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

Crisil

R 1,503.25 22.15  | 1.50% 0.18% 30.04 10,886.14
NSE Price: Nov 18, 15:57 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Nov 18, 15:57 1,503.25 22.15 1.50% 1,485.00 1,481.10 265,323 1,456.55 - 1,514.20
BSE Nov 18, 2019 1,505.60 24.40 1.65% 1,489.90 1,481.20 4,820 1,423.85 - 1,515.65
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
GET STOCK UPDATES FROM VALUE RESEARCH IN YOUR INBOX
TTM Dec-18 Dec-17 Dec-16 Dec-15 Dec-14 Dec-13
Income StatementR Cr
Operating Revenue1,734.461,748.491,658.461,547.511,379.94 1,253.381,110.64
Other Income92.2973.4125.3849.6743.22 23.6936.64
Total Income1,826.751,821.901,683.841,597.181,423.16 1,277.071,147.28
Total Expenditure1,289.941,277.261,203.181,104.18980.34 864.90750.08
Operating Profit536.81544.64480.66493.00442.82 412.18397.20
Interest1.172.230.41-- --
PBDT535.64542.41480.25493.00442.82 412.18397.20
Depreciation39.2242.8246.6454.5237.12 36.1237.92
PBT & Exceptional Items496.42499.59433.61438.48405.70 376.05359.28
Exceptional Items0.00---- -65.89
Profit before Tax496.42499.59433.61438.48405.70 376.05425.16
Provision for Tax134.05136.49129.18144.15120.55 107.62127.33
Profit after Tax362.37363.10304.43294.33285.15 268.43297.84
Minority Interest0.00---- --
Share of Associate0.00---- --
Consolidated Profit362.37363.10304.43294.33285.15 268.43297.84
 
LiabilitiesR Cr
Share Capital7.237.217.177.137.12 7.147.07
Total Reserves1,141.411,061.51974.18978.24848.64 841.21667.43
Shareholder's Funds1,148.641,136.251,048.57985.37855.76 848.35674.50
Minority Interest----- --
Long Term Borrowings0.060.080.000.000.00 0.000.00
Other Non Current Liabilities17.1721.5017.4814.6628.43 35.1124.15
Current Liabilities453.00475.93428.67385.21446.69 381.15446.24
Total Debt*-2.590.000.000.00 0.000.00
Total Liabilities1,618.871,633.761,494.721,385.241,330.88 1,264.611,144.89
 
AssetsR Cr
Net Block78.83349.93293.46308.74412.57 431.91449.25
Non Current Investments282.57293.59386.1135.575.63 5.635.63
Other Non-Current Assets426.17165.31108.4080.3284.76 80.5378.20
Current Investments140.14183.03139.33429.52377.73 368.89238.72
Cash and Bank167.37207.00131.78177.49151.78 154.66189.95
Other Current Assets523.79434.90435.64353.60298.43 223.00183.14
Net Current Assets378.30349.00278.08575.40381.24 365.40165.57
Miscellaneous Exp. Not Written Off----- --
Total Assets1,618.871,633.761,494.721,385.241,330.88 1,264.611,144.89
 
Cash FlowR Cr
From Operations-378.52290.71279.01270.39 264.65253.82
From Investing Activities--73.07-176.66-24.680.85 -185.15-148.39
From Finance Activities--201.98-186.58-226.93-261.69 -111.56-82.34
Net Inflow/Outflow-103.47-72.5327.409.55 -32.0723.09
 
Key Ratios
Adjusted EPS (Rs)50.1250.3642.4641.2840.04 37.6242.16
Adjusted Book Value (Rs)174.25148.23136.87138.20120.18 118.8995.47
Dividend per Share (Rs)-30.0028.0027.0023.00 20.0019.00
Cash Flow per Share (Rs)-52.5040.5539.1337.97 37.0935.93
Debt to Equity0.000.000.000.000.00 0.000.00
Current Ratio1.841.731.652.491.85 1.961.37
ROCE (%)-45.8842.6847.6347.61 49.3970.66
RONW (%)32.4835.4230.9631.9733.47 35.2549.50
Operating Margin (%)30.9531.1528.9831.8632.09 32.8935.76
Net Margin (%)19.8419.9318.0818.4320.04 21.0225.96
Revenue Growth (%)0.705.437.1712.1410.10 12.8513.60
Net Profit Growth (%)5.0419.273.433.226.23 -9.8735.14
EPS Growth (%)4.4418.612.853.096.45 -10.7634.34
Book Value Growth (%)-8.90-0.4115.150.87 25.7727.51
 
Market Cues
Close Price (Rs)1,503.251,613.551,874.552,203.001,967.30 1,899.101,200.85
High Price (Rs)1,675.002,023.002,293.002,500.002,371.30 2,258.001,295.00
Low Price (Rs)1,135.551,335.001,761.001,761.251,761.05 1,050.05877.80
Market Cap (Rs Cr)10,886.1411,672.6313,427.6215,760.8714,043.15 13,554.998,528.51
Price / Earnings30.0432.1544.1153.5549.25 50.5028.63
Price / Book Value8.6410.9213.6815.9916.41 15.9812.64
Dividend Yield (%)1.991.851.501.221.17 1.051.57
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
28.54
Piotroski F-Score
6
Modified C-Score
1
5-Years Price to Earnings
30.04
5-Years Price to Book
8.64
Earnings Yield
EBIT / Enterprise value
4.74%
PEG
Price / Earnings to growth ratio
4.87
Related Stocks
  Current Price   Chng %
CARE Ratings Limited R498.60 -1.06%
ICRA R2,680.70 -1.81%
As on Nov 18, 15:58