Carborundum Universal Ltd

Carborundum Uni. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Carborundum Universal Ltd

₹ 938 0.94%
20 Jun - close price
cumi.murugappa.com BSE: 513375 NSE: CARBORUNIV
About

Carborundum Universal Ltd, a part of the Chennai-based Murugappa group, is engaged in the manufacturing of abrasives, ceramics, refractories, and electro-minerals. [1]

Key Points

Business Segments
1) Abrasives (44% in Q2 FY25 vs 38% in FY22): [1] [2] The company manufactures and distributes rigid and flexible abrasives across key product segments like bonded, coated, metal working fluid, and super abrasives. [3] It is one of the largest producers of abrasives in the domestic market with over 30% market share. [4] The segment's revenue increased by 63% from FY22 to FY24, fueled by high demand and the integration of newly acquired subsidiaries in Germany “RHODIUS Abrasive GmbH and CUMI AWUKO Abrasives GmbH” and India “PLUSS Advanced Technologies”. [5]

Website BSE NSE
  • Market Cap ₹ 17,858 Cr.
  • Current Price ₹ 938
  • High / Low ₹ 1,790 / 809
  • Stock P/E 55.5
  • Book Value ₹ 134
  • Dividend Yield 0.43 %
  • ROCE 17.5 %
  • ROE 13.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 21.8%

Cons

  • The company has delivered a poor sales growth of 11.4% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Products Abrasives & Bearings

Part of BSE 500 BSE Capital Goods Nifty 500 BSE SmallCap BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
585 607 618 643 642 668 654 643 669 673 717 738 699
494 504 507 529 505 546 534 519 540 556 587 610 607
Operating Profit 92 102 111 114 136 122 120 124 129 117 130 128 92
OPM % 16% 17% 18% 18% 21% 18% 18% 19% 19% 17% 18% 17% 13%
16 13 5 6 33 18 8 5 15 22 6 2 9
Interest 1 2 4 5 4 2 1 0 0 0 0 0 0
Depreciation 16 17 17 17 23 17 18 18 19 20 20 20 21
Profit before tax 91 96 96 98 142 120 109 110 124 119 116 109 81
Tax % 32% 24% 25% 26% 20% 22% 24% 27% 24% 22% 25% 26% 24%
62 73 72 72 114 93 83 80 94 93 86 81 61
EPS in Rs 3.26 3.84 3.78 3.81 6.01 4.90 4.36 4.22 4.95 4.90 4.54 4.23 3.22
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,142 1,161 1,292 1,406 1,583 1,782 1,651 1,672 2,215 2,510 2,633 2,828
996 1,011 1,092 1,193 1,332 1,485 1,391 1,397 1,845 2,044 2,138 2,360
Operating Profit 145 150 199 212 250 298 260 275 370 465 496 467
OPM % 13% 13% 15% 15% 16% 17% 16% 16% 17% 19% 19% 17%
19 117 39 34 30 27 47 31 42 56 44 39
Interest 13 9 9 9 1 1 0 0 1 15 4 0
Depreciation 49 59 62 67 74 75 67 61 65 74 73 81
Profit before tax 102 199 167 171 205 248 240 244 346 432 463 425
Tax % 29% 26% 30% 29% 30% 33% 20% 25% 26% 23% 24% 24%
73 148 116 122 143 166 191 184 254 331 350 322
EPS in Rs 3.88 7.88 6.18 6.46 7.59 8.78 10.10 9.70 13.40 17.42 18.41 16.89
Dividend Payout % 32% 16% 24% 27% 30% 31% 27% 31% 26% 20% 22% 24%
Compounded Sales Growth
10 Years: 9%
5 Years: 11%
3 Years: 8%
TTM: 7%
Compounded Profit Growth
10 Years: 14%
5 Years: 11%
3 Years: 8%
TTM: -8%
Stock Price CAGR
10 Years: 19%
5 Years: 29%
3 Years: 12%
1 Year: -45%
Return on Equity
10 Years: 14%
5 Years: 15%
3 Years: 15%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 19 19 19 19 19 19 19 19 19 19 19 19
Reserves 715 841 940 1,036 1,151 1,258 1,348 1,516 1,722 1,988 2,278 2,539
119 84 109 3 2 1 1 0 163 104 0 0
195 202 203 240 264 248 205 311 366 328 295 308
Total Liabilities 1,047 1,146 1,270 1,297 1,436 1,526 1,573 1,846 2,270 2,438 2,592 2,866
415 389 375 408 430 395 422 418 435 486 527 590
CWIP 14 18 68 51 17 22 12 11 18 46 47 74
Investments 131 238 256 254 311 345 307 251 968 1,048 1,039 1,100
488 501 571 584 677 763 831 1,166 849 859 979 1,102
Total Assets 1,047 1,146 1,270 1,297 1,436 1,526 1,573 1,846 2,270 2,438 2,592 2,866

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
98 106 112 177 132 122 231 271 198 344 401 190
-40 -53 -88 -46 -29 -28 -31 -214 -548 -212 -77 -206
-56 -57 -21 -133 -36 -59 -86 -26 111 -138 -161 -71
Net Cash Flow 3 -5 3 -2 67 35 114 32 -239 -6 163 -87

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 72 70 72 67 75 68 57 69 55 57 52 58
Inventory Days 132 153 147 139 143 165 181 152 157 130 117 130
Days Payable 60 68 68 82 92 71 70 109 93 82 73 56
Cash Conversion Cycle 145 155 151 123 127 161 168 113 118 105 97 133
Working Capital Days 101 100 88 88 91 101 101 84 76 74 69 86
ROCE % 14% 14% 18% 17% 19% 20% 18% 17% 20% 21% 21% 18%

Shareholding Pattern

Numbers in percentages

3 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
41.92% 41.90% 41.89% 41.52% 41.51% 41.28% 41.27% 41.24% 41.16% 41.05% 39.82% 39.82%
9.77% 9.38% 9.08% 9.36% 9.98% 10.15% 10.63% 11.72% 12.76% 12.71% 13.01% 12.11%
26.82% 27.42% 28.18% 28.82% 29.38% 29.74% 29.84% 29.06% 28.24% 28.03% 28.18% 28.86%
0.00% 0.02% 0.02% 0.02% 0.02% 0.03% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
21.49% 21.28% 20.82% 20.28% 19.12% 18.80% 18.24% 17.99% 17.80% 18.20% 18.97% 19.21%
No. of Shareholders 56,41556,62852,78048,73457,15857,10156,66952,94364,34267,73469,30071,711

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls