Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Miscellaneous

Rating :
75/99

BSE: 506414 | NSE: Not Listed

950.00
-16.85 (-1.74%)
21-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  961.10
  •  961.10
  •  930.00
  •  966.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1381
  •  13.12
  •  1123.25
  •  332.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 886.87
  • 10.54
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,027.34
  • 0.06%
  • 5.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.59%
  • 2.86%
  • 31.39%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.28
  • 16.82
  • 25.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.65
  • 28.28
  • 35.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.85
  • 36.96
  • 38.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.55
  • 21.21
  • 15.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.90
  • 2.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.29
  • 12.49
  • 15.40

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
121.27
63.69
90.41%
80.12
43.96
82.26%
97.07
44.50
118.13%
98.26
38.00
158.58%
Expenses
76.82
50.28
52.78%
54.28
42.09
28.96%
58.77
39.42
49.09%
58.82
38.38
53.26%
EBITDA
44.45
13.41
231.47%
25.84
1.86
1,289.25%
38.30
5.08
653.94%
39.44
-0.38
-
EBIDTM
36.65%
21.06%
32.26%
4.24%
39.46%
11.42%
40.14%
-0.99%
Other Income
9.31
4.30
116.51%
3.33
0.15
2,120.00%
4.34
0.39
1,012.82%
0.15
0.89
-83.15%
Interest
4.75
4.15
14.46%
4.39
2.67
64.42%
4.43
2.45
80.82%
2.39
2.27
5.29%
Depreciation
2.95
2.93
0.68%
2.81
2.76
1.81%
3.62
2.74
32.12%
3.04
2.53
20.16%
PBT
46.05
10.63
333.21%
21.97
-3.41
-
34.59
0.28
12,253.57%
34.16
-4.29
-
Tax
11.47
4.25
169.88%
5.29
0.30
1,663.33%
8.19
0.67
1,122.39%
7.70
-0.02
-
PAT
34.58
6.38
442.01%
16.68
-3.71
-
26.40
-0.38
-
26.46
-4.27
-
PATM
28.52%
10.02%
20.82%
-8.44%
27.19%
-0.86%
26.93%
-11.23%
EPS
34.84
3.84
807.29%
16.64
-4.39
-
19.53
-2.21
-
20.68
-4.74
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
396.72
302.67
164.13
154.80
141.75
139.13
116.68
129.61
93.42
72.96
67.00
Net Sales Growth
108.64%
84.41%
6.03%
9.21%
1.88%
19.24%
-9.98%
38.74%
28.04%
8.90%
 
Cost Of Goods Sold
93.07
80.41
68.43
64.51
63.20
57.76
40.99
37.65
18.54
15.75
14.91
Gross Profit
303.65
222.26
95.70
90.29
78.55
81.37
75.69
91.97
74.88
57.20
52.09
GP Margin
76.54%
73.43%
58.31%
58.33%
55.41%
58.48%
64.87%
70.96%
80.15%
78.40%
77.75%
Total Expenditure
248.69
211.54
152.17
134.66
125.85
112.90
93.88
88.20
56.95
53.16
56.94
Power & Fuel Cost
-
11.11
9.97
8.67
8.98
7.33
6.02
6.48
3.88
3.17
2.81
% Of Sales
-
3.67%
6.07%
5.60%
6.34%
5.27%
5.16%
5.00%
4.15%
4.34%
4.19%
Employee Cost
-
39.83
30.84
27.97
24.21
20.61
20.72
18.20
13.95
13.36
16.85
% Of Sales
-
13.16%
18.79%
18.07%
17.08%
14.81%
17.76%
14.04%
14.93%
18.31%
25.15%
Manufacturing Exp.
-
26.08
17.04
12.03
10.92
10.63
10.50
10.04
6.21
6.31
8.48
% Of Sales
-
8.62%
10.38%
7.77%
7.70%
7.64%
9.00%
7.75%
6.65%
8.65%
12.66%
General & Admin Exp.
-
15.94
13.19
12.46
10.93
10.97
11.11
10.51
10.49
9.53
9.20
% Of Sales
-
5.27%
8.04%
8.05%
7.71%
7.88%
9.52%
8.11%
11.23%
13.06%
13.73%
Selling & Distn. Exp.
-
26.90
5.47
5.71
4.47
3.46
2.41
3.36
2.38
1.70
1.36
% Of Sales
-
8.89%
3.33%
3.69%
3.15%
2.49%
2.07%
2.59%
2.55%
2.33%
2.03%
Miscellaneous Exp.
-
11.26
7.23
3.30
3.15
2.14
2.13
1.97
1.50
3.33
1.36
% Of Sales
-
3.72%
4.41%
2.13%
2.22%
1.54%
1.83%
1.52%
1.61%
4.56%
4.97%
EBITDA
148.03
91.13
11.96
20.14
15.90
26.23
22.80
41.41
36.47
19.80
10.06
EBITDA Margin
37.31%
30.11%
7.29%
13.01%
11.22%
18.85%
19.54%
31.95%
39.04%
27.14%
15.01%
Other Income
17.13
10.83
2.78
1.31
0.07
3.32
1.72
3.59
5.50
1.34
4.26
Interest
15.96
13.63
9.96
6.15
4.50
5.31
5.02
3.87
1.48
1.62
3.25
Depreciation
12.42
12.36
10.31
8.35
8.58
9.84
9.40
7.76
4.15
4.43
4.75
PBT
136.77
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
6.33
Tax
32.65
21.13
2.70
4.25
1.93
3.39
3.67
6.41
8.35
3.27
1.80
Tax Rate
23.87%
27.81%
-48.82%
61.06%
67.01%
23.54%
36.34%
19.21%
22.97%
21.67%
28.44%
PAT
104.12
42.21
-11.03
-0.59
0.88
8.76
6.13
23.98
26.75
11.77
5.85
PAT before Minority Interest
91.10
54.84
-8.23
2.71
0.95
11.01
6.43
26.96
27.99
11.83
4.53
Minority Interest
-13.02
-12.63
-2.80
-3.30
-0.07
-2.25
-0.30
-2.98
-1.24
-0.06
1.32
PAT Margin
26.25%
13.95%
-6.72%
-0.38%
0.62%
6.30%
5.25%
18.50%
28.63%
16.13%
8.73%
PAT Growth
5,358.59%
-
-
-
-89.95%
42.90%
-74.44%
-10.36%
127.27%
101.20%
 
Unadjusted EPS
91.69
155.63
-49.82
-4.95
2.02
34.36
18.14
97.06
110.45
50.24
25.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
126.42
144.40
129.82
131.62
132.69
127.48
129.34
115.50
86.87
79.38
Share Capital
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
Total Reserves
124.13
142.11
127.53
129.33
130.40
125.19
127.04
113.20
84.58
77.09
Non-Current Liabilities
145.65
48.11
24.27
13.92
33.03
19.70
22.42
14.01
13.35
18.00
Secured Loans
135.37
40.32
17.78
5.35
24.84
15.27
19.65
10.78
13.71
18.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.73
2.67
1.79
1.66
1.86
1.82
1.75
1.51
0.00
0.00
Current Liabilities
103.56
86.16
108.48
94.23
70.60
58.47
44.81
25.06
17.64
20.62
Trade Payables
40.09
27.49
19.77
16.41
18.84
14.93
15.89
8.25
4.61
3.99
Other Current Liabilities
29.38
20.79
56.62
51.08
24.25
19.64
11.28
8.12
7.36
10.35
Short Term Borrowings
29.86
37.13
29.34
24.89
24.59
21.54
12.59
5.56
0.00
0.00
Short Term Provisions
4.23
0.75
2.75
1.85
2.92
2.36
5.04
3.14
5.67
6.28
Total Liabilities
386.61
307.14
288.24
262.14
258.62
225.69
216.31
171.34
118.77
121.08
Net Block
96.88
89.81
168.10
84.71
87.20
94.14
73.00
45.31
39.34
52.78
Gross Block
112.71
103.03
221.97
140.70
135.94
133.21
104.34
70.03
60.24
73.97
Accumulated Depreciation
15.84
13.21
53.77
55.89
47.43
38.97
30.02
23.42
19.59
19.88
Non Current Assets
204.35
202.88
194.84
171.15
145.08
129.04
100.55
71.05
49.18
56.91
Capital Work in Progress
3.50
5.49
5.94
65.05
36.38
15.36
12.64
14.84
6.91
4.11
Non Current Investment
82.72
89.76
14.60
15.02
14.07
9.29
9.68
4.85
2.94
0.02
Long Term Loans & Adv.
6.80
4.51
6.20
6.34
7.35
9.98
5.14
6.03
0.00
0.00
Other Non Current Assets
14.46
13.31
0.01
0.03
0.09
0.27
0.08
0.02
0.00
0.00
Current Assets
182.27
104.26
93.40
90.99
113.55
96.66
115.75
100.28
69.60
64.17
Current Investments
1.06
1.00
0.80
3.00
3.00
2.05
8.05
36.28
24.00
17.54
Inventories
51.18
38.91
27.97
21.63
23.45
25.13
21.53
10.62
7.32
7.95
Sundry Debtors
68.72
44.57
43.01
35.53
40.54
25.29
23.37
16.84
11.95
13.93
Cash & Bank
32.66
2.49
4.79
17.26
36.62
34.52
50.09
24.07
12.60
13.25
Other Current Assets
28.65
4.38
6.62
2.04
9.93
9.66
12.71
12.47
13.73
11.50
Short Term Loans & Adv.
18.31
12.90
10.22
11.53
8.23
7.03
9.83
11.41
12.94
10.78
Net Current Assets
78.71
18.10
-15.08
-3.24
42.95
38.19
70.94
75.22
51.95
43.55
Total Assets
386.62
307.14
288.24
262.14
258.63
225.70
216.30
171.34
118.78
121.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
59.26
1.91
4.44
15.07
14.10
23.37
39.49
-1.15
2.04
8.37
PBT
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
6.33
Adjustment
27.02
24.10
14.71
13.09
14.33
14.45
0.17
-10.40
0.28
1.26
Changes in Working Capital
-25.46
-14.42
-14.47
2.98
-12.45
2.31
9.99
-20.71
-11.32
1.93
Cash after chg. in Working capital
77.54
4.16
7.21
18.95
16.28
26.87
43.52
5.24
4.05
9.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.28
-2.25
-2.77
-3.88
-2.18
-3.50
-4.03
-6.40
-2.00
-1.15
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-101.14
6.52
-13.38
-18.06
-24.96
-20.09
-50.48
-6.62
2.49
-12.63
Net Fixed Assets
-3.33
90.14
-15.75
-29.73
-21.52
-7.60
-4.91
-0.25
-1.02
-1.40
Net Investments
-76.31
-75.58
-0.61
-1.37
-6.61
4.43
22.81
-12.67
2.53
1.72
Others
-21.50
-8.04
2.98
13.04
3.17
-16.92
-68.38
6.30
0.98
-12.95
Cash from Financing Activity
88.82
-12.11
10.42
0.57
12.95
-7.56
6.74
15.62
-4.82
3.86
Net Cash Inflow / Outflow
46.93
-3.67
1.48
-2.43
2.09
-4.28
-4.25
7.84
-0.28
-0.40
Opening Cash & Equivalents
-14.50
-10.82
3.30
5.72
3.63
7.91
12.16
4.32
4.63
5.98
Closing Cash & Equivalent
32.44
-14.50
4.79
3.30
5.72
3.63
7.91
12.16
4.34
5.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
137.82
157.42
141.53
143.49
144.66
138.97
141.00
125.90
94.70
86.54
ROA
15.81%
-2.76%
0.99%
0.37%
4.55%
2.91%
13.91%
19.30%
9.86%
3.88%
ROE
40.50%
-6.00%
2.08%
0.72%
8.47%
5.01%
22.02%
27.67%
14.23%
5.77%
ROCE
33.73%
1.96%
6.18%
3.68%
10.54%
8.72%
24.01%
31.59%
16.88%
10.26%
Fixed Asset Turnover
2.81
1.02
0.87
1.05
1.06
1.00
1.51
1.46
1.10
1.03
Receivable days
68.24
96.46
90.86
95.44
84.33
74.45
55.83
55.38
63.94
74.88
Inventory Days
54.27
73.67
57.38
56.57
62.24
71.39
44.64
34.51
37.72
42.17
Payable days
60.68
60.91
51.44
53.55
56.90
61.69
52.37
45.56
34.82
54.90
Cash Conversion Cycle
61.83
109.22
96.80
98.46
89.68
84.14
48.09
44.34
66.84
62.14
Total Debt/Equity
1.37
0.60
0.70
0.54
0.50
0.37
0.32
0.20
0.16
0.23
Interest Cover
6.57
0.45
2.13
1.64
3.71
3.01
9.61
25.51
10.33
2.95

News Update:


  • DIL - Quarterly Results
    13th Nov 2018, 14:25 PM

    Read More

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.