Aditya Birla Nuvo Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 500303 | NSE: ABIRLANUVO | Diversified | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Aditya Birla Nuvo(Am

M-Cap below 100cr DeciZen not available

Aditya Birla Nuvo Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
18.27
Market Cap:
24,595.5 Cr.
52-wk low:
1,873.1
52-wk high:
1,933.6

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Aditya Birla Nuvo Ltd. - (Amalgamated) is a below average quality company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Aditya Birla Nuvo(Am:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Aditya Birla Nuvo Ltd. - (Amalgamated) has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 7.3%5.9%4.4%6.1%6.7%6.4%6.5%6.5%5.8%4.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,4203,9534,7864,8276,4478,4339,7558,0218,9385,4665,211
Sales YoY Gr.-15.6%21.1%0.9%33.6%30.8%15.7%-17.8%11.4%-38.8%-
Adj EPS 23.324.7142732.833.535.341.838.724103.3
YoY Gr.-6.1%-43.4%93.3%21.6%2%5.3%18.6%-7.6%-37.9%-
BVPS (₹) 334.9383.7393.9438.5475.4499.9551.2623654.1656.5788.9
Adj Net
Profit
2172341332783733804245445033131,346
Cash Flow from Ops. 4962794441,0693404071.2988788634-
Debt/CF from Ops. 5.79.810.13.49.711.23404.43.84.76.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.4%-3.3%-17.6%-38.8%
Adj EPS 0.3%-6.1%-12%-37.9%
BVPS7.8%6.7%6%0.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
8.26.63.36.37.46.96.87.36.13.714.3
Op. Profit
Mgn %
15.915.311.515.813.910.49.511.311.513.210
Net Profit
Mgn %
6.45.92.85.85.84.54.46.85.65.725.8
Debt to
Equity
0.90.81.20.80.60.80.60.50.40.50.1
Working Cap
Days
154151154161139149169207177263113
Cash Conv.
Cycle
7180796853566982528819

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Aditya Birla Nuvo Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 103.3 70.1
TTM Sales (₹ Cr.) 5,211 14,577
BVPS (₹.) 788.9 1,252
Reserves (₹ Cr.) 10,151 16,186
P/BV 2.39 1.51
PE 18.27 26.91
From the Market
52 Week Low / High (₹) 1873.05 / 1933.55
All Time Low / High (₹) 43.30 / 2502.00
Market Cap (₹ Cr.) 24,595
Equity (₹ Cr.) 130.3
Face Value (₹) 10
Industry PE 65.7

Management X-Ray of Aditya Birla Nuvo(Am:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.150.150.150.150.150.140.14
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Aditya Birla Nuvo(Am

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales3,420.473,953.074,786.184,827.476,447.248,433.489,754.508,020.578,938.045,466.45
Operating Expenses 2,876.183,350.854,235.854,063.895,554.167,560.978,835.457,136.377,914.594,755.55
Manufacturing Costs583.79662.58850.64750.28913.711,170.201,294.791,398.511,292.67965.35
Material Costs1,737.391,978.102,543.022,396.263,385.554,872.125,818.493,811.654,434.183,035.27
Employee Cost 181.06244.89280.42335.78480.82545.57596.73638.69741.60450.16
Other Costs 373.94465.28561.77581.57774.08973.081,125.441,287.521,446.14304.77
Operating Profit 544.29602.22550.33763.58893.08872.51919.05884.201,023.45710.90
Operating Profit Margin (%) 15.9%15.2%11.5%15.8%13.9%10.3%9.4%11.0%11.5%13.0%
Other Income 83.7457.1868.5770.9274.86189.54209.25371.20171.51139.58
Interest 195.40204.47290.64334.10278.81324.81372.23276.15272.67284.39
Depreciation 120.32141.10165.96180.10194.05203.06219.18199.02189.36119.04
Exceptional Items -1.230.73000-103.88024.06056.44
Profit Before Tax 311.08314.56162.30320.30495.08430.30536.89804.29732.93503.49
Tax 86.1171.4924.8736.90115.3984.91113.84130.34205.24143.47
Profit After Tax 224.97243.07137.43283.40379.69345.39423.05673.95527.69360.02
PAT Margin (%) 6.6%6.1%2.9%5.9%5.9%4.1%4.3%8.4%5.9%6.6%
Adjusted EPS (₹)24.125.614.527.533.530.435.251.840.627.7
Dividend Payout Ratio (%)23%22%28%18%16%20%18%14%17%18%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 3,124.553,645.623,742.234,517.315,396.615,674.366,626.138,103.658,512.358,549.16
Share Capital 93.3195.0195.01103.11113.61113.62120.31130.18130.14130.22
Reserves 3,031.243,550.613,647.224,414.205,2835,560.746,505.827,973.478,382.218,418.94
Minority Interest0000000000
Debt2,831.832,743.424,499.213,640.022,583.524,076.803,506.303,526.193,439.833,635.70
Long Term Debt2,831.832,743.424,499.213,640.021,481.791,406.421,417.911,392.191,480.461,271.12
Short Term Debt00001,101.732,670.382,088.392,1341,959.372,364.58
Trade Payables245.14427.51478.84681.84943.711,227.291,524.241,505.441,687.98661.09
Others Liabilities 382.32843.51854.31648.121,277.881,504.791,906.62866.591,708.951,745.55
Total Liabilities 6,583.847,660.069,574.599,487.2910,201.7212,483.2413,563.2914,001.8715,349.1114,591.50

Fixed Assets

Gross Block2,653.153,111.783,290.163,564.713,952.484,122.334,499.833,861.654,225.693,518.09
Accumulated Depreciation1,548.901,680.891,813.952,012.492,182.902,375.162,533.302,319.972,466.131,995.90
Net Fixed Assets1,104.251,430.891,476.211,552.221,769.581,747.171,966.531,541.681,759.561,522.19
CWIP 203.8870.73128.78263.0664.65201.02210.69306.59108.0255.04
Investments 3,849.394,007.335,712.395,435.855,477.415,597.956,134.667,967.998,724.999,472.34
Inventories475.26776.60747.60876.341,203.241,320.691,393.281,103.721,247.22680.02
Trade Receivables595.99753.19887.23693.331,109.291,689.882,807.262,045.702,153.171,435.18
Cash Equivalents 22.7497.1589.8114.3120.90596.9555.5239.1345.05108.09
Others Assets332.33524.17532.57652.18556.651,329.58995.35997.061,311.101,318.64
Total Assets 6,583.847,660.069,574.599,487.2910,201.7212,483.2413,563.2914,001.8715,349.1114,591.50

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 496.35278.71444.461,069.19340.06406.651.17988.18787.75633.67
PBT 311.08314.56162.30320.30495.08430.30536.89804.29732.93503.49
Adjustment 263.75313.09402.09462.22418.42507.74394.83107.77298.53301.31
Changes in Working Capital -17.82-302.83-37.19342.78-469.22-442.07-814.12281.15-88.891.79
Tax Paid -60.66-46.11-82.74-56.11-104.22-89.32-116.43-205.03-154.82-172.92
Cash Flow From Investing Activity -2,245.72-572.76-1,889.86-145.23-95.96-844.06-249.30-2,059.51-356.32-595.29
Capex -293.90-224.76-267.99-256.30-239.82-304.41-448.67-400.78-223.43-113.04
Net Investments -1,713.01212.28-750.98750.10-50.8858.58-270.41278-21.8786.63
Others -238.81-560.28-870.89-639.03194.74-598.23469.78-1,936.73-111.02-568.88
Cash Flow From Financing Activity 1,751.79366.461,438.06-1,000.89-239.01785.11-65.501,054.92-425.78-20.62
Net Proceeds from Shares 769.74341.410.03432.96426.180.40609.70674.393.597.13
Net Proceeds from Borrowing 000000-492.63-480.89109.50-42.84
Interest Paid -184.69-194.55-255.43-340.95-262.71-317.92-378.57-271.27-263.25-281.97
Dividend Paid -106.130-63.91-42.43-51.50-62.44-68.12-78.16-91.08-91.12
Others 1,272.87219.601,757.37-1,050.47-350.981,165.07264.121,210.85-184.54388.18
Net Cash Flow 2.4272.41-7.34-76.935.09347.70-313.63-16.415.6517.76
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)8.487.183.726.867.666.246.889.156.354.22
ROCE (%)10.418.165.897.739.117.988.639.528.366.39
Asset Turnover Ratio0.650.590.580.520.680.780.790.60.620.38
PAT to CFO Conversion(x)2.211.153.233.770.91.1801.471.491.76
Working Capital Days
Receivable Days5259605849588010884116
Inventory Days51555659575248554762
Payable Days53586183858186145131141

Aditya Birla Nuvo Ltd. - (Amalgamated) Stock News

Aditya Birla Nuvo Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Aditya Birla Nuvo(Am on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Aditya Birla Nuvo(Am stood at ₹24,595.5.
The latest P/E ratio of Aditya Birla Nuvo(Am as of 01-Jan-1970 05:30 is 18.27.
The latest P/B ratio of Aditya Birla Nuvo(Am as of 01-Jan-1970 05:30 is 2.39.
The 52-week high of Aditya Birla Nuvo(Am is ₹1,933.6 and the 52-week low is ₹1,873.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Birla Nuvo(Am is ₹5,211 ( Cr.) .

About Aditya Birla Nuvo Ltd. - (Amalgamated)

Aditya Birla Nuvo, an AV Birla Group company traces its origin to a modest beginning with the acquisition of Indian Rayon Corporation Limited, a viscose filament yarn manufacturing unit, in 1963.

Aditya Birla Nuvo is now a diversified conglomerate and the platform that has launched many new businesses for India’s premier business house, the Aditya Birla Group. Aditya Birla Nuvo has a balanced portfolio of traditional and new age businesses under its fold, ranging from textiles to life insurance.

The Aditya Birla Group is in the league of Fortune 500. It is anchored by an extraordinary force of 130,000 employees, belonging to 25 different nationalities. In India, the Group has been adjudged 'The Best Employer in India and among the top 20 in Asia' by the Hewitt-Economic Times and Wall Street Journal Study 2007.

Over 50 per cent of the Group's revenues flow from its overseas operations. The Group operates in 25 countries: India, UK, Germany, Hungary, Brazil, Italy, France, Luxembourg, Switzerland, Australia, USA, Canada, Egypt, China, Thailand, Laos, Indonesia, Philippines, Dubai, Singapore, Myanmar, Bangladesh, Vietnam, Malaysia and Korea.

The razor sharp focus on each business has made it a leading player in most segments, including viscose filament yarn, carbon black, branded garments, agri business, textiles and insulators. Over the past few years, Aditya Birla Nuvo, through its subsidiaries and joint ventures, has made successful forays into life insurance, telecom, business process outsourcing (BPO), IT services, asset management and financial services.

Powered by an intellectual capital of over 37,000 employees and an optimum mix of revenue and profit streams, the company is in a strong position to invest in high growth businesses to maximise long-term shareholder gains.

Business area of the company includes:

Viscose Filament Yarn - Indian Rayon - Indian Rayon, a major player in the Indian viscose filament yarn business, is the second largest producer of viscose filament yarn (VFY) in India with a 30 per cent domestic market share.

Garments - Madura Garments - Indian Rayon, a major player in the Indian viscose filament yarn business, is the second largest producer of viscose filament yarn (VFY) in India with a 30 per cent domestic market share.

Carbon Black - Hi-Tech Carbon - -Tech Carbon, the carbon black business of Aditya Birla Nuvo, is the second largest producer of Carbon Black in India, covering 33 per cent of the domestic market share.

Agri solutions - Indo Gulf Fertilisers – It is the first company to introduce the principles of Six Sigma in the agricultural fields, Indo Gulf aims at providing complete agri solutions to farmers with unique value-added products and services.

Textiles - Jaya Shree Textiles - A leading player in the domestic linen and worsted yarn segment, Jaya Shree Textiles has revolutionised the Indian textile market by popularising linen across a wide customer base with the brand Linen Club.

Insulators - Aditya Birla Insulators- Aditya Birla Insulators, India's largest manufacturer of high-performance insulators, has leveraged the power of reliability, to provide world-class insulating solutions to the power industry.

Joint ventures and subsidiaries:

  • Idea Cellular Limited, the fifth largest mobile telephony service provider in India
  • Birla Sun Life Insurance, one of the leading life insurance companies in India 
  • Birla Sun Life Asset Management, one of the leading asset management companies in India
  • Aditya Birla Minacs Worldwide Limited, among the top five BPO players in the country by revenue size.

Milestones:

1956 to 1966: Aditya Birla Nuvo traces its origins to a modest beginning with the acquisition of Indian RayonCorporation Limited, a viscose filament yarn manufacturing unit, in 1963.

1976 to 1988: This period saw the diversification of the company to include businesses like textiles, insulators,cement and carbon black. The company is renamed as Indian Rayon and Industries Limited.

1998 to 2004: The journey continues - the company goes through a spate of acquisitions and joint ventures tobring into its fold new businesses like garments, life insurance, IT services, BPO and insulators.

2005 to 2007: Indian Rayon's new identity as Aditya Birla Nuvo marks the transformation of a manufacturingcompany into a premium conglomerate with diversified businesses. Its tagline of strong foundation, energised growth reflects the company's thrust on growth and creation of value.

2008: Promoter infused Rs 341.30 crore on conversion of 17 lakh warrants and Rs 377.40 crore as 10 percent application money on 1.88 crore warrants in March 2008.

2009: Acquired 76 percent stake in Apollo Sindhoori, a retail broking firm, for Rs 251.60 crore in Feb- Mar 2009.

2009: Acquired balance 50 percent stake in Birla Sunlife Distribution for Rs 7.60 crore in March 2009.

2010: Greenfield carbon capacity expansion from 230,000 mtpa to over 3 lakh mtpa at Patalganga.

2011: Aditya Birla Nuvo’s subsidiary Aditya Birla Minacs, a global business solutions provider has opened its second delivery centre at Makati City in the Philippines.

Achievements/ recognition:

  • Aditya Birla Nuvo won the most admired company of the year at Clothing Manufacturers Association Of India (CMAI) Awards 2008 under domestic category.
  • In the carbon black segment it was awarded TPM Excellence award (II Category) from JIPM, Japan.
  • Aditya Birla Insulators won the Golden Peacock National Quality Award in the manufacturing category.
  • In the textiles segment it received the first prize by the Government of India for best energy conservation measures.
  • In the BPO segment it was awarded Innovation Award by CIO magazine 2007.

As a leading player, Aditya Birla Nuvo ranks as: 

  • India's second largest producer of viscose filament yarn (VFY) 
  • The country's largest premium branded apparel company 
  • The second largest producer of carbon black in India
  • Largest manufacturer of linen fabric in India 
  • Among the most energy efficient fertiliser plants
  • India’s largest and the world’s fourth largest producer of insulators.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.