RATING

RECOMMENDATION

Sell

  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Sell

Business Type

Traditional Business

RATING

RECOMMENDATION

Sell

Business Type

Traditional Business

Carrier AC Profit and Loss

  • Lower than Industry Revenue growth

    Over the last 5 years, revenue has grown at a yearly rate of 0.43%, vs industry avg of 10.96%.


  • Lower than Industry Net Income

    Over the last 5 years, net income has grown at a yearly rate of -21.20%, vs industry avg of 10.03%

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2016

1,214.27

555.83

658.44

-

-

121.28

35.98

407.89

93.29

6.54

86.75

-

1.16

-

85.59

30.68

54.91

5.16

5.16

-

-

FY 2017

1,390.91

635.49

755.42

-

-

132.52

36.89

467.87

118.14

7.86

110.28

-

1.23

-

109.05

39.14

69.91

6.57

6.57

9.58

1.46

FY 2018

1,356.07

758.75

597.32

-

-

140.22

8.47

325.62

123.01

9.04

113.97

-

0.95

-

113.02

40.14

72.88

6.85

6.85

5.1

0.74

FY 2019

1,511.38

914.78

596.6

-

-

152.31

-

326.46

117.83

8.03

109.8

-

1.57

-

108.23

40.2

68.03

6.4

6.4

27.2

4.25

FY 2020

1,549.45

896.51

652.94

-

-

148.54

-

389.52

114.88

18.04

96.84

-

16.19

-

80.65

33.58

47.07

4.43

4.43

-

-

FY 2021

1,240.91

716.26

524.65

-

-

151.88

-

308.98

63.79

19.85

43.94

-

10.54

-

33.4

16.72

16.68

1.57

1.57

0.5

0.32

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ Crores

* denotes current year's data

  • Carrier AC Annual Reports

2017

Annual Report FY17

2018

Annual Report FY18

2019

Annual Report FY19

2020

Annual Report FY20

2021

Annual Report FY21

  • Carrier AC Decks & Infographics

Research Report