Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

Linde India

₹6202 -44.9 | 0.7%

Market Cap ₹52893 Cr.

Stock P/E 121.8

P/B 14.7

Current Price ₹6202

Book Value ₹ 420.5

Face Value 10

52W High ₹9909

Dividend Yield 0.19%

52W Low ₹ 5320

Edit Ratio

Linde India Research see more...

Overview Inc. Year: 1935Industry: Industrial Gases & Fuels

Linde India Ltd is engaged inside the gases business. The Company is engaged in the production of industrial and medical gases and the construction of cryogenic and noncryogenic air separation plants. The Company's business operating segments include Gases, Related Products and Project Engineering. The Gases and Related Products section consists of pipeline gasoline resources to industrial clients, supply of liquefied gases to mid-demand needs, and compressed gas supply in cylinders for meeting smaller demand for gases throughout fabrication, manufacturing and construction industry. The Project Engineering segment is engaged in the commercial enterprise of designing and engineering, deliver, installation, and commissioning of tonnage air separation devices, nitrogen plants, hydrogen pressure swing adsorption flora, compressed air structures, and gas distribution structures. The Project Engineering Division manufactures cryogenic vessels, steam bath vaporizers, and containerized micro flowers.

Read More..

Linde India Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Linde India Quarterly Results

#(Fig in Cr.) Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Net Sales 588 686 697 630 721 711 706 630 653 634
Other Income 11 35 19 22 18 19 22 18 19 16
Total Income 599 721 716 652 739 730 728 648 672 651
Total Expenditure 453 542 529 444 557 538 520 452 469 456
Operating Profit 145 179 187 208 182 192 208 197 203 195
Interest 1 1 1 2 1 1 1 4 2 2
Depreciation 46 44 48 66 49 50 51 52 51 52
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 98 134 138 140 132 141 156 141 150 141
Provision for Tax -74 46 31 42 34 35 39 37 38 37
Profit After Tax 172 88 107 99 98 107 117 104 112 104
Adjustments -0 3 3 1 2 2 3 1 2 2
Profit After Adjustments 172 91 110 99 100 109 120 105 114 106
Adjusted Earnings Per Share 20.2 10.7 12.9 11.6 11.7 12.7 14.1 12.4 13.3 12.5

Linde India Profit & Loss

#(Fig in Cr.) Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024 TTM
Net Sales 1825 2033 2192 1762 1471 2112 3136 2769 2623
Other Income 31 8 9 22 33 56 105 83 75
Total Income 1857 2041 2201 1783 1504 2167 3241 2851 2699
Total Expenditure 1539 1710 1866 1348 1096 1566 2372 2072 1897
Operating Profit 318 331 335 436 407 601 869 779 803
Interest 116 116 103 86 6 3 6 7 9
Depreciation 195 202 199 177 176 181 253 201 206
Exceptional Income / Expenses 0 -6 0 841 2 275 0 0 0
Profit Before Tax 16 13 39 1013 229 698 618 579 588
Provision for Tax -3 -3 14 286 78 191 80 145 151
Profit After Tax 19 16 26 727 151 507 538 434 437
Adjustments 0 0 0 0 0 0 0 0 8
Profit After Adjustments 19 16 26 727 151 507 538 434 445
Adjusted Earnings Per Share 2.2 1.9 3 85.3 17.7 59.5 63.1 50.9 52.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -12% 23% 5% 0%
Operating Profit CAGR -10% 24% 18% 0%
PAT CAGR -19% 42% 76% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 9% 36% 56% 30%
ROE Average 13% 17% 20% 13%
ROCE Average 18% 22% 24% 17%

Linde India Balance Sheet

#(Fig in Cr.) Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024
Shareholder's Funds 1441 1451 1462 2172 2234 2715 3140 3468
Minority's Interest 0 0 0 0 0 0 0 0
Borrowings 990 776 417 0 0 0 0 0
Other Non-Current Liabilities 164 165 178 294 342 933 870 850
Total Current Liabilities 1013 1020 1364 784 710 875 1066 1319
Total Liabilities 3608 3412 3420 3250 3286 4523 5077 5637
Fixed Assets 2573 2498 2162 2035 1989 1869 1762 1822
Other Non-Current Assets 266 240 218 258 211 787 1116 1585
Total Current Assets 769 675 765 902 1041 1845 2181 2214
Total Assets 3608 3412 3420 3250 3286 4523 5077 5637

Linde India Cash Flow

#(Fig in Cr.) Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 21 106 37 125 240 324 983 1187
Cash Flow from Operating Activities 293 252 376 327 339 589 629 437
Cash Flow from Investing Activities -128 -59 -73 981 -54 98 -306 -539
Cash Flow from Financing Activities -80 -261 -216 -1193 -201 -28 -119 -105
Net Cash Inflow / Outflow 85 -68 87 115 84 659 203 -208
Closing Cash & Cash Equivalent 106 37 125 240 324 983 1187 979

Linde India Ratios

# Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024
Earnings Per Share (Rs) 2.23 1.9 3.01 85.27 17.72 59.47 63.09 50.9
CEPS(Rs) 25.14 25.58 26.36 106.05 38.35 80.74 92.74 74.46
DPS(Rs) 0.75 1 1.5 10 3 13.5 12 12
Book NAV/Share(Rs) 168.96 170.09 171.41 254.67 261.98 318.33 368 406.5
Core EBITDA Margin(%) 14.49 15.29 14.84 23.51 25.48 25.84 24.35 25.17
EBIT Margin(%) 6.64 6.14 6.48 62.39 15.97 33.19 19.92 21.17
Pre Tax Margin(%) 0.8 0.63 1.8 57.49 15.54 33.05 19.72 20.91
PAT Margin (%) 0.96 0.77 1.17 41.28 10.27 24.02 17.16 15.68
Cash Profit Margin (%) 10.83 10.31 10.26 51.34 22.23 32.6 25.22 22.94
ROA(%) 0.53 0.46 0.75 21.81 4.62 12.99 11.21 8.1
ROE(%) 1.32 1.12 1.76 40.02 6.86 20.5 18.38 13.14
ROCE(%) 4.55 4.62 5.27 44.49 10.41 28.33 21.33 17.74
Receivable days 65.8 61.23 59.74 77.43 98.01 71.76 47.99 58.17
Inventory Days 12.67 11.82 11.6 14.13 16.62 11.9 8.53 10.71
Payable days 446.54 375.72 267.84 300.78 435.88 276.09 163.33 218.65
PER(x) 158.97 281.08 226.26 7.77 54.83 41.88 63.9 125.91
Price/Book(x) 2.1 3.14 3.98 2.6 3.71 7.82 10.95 15.77
Dividend Yield(%) 0.21 0.19 0.22 1.51 0.31 0.54 0.3 0.19
EV/Net Sales(x) 2.39 2.85 3.14 3.13 5.41 9.59 10.59 19.39
EV/Core EBITDA(x) 13.71 17.5 20.57 12.66 19.53 33.69 38.2 68.87
Net Sales Growth(%) 0 11.38 7.8 -19.61 -16.5 43.56 48.47 -11.7
EBIT Growth(%) 0 -1.15 9.39 673.63 -78.63 198.41 -10.9 -6.15
PAT Growth(%) 0 -14.85 58.7 2730.37 -79.22 235.69 6.08 -19.32
EPS Growth(%) 0 -14.85 58.7 2730.39 -79.22 235.69 6.08 -19.32
Debt/Equity(x) 1 0.88 0.82 0.05 0 0 0 0
Current Ratio(x) 0.76 0.66 0.56 1.15 1.47 2.11 2.05 1.68
Quick Ratio(x) 0.69 0.59 0.51 1.07 1.37 2.03 1.97 1.61
Interest Cover(x) 1.14 1.12 1.38 12.74 37.63 229.52 99.3 80.64
Total Debt/Mcap(x) 0.48 0.28 0.21 0.02 0 0 0 0

Linde India Shareholding Pattern

# Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Promoter 75 75 75 75 75 75 75 75 75 75
FII 2.65 2.77 2.8 2.77 2.84 2.89 2.24 2.32 3.03 2.41
DII 7.97 7.77 7.8 8 7.77 7.44 7.22 7.45 6.83 6.89
Public 14.38 14.46 14.4 14.23 14.39 14.67 15.53 15.24 15.14 15.7
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 75% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Debtor days have increased from 163.33 to 218.65days.
  • Stock is trading at 14.7 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.

Linde India News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!