BSE: ABCAPITAL - Aditya Birla Capital Limited

Yield per half year: -23.02%
Sector: Financials

Reporting Aditya Birla Capital Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ₹										489.64
Выручка, млрд ₹	36.11	58.63	115.24	151.64	167.92	190.88	219.67	274.16	411.93	411.93
Чистая прибыль, млрд ₹	3.81	5.3	6.93	8.71	9.2	11.27	17.06	47.96	33.35	33.35
EV, млрд ₹				763.61	787.59	718.27	859.3	1 182.43	1 492.23	1 492.23
Баланс стоимость, млрд ₹	44.7	65.63	85.38	95.12	125.76	137.43	154.92	203.11	268.17	268.17
FCF, млрд ₹			-112.79	-104.18	40.08	-4.58	-52.49	-242.74	-245.03	-245.03
Операционный денежный поток, млрд ₹	-86.97	-75.7	-118.94	-102.56	42.71	0.6396	-50.7	-240.29	-241.01	-241.01
Операционная прибыль, млрд ₹	24.19	33.42	39.41	52.56	56.18	50.07	51.51	72.99	72.73	72.99
Операционные расходы, млрд ₹		47.4	90.6	96.8	147.32	169.3	231.55	207.97	366.11	366.11
CAPEX, млрд ₹	0.481	1.22	1.57	1.63	1.57	1.5	1.8	2.46	4.02	4.02

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Выручка, млрд ₹								66.28	55.9	68.09	68.63	80.52	70.09	75.99	84.52	186.35	84.54
Чистая прибыль, млрд ₹								4.5	4.29	4.88	32.69	6.09	6.49	7.05	7.36	12.45	7.59
EV, млрд ₹				796.65		763.89		830.31		920.3		1 178.81		1 427.15		1 531.88
Баланс стоимость, млрд ₹	100.68	125.76	130.57	137.43		144.42		154.92		163.71		203.11		247.66		268.17
Операционный денежный поток, млрд ₹	25.16	41.65	14.82	-3.08		8.72		-50.7		-101.61		-240.29		-140.78
Операционная прибыль, млрд ₹					11.72	12.93	13.51	14.18	14.7	16.29	19.07	21.91	24.76	26.52
Операционные расходы, млрд ₹								99.8	48.13	59.2	30.76	69.87	58.23	63.63	74.02	170.23	73.8
CAPEX, млрд ₹	0.5294	1.57	0.6881	1.5		0.7792		1.8		1.32		2.46		1.56

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ₹	0.5945	5.9	6.87	6.16	31.27	1.22	1.89	2.49	15.54	15.54
Short Term Investments ₹			64.54	27.46	75.73	101.84	118.88	122.13	143.12	143.12
Long term investments ₹		25.2	275.46	34.16	259.52	70.67	374.58	147.25	640.46
Total Receivables ₹	5.27	384.08	509.32	623.69	4.73	4.46	6.59	4.11	6.98	6.98
Total Current Assets ₹		425.76	852.62	989.61	742.58	721.38	794.11	1 084.29
Чистые активы, млрд ₹	0.4184	1.09	1.39	1.37	4.32	4.43	4.73	5.5		5.5
Активы, млрд ₹	300.42	785.32	937.14	1 096.92	1 137.61	1 247.94	1 411.4	1 807.54	2 321.02	2 321.02
Short Term Debt ₹	78.23	0.3547	0.7584	0.0563	0.06	0.0672	0.0795	0.0748	123.41	123.41
Long Term Debt ₹	143.43	183.69	240.22	354.86	555.78	349.51	368.93	547.14	968.88	968.88
Задолженность, млрд ₹	255.72	719.69	851.76	1 001.8	1 011.86	1 110.52	1 256.47	1 604.43	2 034.64	2 034.64
Чистый долг, млрд ₹			435.12	544.02	528.11	503.19	559.92	825.9	1 076.75	1 076.75
Долг, млрд ₹	221.66	184.05	240.98	354.91	555.84	349.58	369.01	547.22	1 092.29	1 092.29
Interest income ₹	15.73	22.72	28.4	38.74	43.41	34.64	28.67	16.97	173.31
Расходы на обслуживание долга ₹				41.03	46.2	39.31	34.93	47.33	76.32	76.32
Чист. проц. доходы, млрд ₹		-22.99	-28.8	-41.05	-46.14	-39.31	-34.93	-47.33	-76.32	173.31
Goodwill ₹	2.47	5.8	5.8	5.8	5.7	5.7	5.7	5.55	5.55
Себестоимость, млрд ₹			1.98	4.52	4.08	4.73	5.57	4.7
Товарно материальные запасы ₹	3.3

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ₹	12.88	31.27	17.94	28.07		22.79		20.49		19.73		17.31		18.11		15.54
Short Term Investments ₹	2.63	75.73	3.17	101.84		8.99		118.88				122.13				143.12
Long term investments ₹	12.61	259.52	51.47	70.67		88.43		374.58		94.14		147.25		159.29
Total Receivables ₹	603.29	592.84	2.9	4.46		4.92		6.59		775.67		4.11		3.95		6.98
Total Current Assets ₹	864.59	994.59								1 104.25		1 084.29
Чистые активы, млрд ₹	4.11	4.32	4.7	4.43		4.43		4.73		4.61		5.5		7.12
Активы, млрд ₹	1 120.6	1 137.61	1 155.16	1 242.96		1 292.65		1 411.4		1 554.91		1 807.54		2 059.72		2 321.02
Short Term Debt ₹				36.21												123.41
Long Term Debt ₹	554.52	555.78	504.28	526.75		507.19		580.52		679.87		847.38		991.9		968.88
Задолженность, млрд ₹	1 019.91	1 011.86	1 024.59	1 105.54		1 148.24		1 256.47		1 391.2		1 604.43		1 812.07		2 034.64
Чистый долг, млрд ₹			489.51	503.19		493.4		559.92		660.13		825.9		968.33		1 076.75
Долг, млрд ₹				530.44		510.96										1 092.29
Interest income ₹						7.75	6.08	8.02	8.65	9.46	11.76	13.59	15.72	16.53	45.1
Расходы на обслуживание долга ₹								8.85	9.2	10.63	12.7	14.8	16.74	18.3	20.03	21.26	22.48
Чист. проц. доходы, млрд ₹								-8.85	-9.2	-10.63	-12.7	-14.8	-16.74	-18.3	-20.03	47.42	48.91
Goodwill ₹	5.8	5.7	5.7	5.7		5.7		5.7		5.7		5.55		5.55
Себестоимость, млрд ₹					1.01	1.43	1.56	1.57	1.31	1.48	1.49	0.4224	0.3825	0.979

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	2.02	3.72	4.65	3.71	6.74	19.83	12.83			12.83
Цена акции ао	184.1	100	102.7	85	123.9	150.1	166.35	177.9	173.55	173.55
Число акций ао, млн		2201.4	2413.76	2415.28	2416.31	2417.99	2600.02			2600.02
FCF/акцию		-47.33	16.6	-1.9	-21.72	-100.39	-94.24			-94.24

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
EPS		2.38	1.86	1.78	2.02	13.49	2.52	2.66	2.71	2.81	4.79
Цена акции ао	114.2	110.52	115.83	103.88	106.98	132.44	146.94	169.05	185.35	171.72

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	8.51	8.08	8.12	9.16	7.31	8.2	11.01	26.79	14.15			12.44	13.93
ROA, %	1.27	0.6749	0.7395	0.794	0.8085	0.9027	1.21	2.98	1.62			1.44	2.83
ROIC, %	1.43	2.13											6.29
ROS, %			6.01	5.74	5.48	5.9	7.77	17.49	8.1	8.1	8.1	8.1	58.24
Рентаб EBITDA, %												21.89	42.18
Чистая рентаб, %	10.54	9.04	6.01	5.74	5.48	5.9	7.77	17.49	8.1			8.1	58.24
Operation Margin, %			34.19	34.66	33.45	26.23	23.45	26.62	26.62	17.72	17.72	17.72	13.60

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %	2.54	1.14	2.02	2.73		2.61		2.91		2.98		4.45		4.35		6.39		13.93
ROA, %	0.2283	0.1263	0.2288	0.3018		0.2916		0.319		0.314		0.6735		0.3646		0.5686		2.83
ROS, %								6.79	7.68	7.17	47.64	7.56	9.26	9.28	8.71	6.68	8.98	58.24
Чистая рентаб, %								6.79	7.68	7.17	47.64	7.56	9.26	9.28	8.71	6.68	8.98	58.24
Operation Margin, %					27.25	23.11	24.43	21.4	26.3	23.92	27.79	27.21	35.33	34.9				13.60

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		25.21	28.21	19.09	17.55	7.43	12.46			12.46	29.15
P/BV		2.31	2.06	1.57	1.93	1.76	1.45			1.45	3.06
P/S		1.45	1.55	1.12	1.36	1.3	1.01			1.01	11.92
P/FCF							-2.02	-2	-2	-2	5.66
E/P							0.0979	0.0681	0.0681	0.0681	0.10
EV/Ebit								0	0	0
EV/S			4.69	3.76	3.91	4.31	3.62	3.62	3.62	3.62	8.32
EV/FCF			19.65	-156.92	-16.37	-4.87	-6.09	-6.09	-6.09	-6.09	-6.34
Debt/EBITDA							0	0	0	0	0.97
Netdebt/Ebitda							0	0	0	0	0.86
Debt/Ratio	0.2571	0.3236	0.4886	0.2801	0.2614	0.3027	0.4706	0.4706	0.4706	0.4706	0.24
Debt/Equity	2.82	3.73	4.42	2.54	2.38	2.69	4.07	198.6	198.6	198.6	239.17
Debt/Net Income	34.77	40.75	60.43	31.03	21.63	11.41	32.75	32.75	32.75	32.75	12.26
Бета							-0.8845	3.5	1.91	1.91	1.09
Индекс Альтмана							0.5179	0.4538	0.4538	0.4538	1.10

	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	Industry average	5 quarters average	CAGR 5
P/E	78.23	35.96	22.49	27.72	32.17	24.35	17.47	29.15
P/BV	2.14	1.87	1.75	1.59	1.74	1.85	1.59	3.06
P/S	5.24	2.42	1.52	1.94	2.37	1.95	1.3	11.92
EV/S						18.78	8.22	8.32
Debt/Ratio							0.4706	0.24
Debt/Equity							4.07	239.17
Debt/Net Income							87.71	12.26

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	2015	2016	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.008	0.008
Дивиденд			0
Див доход, ао, %			0	1.39
Дивиденды / прибыль, %	0.2102	0.1509	0	17.66

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	34681	34681

	CAGR 5

	CAGR 5