Linde India Ltd

About [ edit ]

Linde India Limited, formerly BOC India Limited, is engaged in the gases business.

  • 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.

Peer comparison

Sector: Chemicals Industry: Chemicals

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

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.03 75.03 75.00 75.00 75.00
2.93 2.55 2.77 1.99 1.54 1.87 1.88 1.53 1.98 1.83 1.99 2.05
13.05 13.63 13.71 13.80 13.83 13.84 14.02 13.94 13.02 12.87 12.07 11.90
9.02 8.82 8.52 9.21 9.63 9.29 9.10 9.50 9.97 10.30 10.94 11.05

Documents

Add document