Linde India Ltd
About
[
edit
]
Linde India Limited, formerly BOC India Limited, is engaged in the gases business.
[
add key points
]
- Market Cap ₹ 14,886 Cr.
- Current Price ₹ 1,746
- High / Low ₹ 1,836 / 378
- Stock P/E 100
- Book Value ₹ 258
- Dividend Yield 0.14 %
- ROCE 10.4 %
- ROE 6.83 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 52.75% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 22.12%
Cons
- Stock is trading at 6.76 times its book value
- The company has delivered a poor sales growth of -1.25% over past five years.
- Company has a low return on equity of 5.65% for last 3 years.
- Debtor days have increased from 80.36 to 101.03 days.
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
528 | 550 | 552 | 563 | 441 | 498 | 410 | 413 | 377 | 248 | 370 | 475 | |
455 | 464 | 468 | 478 | 328 | 404 | 300 | 313 | 290 | 177 | 283 | 345 | |
Operating Profit | 73 | 85 | 84 | 85 | 113 | 95 | 110 | 100 | 87 | 71 | 87 | 130 |
OPM % | 14% | 16% | 15% | 15% | 26% | 19% | 27% | 24% | 23% | 29% | 23% | 27% |
Other Income | 7 | 1 | 7 | 7 | 5 | 2 | 10 | 843 | 17 | 3 | 11 | 14 |
Interest | 26 | 26 | 26 | 25 | 23 | 23 | 22 | 18 | 3 | 2 | 1 | 1 |
Depreciation | 52 | 51 | 50 | 46 | 42 | 43 | 43 | 49 | 44 | 42 | 43 | 47 |
Profit before tax | 2 | 9 | 15 | 21 | 52 | 31 | 54 | 876 | 57 | 30 | 54 | 96 |
Tax % | -30% | 44% | 29% | 28% | 32% | 35% | 32% | 28% | 31% | 36% | 35% | 35% |
Net Profit | 2 | 5 | 10 | 15 | 36 | 20 | 37 | 634 | 39 | 20 | 35 | 62 |
EPS in Rs | 0.28 | 0.62 | 1.22 | 1.81 | 4.17 | 2.36 | 4.33 | 74.40 | 4.58 | 2.29 | 4.07 | 7.30 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
804 | 986 | 1,153 | 1,324 | 1,428 | 1,491 | 1,567 | 1,825 | 2,033 | 2,192 | 1,762 | 1,471 | |
685 | 819 | 920 | 1,121 | 1,167 | 1,214 | 1,346 | 1,539 | 1,705 | 1,865 | 1,345 | 1,096 | |
Operating Profit | 119 | 167 | 233 | 203 | 261 | 277 | 220 | 287 | 328 | 326 | 417 | 375 |
OPM % | 15% | 17% | 20% | 15% | 18% | 19% | 14% | 16% | 16% | 15% | 24% | 25% |
Other Income | 19 | 22 | 13 | 75 | 59 | 11 | 32 | 34 | 11 | 23 | 860 | 44 |
Interest | 0 | 0 | 1 | 40 | 74 | 103 | 90 | 116 | 116 | 103 | 86 | 6 |
Depreciation | 47 | 59 | 71 | 113 | 129 | 181 | 162 | 195 | 206 | 199 | 177 | 176 |
Profit before tax | 90 | 130 | 175 | 126 | 117 | 4 | 1 | 10 | 16 | 47 | 1,013 | 236 |
Tax % | 41% | 28% | 30% | 29% | 34% | -51% | -4,164% | -31% | -17% | 29% | 28% | 34% |
Net Profit | 53 | 94 | 122 | 89 | 77 | 5 | 23 | 13 | 19 | 33 | 727 | 156 |
EPS in Rs | 6.24 | 10.98 | 14.27 | 10.49 | 9.07 | 0.63 | 2.75 | 1.57 | 2.22 | 3.93 | 85.27 | 18.24 |
Dividend Payout % | 24% | 14% | 11% | 14% | 17% | 237% | 27% | 48% | 45% | 38% | 12% | 16% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | -1% |
3 Years: | -10% |
TTM: | -17% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 53% |
3 Years: | 84% |
TTM: | 21% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 45% |
3 Years: | 52% |
1 Year: | 173% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 4% |
3 Years: | 6% |
Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | |
Reserves | 973 | 1,030 | 1,177 | 1,249 | 1,342 | 1,304 | 1,307 | 1,310 | 1,322 | 1,342 | 2,052 | 2,118 |
Borrowings | 118 | 469 | 838 | 1,099 | 1,528 | 1,564 | 1,388 | 1,445 | 1,282 | 1,199 | 108 | 7 |
571 | 736 | 880 | 981 | 1,011 | 926 | 883 | 722 | 680 | 759 | 970 | 1,034 | |
Total Liabilities | 1,746 | 2,320 | 2,980 | 3,414 | 3,966 | 3,880 | 3,664 | 3,563 | 3,369 | 3,385 | 3,215 | 3,245 |
690 | 843 | 993 | 1,684 | 1,665 | 2,201 | 2,158 | 2,573 | 2,498 | 2,162 | 2,035 | 1,989 | |
CWIP | 427 | 787 | 499 | 576 | 744 | 356 | 577 | 80 | 36 | 44 | 53 | 17 |
Investments | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 0 | 0 | 2 |
615 | 676 | 1,474 | 1,139 | 1,542 | 1,308 | 915 | 895 | 821 | 1,179 | 1,127 | 1,237 | |
Total Assets | 1,746 | 2,320 | 2,980 | 3,414 | 3,966 | 3,880 | 3,664 | 3,563 | 3,369 | 3,385 | 3,215 | 3,245 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
93 | 140 | 193 | 96 | 229 | 271 | 242 | 293 | 252 | 376 | 327 | ||
-259 | -497 | -419 | -166 | -385 | -264 | -58 | -128 | -59 | -73 | 981 | ||
100 | 342 | 192 | 93 | 169 | -8 | -222 | -80 | -261 | -216 | -1,193 | ||
Net Cash Flow | -66 | -15 | -34 | 23 | 12 | -1 | -37 | 85 | -68 | 87 | 115 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 8% | 9% | 9% | 4% | 5% | 3% | 3% | 4% | 5% | 6% | 11% | 10% |
Debtor Days | 55 | 75 | 103 | 85 | 74 | 75 | 78 | 71 | 63 | 61 | 79 | 101 |
Inventory Turnover | 7.35 | 7.14 | 7.78 | 10.28 | 10.15 | 10.66 | 13.46 | 15.89 | 17.45 | 18.41 | 11.25 | 10.34 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 22h
- Fixes Book Closure for Dividend & AGM 2 Mar
- Board recommends Dividend 1 Mar
- Audited Standalone And Consolidated Financial Results For The Year Ended 31 December 2020 1 Mar
- Updates On Outcome Of Board Meeting Held On 1 March 2021 1 Mar
View all
Annual reports
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse
- Financial Year 2010 from nse
- Financial Year 2009 from nse