Pidilite Industries Ltd
Pidilite Industries Limited is a leading manufacturer of adhesives and sealants, construction chemicals, craftsmen products, DIY products and polymer emulsions in India. Most of the products have been developed through strong in-house R&D. Our brand name Fevicol has become synonymous with adhesives to millions in India and is ranked amongst the most trusted brands in the country. Some of our other major brands are M-Seal, Fevikwik, Fevistik, Roff, Dr. Fixit, Fevicryl, Motomax, Hobby Ideas, Araldite. [1]
- Market Cap ₹ 120,829 Cr.
- Current Price ₹ 2,377
- High / Low ₹ 2,919 / 1,989
- Stock P/E 97.1
- Book Value ₹ 130
- Dividend Yield 0.42 %
- ROCE 26.1 %
- ROE 20.2 %
- Face Value ₹ 1.00
Pros
- Company has been maintaining a healthy dividend payout of 37.4%
Cons
- Stock is trading at 18.3 times its book value
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,657 | 3,127 | 3,678 | 4,283 | 4,844 | 5,361 | 5,617 | 6,078 | 7,078 | 7,294 | 7,293 | 9,921 | 11,617 | |
2,199 | 2,641 | 3,120 | 3,611 | 4,073 | 4,188 | 4,355 | 4,737 | 5,707 | 5,718 | 5,606 | 8,065 | 9,691 | |
Operating Profit | 458 | 485 | 558 | 672 | 771 | 1,173 | 1,262 | 1,341 | 1,371 | 1,576 | 1,686 | 1,856 | 1,926 |
OPM % | 17% | 16% | 15% | 16% | 16% | 22% | 22% | 22% | 19% | 22% | 23% | 19% | 17% |
41 | 42 | 107 | 38 | 40 | 81 | 115 | 153 | 130 | 97 | 74 | 39 | 51 | |
Interest | 36 | 31 | 16 | 16 | 16 | 13 | 14 | 16 | 26 | 34 | 37 | 42 | 45 |
Depreciation | 59 | 64 | 69 | 81 | 118 | 100 | 115 | 120 | 133 | 170 | 201 | 240 | 256 |
Profit before tax | 403 | 433 | 581 | 612 | 678 | 1,141 | 1,248 | 1,359 | 1,342 | 1,470 | 1,522 | 1,614 | 1,677 |
Tax % | 23% | 25% | 27% | 27% | 25% | 29% | 31% | 29% | 31% | 24% | 26% | 25% | |
Net Profit | 310 | 325 | 424 | 450 | 514 | 807 | 863 | 966 | 928 | 1,122 | 1,126 | 1,207 | 1,257 |
EPS in Rs | 6.13 | 6.39 | 8.27 | 8.77 | 10.00 | 15.66 | 16.77 | 18.95 | 18.21 | 21.97 | 22.26 | 23.76 | 24.48 |
Dividend Payout % | 29% | 30% | 31% | 31% | 29% | 26% | 28% | 32% | 36% | 32% | 38% | 42% |
Compounded Sales Growth | |
---|---|
10 Years: | 12% |
5 Years: | 12% |
3 Years: | 12% |
TTM: | 20% |
Compounded Profit Growth | |
---|---|
10 Years: | 14% |
5 Years: | 7% |
3 Years: | 9% |
TTM: | -1% |
Stock Price CAGR | |
---|---|
10 Years: | 25% |
5 Years: | 21% |
3 Years: | 23% |
1 Year: | -2% |
Return on Equity | |
---|---|
10 Years: | 25% |
5 Years: | 24% |
3 Years: | 23% |
Last Year: | 20% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | |
Reserves | 1,034 | 1,270 | 1,600 | 1,901 | 2,219 | 2,587 | 3,420 | 3,523 | 4,097 | 4,405 | 5,542 | 6,353 | 6,552 |
336 | 321 | 111 | 46 | 58 | 80 | 98 | 125 | 113 | 288 | 331 | 416 | 680 | |
622 | 722 | 853 | 930 | 986 | 996 | 1,202 | 1,500 | 1,643 | 1,779 | 2,890 | 2,675 | 2,715 | |
Total Liabilities | 2,043 | 2,364 | 2,616 | 2,928 | 3,315 | 3,714 | 4,770 | 5,199 | 5,904 | 6,523 | 8,814 | 9,494 | 9,998 |
564 | 618 | 646 | 729 | 978 | 1,137 | 1,275 | 1,342 | 1,448 | 1,807 | 4,418 | 4,703 | 4,790 | |
CWIP | 344 | 394 | 428 | 458 | 462 | 158 | 148 | 228 | 242 | 259 | 294 | 225 | 225 |
Investments | 170 | 98 | 294 | 260 | 370 | 706 | 1,443 | 1,246 | 1,548 | 1,186 | 516 | 459 | 447 |
965 | 1,255 | 1,248 | 1,481 | 1,505 | 1,713 | 1,904 | 2,383 | 2,666 | 3,270 | 3,586 | 4,107 | 4,536 | |
Total Assets | 2,043 | 2,364 | 2,616 | 2,928 | 3,315 | 3,714 | 4,770 | 5,199 | 5,904 | 6,523 | 8,814 | 9,494 | 9,998 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
299 | 367 | 472 | 394 | 552 | 907 | 794 | 796 | 845 | 1,280 | 1,392 | 955 | |
-32 | -239 | -144 | -99 | -436 | -491 | -879 | 39 | -513 | 103 | -1,688 | -558 | |
-229 | -135 | -339 | -242 | -165 | -371 | 41 | -790 | -361 | -849 | -76 | -468 | |
Net Cash Flow | 39 | -7 | -12 | 54 | -49 | 45 | -45 | 46 | -29 | 533 | -372 | -71 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 48 | 46 | 43 | 45 | 44 | 48 | 50 | 56 | 54 | 54 | 66 | 53 |
Inventory Days | 106 | 95 | 95 | 93 | 88 | 89 | 100 | 102 | 95 | 100 | 133 | 114 |
Days Payable | 45 | 43 | 45 | 54 | 45 | 53 | 54 | 69 | 59 | 67 | 109 | 70 |
Cash Conversion Cycle | 109 | 98 | 92 | 84 | 86 | 84 | 96 | 89 | 90 | 88 | 91 | 96 |
Working Capital Days | 34 | 14 | 23 | 33 | 31 | 42 | 46 | 56 | 54 | 45 | 35 | 54 |
ROCE % | 31% | 29% | 34% | 33% | 32% | 46% | 40% | 38% | 35% | 35% | 29% | 26% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
17h - Of Schedule of Analyst/Institutional Investor Meetings under the SEBI (LODR) Regulations, 2015
- Intimation Under Regulation 30 Of The SEBI (Listing Obligation And Disclosure Requirements) Regulations, 2015 1d
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
17 Mar - Of Schedule of Analyst/Institutional Investor Meetings under the SEBI (LODR) Regulations, 2015
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Mar
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
10 Mar - Of Schedule of Analyst/Institutional Investor Meetings under the SEBI (LODR) Regulations, 2015
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
Concalls
-
Feb 2023Transcript PPT
-
Jan 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Jan 2022TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
May 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Dec 2020Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020TranscriptNotesPPT
-
Aug 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Jan 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptPPT
-
Aug 2019Transcript PPT
-
Jul 2019TranscriptNotesPPT
-
Jun 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Jan 2019Transcript PPT
-
Nov 2018TranscriptPPT
-
Nov 2018Transcript PPT
-
Sep 2018Transcript PPT
-
Aug 2018Transcript PPT
-
Aug 2018TranscriptNotesPPT
-
Jun 2018Transcript PPT
-
Jun 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Jan 2018Transcript PPT
-
Nov 2017Transcript PPT
-
Sep 2017Transcript PPT
-
Aug 2017Transcript PPT
-
May 2017Transcript PPT
-
Feb 2017Transcript PPT
-
Feb 2017TranscriptNotesPPT
-
Nov 2016Transcript PPT
-
Aug 2016Transcript PPT
-
Jun 2016Transcript PPT
-
May 2016Transcript PPT
-
Feb 2016Transcript PPT
Revenue Breakup
Company earns about 53% of its revenues from adhesives & sealants category, followed by Construction & paint chemicals (20%), industrial resins & construction chemicals (7%), art & craft materials (6%), industrial adhesives (6%), and pigment & preparation (6%)..
It has its business divided into 2 divisions, consumer & bazaar products which account for ~80% of revenues, and B2B products segment which accounts for ~20% of revenues [1] In total,the company produces ~6500 products for its brands. [2]