Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Trading

Rating :
62/99

BSE: 505590 | NSE: Not Listed

303.95
-0.40 (-0.13%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  305.00
  •  305.00
  •  298.00
  •  304.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1564
  •  4.75
  •  620.00
  •  238.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 384.43
  • 6.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,948.27
  • N/A
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.58%
  • 0.00%
  • 18.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.79%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.08
  • 92.99
  • 11.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.27
  • 148.07
  • 28.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.73
  • 202.61
  • 97.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 5.25
  • 7.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.04
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.96
  • 32.84
  • 24.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
398.73
403.31
-1.14%
590.01
583.19
1.17%
795.54
686.71
15.85%
702.98
619.74
13.43%
Expenses
346.92
356.63
-2.72%
539.80
527.06
2.42%
733.90
632.65
16.00%
638.15
570.40
11.88%
EBITDA
51.81
46.68
10.99%
50.21
56.13
-10.55%
61.64
54.06
14.02%
64.83
49.34
31.39%
EBIDTM
12.99%
11.57%
8.51%
9.62%
7.75%
7.87%
9.22%
7.96%
Other Income
10.68
16.18
-33.99%
10.92
11.49
-4.96%
8.66
0.00
0.00
8.28
0.00
0.00
Interest
33.09
30.16
9.71%
34.07
31.23
9.09%
35.30
29.21
20.85%
34.20
26.43
29.40%
Depreciation
15.94
15.88
0.38%
15.01
17.73
-15.34%
22.01
16.56
32.91%
18.78
10.95
71.51%
PBT
13.45
16.82
-20.04%
12.05
18.67
-35.46%
12.99
8.30
56.51%
20.12
11.96
68.23%
Tax
0.35
0.02
1,650.00%
0.04
0.02
100.00%
0.56
0.00
0.00
0.04
2.61
-98.47%
PAT
13.10
16.80
-22.02%
12.01
18.64
-35.57%
12.43
8.30
49.76%
20.08
9.38
114.07%
PATM
3.29%
4.17%
2.04%
3.20%
1.56%
1.21%
2.86%
1.51%
EPS
10.36
13.28
-21.99%
9.50
14.74
-35.55%
9.82
6.56
49.70%
15.88
7.41
114.30%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,487.26
2,490.25
1,901.68
1,784.13
37.22
Net Sales Growth
8.47%
30.95%
6.59%
4693.47%
 
Cost Of Goods Sold
2,149.59
2,147.83
1,725.22
1,706.45
36.52
Gross Profit
337.67
342.42
176.46
77.68
0.70
GP Margin
13.58%
13.75%
9.28%
4.35%
1.88%
Total Expenditure
2,258.77
2,269.86
1,786.15
1,721.51
36.88
Power & Fuel Cost
-
58.95
26.93
0.00
0.00
% Of Sales
-
2.37%
1.42%
0%
0%
Employee Cost
-
11.04
6.71
2.92
0.03
% Of Sales
-
0.44%
0.35%
0.16%
0.08%
Manufacturing Exp.
-
31.81
17.68
1.31
0.00
% Of Sales
-
1.28%
0.93%
0.07%
0%
General & Admin Exp.
-
10.43
5.22
9.26
0.30
% Of Sales
-
0.42%
0.27%
0.52%
0.81%
Selling & Distn. Exp.
-
9.25
4.37
1.56
0.00
% Of Sales
-
0.37%
0.23%
0.09%
0%
Miscellaneous Exp.
-
0.56
0.02
0.00
0.02
% Of Sales
-
0.02%
0.00%
0%
0.05%
EBITDA
228.49
220.39
115.53
62.62
0.34
EBITDA Margin
9.19%
8.85%
6.08%
3.51%
0.91%
Other Income
38.54
52.93
20.46
3.72
0.09
Interest
136.66
130.89
83.58
50.37
0.00
Depreciation
71.74
74.40
33.33
4.42
0.14
PBT
58.61
68.03
19.07
11.55
0.29
Tax
0.99
0.64
1.46
2.75
0.11
Tax Rate
1.69%
0.94%
7.66%
23.81%
37.93%
PAT
57.62
67.39
17.61
8.79
0.19
PAT before Minority Interest
57.62
67.39
17.61
8.79
0.19
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.32%
2.71%
0.93%
0.49%
0.51%
PAT Growth
8.47%
282.68%
100.34%
4,526.32%
 
Unadjusted EPS
45.56
53.27
13.92
6.95
0.15

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
579.14
513.38
465.10
13.44
Share Capital
12.65
12.65
18.65
12.65
Total Reserves
566.49
500.73
446.45
0.79
Non-Current Liabilities
1,017.93
1,032.46
390.62
0.10
Secured Loans
511.88
550.16
89.19
0.00
Unsecured Loans
500.86
478.82
298.64
0.00
Long Term Provisions
1.70
0.00
0.00
0.00
Current Liabilities
704.30
605.92
444.95
23.60
Trade Payables
65.96
112.01
102.32
13.22
Other Current Liabilities
109.65
77.55
20.74
0.03
Short Term Borrowings
513.93
408.43
319.22
10.26
Short Term Provisions
14.75
7.94
2.67
0.09
Total Liabilities
2,301.58
2,151.79
1,300.70
37.14
Net Block
1,216.29
1,159.84
436.53
0.59
Gross Block
1,342.20
1,211.35
456.26
2.28
Accumulated Depreciation
125.91
51.51
19.72
1.70
Non Current Assets
1,242.73
1,219.36
505.13
0.88
Capital Work in Progress
18.18
49.77
59.58
0.00
Non Current Investment
3.20
0.34
4.61
0.29
Long Term Loans & Adv.
5.05
9.40
4.40
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
1,058.85
916.51
789.95
36.27
Current Investments
0.00
0.00
0.00
0.00
Inventories
181.32
81.04
35.61
1.61
Sundry Debtors
727.98
636.79
516.25
15.01
Cash & Bank
34.73
54.56
17.24
0.23
Other Current Assets
114.83
10.53
0.00
0.01
Short Term Loans & Adv.
100.71
133.59
220.84
19.41
Net Current Assets
354.54
310.59
344.99
12.67
Total Assets
2,301.58
2,151.80
1,300.70
37.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-29.15
35.30
-0.96
-0.40
PBT
68.59
19.07
11.55
0.29
Adjustment
74.40
33.33
9.71
0.14
Changes in Working Capital
-169.67
-13.26
-19.74
-0.70
Cash after chg. in Working capital
-26.68
39.15
1.51
-0.27
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-2.47
-3.85
-2.47
-0.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-80.14
-754.14
-324.62
0.00
Net Fixed Assets
-7.24
-77.61
-0.61
Net Investments
0.01
0.00
-102.80
Others
-72.91
-676.53
-221.21
Cash from Financing Activity
89.46
756.15
335.05
0.45
Net Cash Inflow / Outflow
-19.83
37.32
9.47
0.04
Opening Cash & Equivalents
54.56
17.24
7.77
0.19
Closing Cash & Equivalent
34.73
54.56
17.24
0.23

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
457.81
393.24
358.48
10.63
ROA
3.03%
1.02%
1.31%
0.50%
ROE
12.52%
3.70%
3.77%
1.39%
ROCE
9.59%
6.53%
10.33%
1.24%
Fixed Asset Turnover
1.95
2.28
7.78
16.29
Receivable days
100.02
110.65
54.34
147.17
Inventory Days
19.23
11.19
3.81
15.75
Payable days
13.50
21.42
12.39
128.50
Cash Conversion Cycle
105.75
100.42
45.76
34.41
Total Debt/Equity
2.76
2.96
1.56
0.76
Interest Cover
1.52
1.23
1.23
1453.42

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.