,293.23
Minority Interest----- --
Long Term Borrowings0.000.000.000.000.00 0.002,673.82
Other Non Current Liabilities1,517.612,927.222,890.083,848.732,868.14 2,547.731,931.92
Current Liabilities4,937.524,775.815,074.034,405.813,482.72 2,603.391,610.35
Total Debt*-0.000.000.000.00 1,251.842,678.22
Total Liabilities55,532.6356,495.5866,834.3165,692.2354,050.29 53,443.1946,509.32
 
AssetsR Cr
Net Block12,442.3711,945.7123,633.1925,075.8224,590.00 34,269.2933,327.79
Non Current Investments----- --
Other Non-Current Assets16,486.4115,127.0223,843.2718,482.309,697.37 7,728.905,531.75
Current Investments18,758.8615,054.0915,233.4216,363.8410,382.26 1,835.571,094.45
Cash and Bank4,079.362,385.45851.691,763.385,556.82 7,013.514,426.98
Other Current Assets3,765.6311,983.313,272.744,006.893,823.84 2,595.922,074.03
Net Current Assets21,666.3324,647.0414,283.8217,728.3016,280.20 8,841.615,985.11
Miscellaneous Exp. Not Written Off----- -54.32
Total Assets55,532.6356,495.5866,834.3165,692.2354,050.29 53,443.1946,509.32
 
Cash FlowR Cr
From Operations-4,133.889,520.1811,094.2011,055.63 7,068.956,338.12
From Investing Activities--2,168.13-5,941.35-8,129.08-13,058.06 -2,728.53-4,918.27
From Finance Activities--720.20-3,433.36-2,924.20-2,397.73 -1,521.62-873.00
Net Inflow/Outflow-1,245.55145.4740.92-4,400.16 2,818.80546.85
 
Key Ratios
Adjusted EPS (Rs)-49.08-50.3123.8965.1763.11 41.6233.31
Adjusted Book Value (Rs)264.84258.92312.78300.00249.61 253.13211.28
Dividend per Share (Rs)-3.009.0012.5011.50 0.000.00
Cash Flow per Share (Rs)-22.0550.7858.1657.88 37.0633.32
Debt to Equity0.000.000.000.000.00 0.030.07
Current Ratio5.396.163.825.025.67 4.404.72
ROCE (%)--17.488.8224.5225.42 18.7117.97
RONW (%)-16.82-17.607.7323.7025.13 17.9517.16
Operating Margin (%)72.0862.2970.5480.9581.07 85.9381.57
Net Margin (%)-90.31-87.6227.1961.3564.48 62.0260.87
Revenue Growth (%)-18.74-41.11-21.947.0647.75 15.40533.26
Net Profit Growth (%)-1,568.42-310.55-63.973.1151.89 25.31502.64
EPS Growth (%)-1,568.52-310.55-63.343.2551.66 24.95501.07
Book Value Growth (%)--17.222.4720.02-1.24 20.1519.43
 
Market Cues
Close Price (Rs)-153.85213.85333.00272.45 333.90350.95
High Price (Rs)-239.80386.00339.30367.00 401.10368.05
Low Price (Rs)-106.50209.00272.55267.70 249.30266.30
Market Cap (Rs Cr)53,537.9528,938.4640,093.6763,485.9351,987.18 63,621.3366,804.84
Price / Earnings0.000.008.955.114.31 8.0210.55
Price / Book Value1.080.600.681.111.09 1.321.66
Dividend Yield (%)1.051.944.213.764.23 0.000.00
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
5.47
Piotroski F-Score
4
Modified C-Score
2
1-Year Price to Earnings
Not available
1-Year Price to Book
1.08
Earnings Yield
EBIT / Enterprise value
-24.52%
PEG
Price / Earnings to growth ratio
Not available