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 14.9

Current Price ₹6202

Book Value ₹ 416.1

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.) Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018
Net Sales 555 555 535 507 518 528 550 552
Other Income 28 1 1 2 12 7 1 7
Total Income 582 557 536 509 531 535 551 558
Total Expenditure 488 473 455 423 435 455 464 468
Operating Profit 94 83 81 85 95 80 87 90
Interest 31 30 30 29 28 26 26 26
Depreciation 51 51 49 49 57 51 51 50
Exceptional Income / Expenses 0 0 -6 0 0 0 0 0
Profit Before Tax 11 2 -5 8 11 2 9 15
Provision for Tax 0 1 -2 -3 1 -1 4 4
Profit After Tax 11 1 -2 10 10 2 5 10
Adjustments -11 -1 2 -10 -10 -2 -5 0
Profit After Adjustments 0 0 0 0 0 0 0 10
Adjusted Earnings Per Share 1.3 0.2 -0.3 1.2 1.1 0.3 0.6 1.2

Linde India Profit & Loss

#(Fig in Cr.) Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024 TTM
Net Sales 1428 1491 1567 1825 2033 2192 1762 1471 2112 3136 2769 2148
Other Income 8 23 36 34 17 24 22 33 56 110 83 27
Total Income 1437 1515 1602 1860 2050 2215 1783 1504 2167 3246 2851 2175
Total Expenditure 1167 1227 1341 1539 1705 1866 1348 1096 1566 2372 2072 1822
Operating Profit 270 288 261 321 344 349 436 407 601 874 779 352
Interest 74 103 90 116 116 103 86 6 3 6 7 106
Depreciation 129 181 162 195 206 199 177 176 181 253 201 209
Exceptional Income / Expenses 50 0 -10 0 -6 0 841 11 294 0 0 0
Profit Before Tax 117 4 1 10 16 47 1013 236 711 614 571 37
Provision for Tax 39 -2 -23 -3 -3 14 286 81 197 79 145 8
Profit After Tax 77 5 23 13 19 33 727 156 514 536 426 27
Adjustments 0 0 0 0 0 0 0 0 0 0 0 -17
Profit After Adjustments 77 5 23 13 19 33 727 156 514 536 426 10
Adjusted Earnings Per Share 9.1 0.6 2.8 1.6 2.2 3.9 85.3 18.2 60.3 62.8 50 3.2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -12% 23% 5% 7%
Operating Profit CAGR -11% 24% 17% 11%
PAT CAGR -21% 40% 67% 19%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 9% 36% 56% 30%
ROE Average 13% 18% 20% 10%
ROCE Average 18% 23% 25% 14%

Linde India Balance Sheet

#(Fig in Cr.) Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024
Shareholder's Funds 1427 1389 1393 1395 1408 1427 2137 2204 2691 3114 3435
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1116 1102 1338 990 776 417 0 0 0 0 0
Other Non-Current Liabilities 533 556 457 164 165 178 294 345 943 879 859
Total Current Liabilities 933 896 476 1013 1020 1364 784 710 875 1066 1319
Total Liabilities 4009 3944 3664 3563 3369 3385 3215 3259 4510 5059 5612
Fixed Assets 1665 2201 2158 2573 2498 2162 2035 1989 1869 1762 1822
Other Non-Current Assets 1610 1122 933 220 197 218 258 209 779 1101 1561
Total Current Assets 733 621 574 769 675 765 902 1041 1845 2181 2214
Total Assets 4009 3944 3664 3563 3369 3385 3215 3259 4510 5059 5612

Linde India Cash Flow

#(Fig in Cr.) Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 46 58 57 21 106 37 125 240 324 983 1187
Cash Flow from Operating Activities 229 271 242 293 252 376 327 339 589 629 437
Cash Flow from Investing Activities -385 -264 -58 -128 -59 -73 981 -54 98 -306 -539
Cash Flow from Financing Activities 169 -8 -222 -80 -261 -216 -1193 -201 -28 -119 -105
Net Cash Inflow / Outflow 12 -1 -37 85 -68 87 115 84 659 203 -208
Closing Cash & Cash Equivalent 58 57 20 106 37 125 240 324 983 1187 979

Linde India Ratios

# Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Mar 2023 Mar 2024
Earnings Per Share (Rs) 9.07 0.63 2.75 1.57 2.22 3.93 85.27 18.24 60.26 62.82 49.99
CEPS(Rs) 24.2 21.9 21.69 24.48 26.41 27.28 106.05 38.87 81.53 92.47 73.55
DPS(Rs) 1.5 1.5 0.75 0.75 1 1.5 10 3 13.5 12 12
Book NAV/Share(Rs) 167.2 162.76 163.15 163.61 165.06 167.3 250.56 258.4 315.54 364.94 402.52
Core EBITDA Margin(%) 17.1 16.39 13.27 14.49 15.49 14.84 23.51 25.48 25.84 24.35 25.17
EBIT Margin(%) 12.49 6.59 5.31 6.35 6.27 6.84 62.39 16.49 33.82 19.8 20.89
Pre Tax Margin(%) 7.62 0.22 0.03 0.52 0.76 2.15 57.49 16.07 33.68 19.6 20.63
PAT Margin (%) 5.06 0.33 1.38 0.68 0.9 1.53 41.28 10.57 24.33 17.09 15.4
Cash Profit Margin (%) 13.49 11.56 10.87 10.55 10.65 10.61 51.34 22.54 32.92 25.15 22.66
ROA(%) 2.08 0.14 0.62 0.37 0.55 0.99 22.04 4.81 13.23 11.2 7.99
ROE(%) 5.61 0.38 1.69 0.96 1.35 2.36 40.81 7.17 21 18.46 13.03
ROCE(%) 7.1 3.6 3.16 4.48 4.8 5.64 45.13 10.91 29.19 21.39 17.66
Receivable days 71.64 67.61 69 63.91 61.23 59.74 77.43 98.01 71.76 47.99 58.17
Inventory Days 17.63 16.63 14.6 12.35 11.82 11.6 14.13 16.62 11.9 8.53 10.71
Payable days 388.16 605.49 503.04 383.33 375.72 267.84 300.78 435.88 276.09 163.33 218.65
PER(x) 36.25 700.49 115.05 225.39 240.27 173.59 7.77 53.26 41.33 64.17 128.19
Price/Book(x) 1.97 2.73 1.94 2.17 3.23 4.07 2.64 3.76 7.89 11.05 15.92
Dividend Yield(%) 0.46 0.34 0.24 0.21 0.19 0.22 1.51 0.31 0.54 0.3 0.19
EV/Net Sales(x) 2.99 3.55 2.6 2.39 2.85 3.14 3.13 5.41 9.59 10.59 19.39
EV/Core EBITDA(x) 15.83 18.38 15.55 13.58 16.82 19.73 12.66 19.53 33.69 37.99 68.87
Net Sales Growth(%) 7.85 4.4 5.05 16.51 11.38 7.8 -19.61 -16.5 43.56 48.47 -11.7
EBIT Growth(%) 15.15 -44.29 -15.04 39.08 5.44 13 633.4 -77.93 194.4 -13.1 -6.82
PAT Growth(%) -13.58 -93.02 334.39 -42.83 41.22 76.82 2071.59 -78.61 230.44 4.25 -20.43
EPS Growth(%) -13.58 -93.02 334.38 -42.83 41.22 76.82 2071.6 -78.61 230.44 4.25 -20.43
Debt/Equity(x) 1.07 1.13 1 1.04 0.91 0.84 0.05 0 0 0 0
Current Ratio(x) 0.79 0.69 1.21 0.76 0.66 0.56 1.15 1.47 2.11 2.05 1.68
Quick Ratio(x) 0.7 0.61 1.07 0.69 0.59 0.51 1.07 1.37 2.03 1.97 1.61
Interest Cover(x) 2.57 1.03 1.01 1.09 1.14 1.46 12.74 38.86 233.89 98.68 79.57
Total Debt/Mcap(x) 0.55 0.41 0.51 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 66% 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 14.9 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!