Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Finance - Capital Markets

Rating :
N/A

BSE: 531358 | NSE: CHOICEIN

391.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  393.65
  •  393.70
  •  388.10
  •  393.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  279334
  •  1091.98
  •  469.65
  •  193.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,268.13
  • 65.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,336.14
  • N/A
  • 15.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.21%
  • 1.17%
  • 25.71%
  • FII
  • DII
  • Others
  • 12.22%
  • 0.07%
  • 2.62%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.48
  • 42.26
  • 38.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.70
  • 45.88
  • 19.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.68
  • 60.61
  • 35.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.81
  • 46.48
  • 47.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.62
  • 4.82
  • 7.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 20.21
  • 26.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
200.65
137.50
45.93%
214.55
137.25
56.32%
207.28
96.34
115.15%
190.95
76.71
148.92%
Expenses
147.70
101.66
45.29%
147.06
92.14
59.60%
140.55
72.11
94.91%
142.30
61.11
132.86%
EBITDA
52.95
35.84
47.74%
67.49
45.10
49.65%
66.73
24.22
175.52%
48.66
15.60
211.92%
EBIDTM
26.39%
26.07%
31.46%
32.86%
32.19%
25.15%
25.48%
20.34%
Other Income
5.29
1.76
200.57%
1.87
2.30
-18.70%
2.51
2.09
20.10%
2.92
1.79
63.13%
Interest
13.16
6.73
95.54%
12.43
5.77
115.42%
11.37
6.58
72.80%
9.84
4.73
108.03%
Depreciation
1.68
1.48
13.51%
1.73
1.37
26.28%
1.65
1.33
24.06%
1.75
1.09
60.55%
PBT
43.40
29.39
47.67%
55.20
40.26
37.11%
56.21
18.41
205.32%
40.00
11.57
245.72%
Tax
11.39
8.13
40.10%
15.80
10.00
58.00%
15.93
4.51
253.22%
10.08
3.35
200.90%
PAT
32.01
21.27
50.49%
39.40
30.26
30.20%
40.28
13.90
189.78%
29.91
8.21
264.31%
PATM
15.95%
15.47%
18.36%
22.05%
19.43%
14.43%
15.67%
10.71%
EPS
1.61
1.07
50.47%
1.98
1.52
30.26%
2.02
0.70
188.57%
1.50
0.41
265.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
813.43
750.68
389.19
283.73
168.74
128.82
127.06
142.93
130.39
184.22
56.70
Net Sales Growth
81.65%
92.88%
37.17%
68.15%
30.99%
1.39%
-11.10%
9.62%
-29.22%
224.90%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
19.55
22.49
16.47
89.70
6.74
Gross Profit
813.42
750.68
389.19
283.73
168.74
128.82
107.51
120.44
113.92
94.52
49.97
GP Margin
100.00%
100%
100%
100%
100%
100%
84.61%
84.27%
87.37%
51.31%
88.13%
Total Expenditure
577.61
531.23
286.97
194.44
134.43
95.60
102.84
112.57
103.42
160.07
36.12
Power & Fuel Cost
-
2.07
1.04
0.63
0.54
0.91
0.86
0.84
0.67
0.41
0.30
% Of Sales
-
0.28%
0.27%
0.22%
0.32%
0.71%
0.68%
0.59%
0.51%
0.22%
0.53%
Employee Cost
-
221.05
108.96
56.95
41.94
47.46
43.64
40.16
27.64
17.69
12.08
% Of Sales
-
29.45%
28.00%
20.07%
24.85%
36.84%
34.35%
28.10%
21.20%
9.60%
21.31%
Manufacturing Exp.
-
198.93
96.63
71.17
37.96
25.11
18.30
14.45
11.33
5.51
6.88
% Of Sales
-
26.50%
24.83%
25.08%
22.50%
19.49%
14.40%
10.11%
8.69%
2.99%
12.13%
General & Admin Exp.
-
92.94
67.41
61.08
29.91
14.72
19.27
32.98
46.61
46.64
10.27
% Of Sales
-
12.38%
17.32%
21.53%
17.73%
11.43%
15.17%
23.07%
35.75%
25.32%
18.11%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
18.30
13.98
5.24
24.62
8.31
2.07
2.48
1.37
0.53
0.00
% Of Sales
-
2.44%
3.59%
1.85%
14.59%
6.45%
1.63%
1.74%
1.05%
0.29%
0.26%
EBITDA
235.83
219.45
102.22
89.29
34.31
33.22
24.22
30.36
26.97
24.15
20.58
EBITDA Margin
28.99%
29.23%
26.26%
31.47%
20.33%
25.79%
19.06%
21.24%
20.68%
13.11%
36.30%
Other Income
12.59
8.65
6.62
3.15
7.07
5.77
4.35
8.95
4.66
3.45
5.21
Interest
46.80
40.71
22.09
15.42
15.48
17.33
20.47
20.79
19.13
18.74
17.24
Depreciation
6.81
6.60
4.80
3.38
3.09
3.46
3.58
2.77
2.23
2.07
2.27
PBT
194.81
180.80
81.95
73.64
22.82
18.20
4.52
15.76
10.28
6.78
6.27
Tax
53.20
49.94
21.88
20.03
6.11
5.77
1.19
3.72
4.26
2.65
1.58
Tax Rate
27.31%
27.62%
26.70%
27.20%
26.77%
31.70%
26.33%
23.60%
41.44%
39.09%
25.20%
PAT
141.60
132.86
59.76
53.63
16.71
12.43
3.33
12.03
6.02
4.13
4.70
PAT before Minority Interest
141.60
130.86
60.07
53.60
16.71
12.43
3.33
12.03
6.02
4.13
4.70
Minority Interest
0.00
2.00
-0.31
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.41%
17.70%
15.35%
18.90%
9.90%
9.65%
2.62%
8.42%
4.62%
2.24%
8.29%
PAT Growth
92.29%
122.32%
11.43%
220.95%
34.43%
273.27%
-72.32%
99.83%
45.76%
-12.13%
 
EPS
7.10
6.66
3.00
2.69
0.84
0.62
0.17
0.60
0.30
0.21
0.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
631.42
477.30
409.97
263.03
213.20
166.60
166.18
79.78
63.49
60.39
Share Capital
199.38
99.51
49.76
28.57
20.00
20.00
20.00
10.00
10.00
10.00
Total Reserves
408.14
370.74
360.21
220.14
167.95
146.60
146.18
59.77
53.48
50.39
Non-Current Liabilities
258.66
118.60
43.50
34.45
14.90
11.75
9.96
13.57
17.40
16.79
Secured Loans
224.37
89.36
36.64
26.22
3.81
4.40
4.94
9.01
13.74
12.85
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
7.15
4.86
3.06
2.24
1.85
1.47
0.97
0.60
0.37
0.22
Current Liabilities
906.08
506.51
521.94
357.09
273.88
286.67
251.81
193.32
151.01
150.03
Trade Payables
27.06
28.05
17.47
13.78
7.23
9.22
9.86
6.13
40.19
36.63
Other Current Liabilities
643.08
373.98
319.13
213.74
126.65
115.37
69.97
48.15
7.46
7.30
Short Term Borrowings
225.10
96.49
177.54
121.52
138.59
161.07
168.67
137.50
101.52
104.24
Short Term Provisions
10.84
7.98
7.81
8.06
1.41
1.02
3.32
1.54
1.83
1.86
Total Liabilities
1,804.96
1,107.19
976.21
654.57
501.98
465.02
427.95
286.67
231.90
227.21
Net Block
132.08
124.71
87.15
85.53
87.50
98.18
77.79
36.78
34.22
31.52
Gross Block
180.83
168.47
127.20
120.64
120.01
128.07
90.84
47.14
42.39
37.71
Accumulated Depreciation
48.75
43.76
40.05
35.11
32.50
29.89
13.06
10.36
8.18
6.19
Non Current Assets
392.50
239.42
123.17
100.21
115.58
132.22
137.25
71.20
61.26
58.94
Capital Work in Progress
6.89
5.02
0.38
0.17
0.14
0.24
4.20
1.07
0.38
0.00
Non Current Investment
21.70
10.55
10.05
6.62
19.59
23.50
46.64
26.36
22.34
22.39
Long Term Loans & Adv.
226.27
96.72
23.62
7.55
8.02
10.01
8.24
6.99
4.32
4.79
Other Non Current Assets
3.98
0.83
0.77
0.34
0.33
0.29
0.38
0.00
0.00
0.24
Current Assets
1,412.46
867.77
853.03
554.37
386.40
332.80
290.70
215.47
170.64
168.27
Current Investments
1.50
0.54
0.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.37
7.63
23.70
8.72
30.61
24.95
17.47
9.29
7.81
10.78
Sundry Debtors
187.44
115.51
81.60
76.13
91.04
66.98
116.72
114.44
87.00
97.04
Cash & Bank
386.07
251.99
139.01
48.18
50.98
24.23
62.02
41.28
45.22
39.49
Other Current Assets
836.08
51.81
269.11
169.87
213.76
216.63
94.50
50.46
30.62
20.96
Short Term Loans & Adv.
686.06
440.29
339.10
251.48
207.79
186.48
85.87
46.95
27.82
17.35
Net Current Assets
506.38
361.26
331.09
197.28
112.52
46.13
38.89
22.15
19.63
18.25
Total Assets
1,804.96
1,107.19
976.20
654.58
501.98
465.02
427.95
286.67
231.90
227.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-148.31
138.42
-34.28
-44.75
26.21
-12.01
4.06
-19.65
27.89
-21.68
PBT
180.80
81.95
73.64
22.82
18.20
4.52
15.76
10.28
6.78
6.27
Adjustment
69.99
35.29
6.77
14.56
17.77
21.32
20.98
18.44
17.93
15.65
Changes in Working Capital
-348.79
45.72
-91.74
-77.80
-5.83
-34.69
-28.59
-45.29
4.99
-41.70
Cash after chg. in Working capital
-98.00
162.96
-11.33
-40.42
30.14
-8.85
8.14
-16.58
29.70
-19.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.31
-24.54
-22.94
-4.33
-3.93
-3.16
-4.08
-3.07
-1.80
-1.90
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
-0.02
0.00
Cash From Investing Activity
-17.87
-47.88
-125.71
15.04
12.59
30.66
-22.47
-10.60
4.55
12.83
Net Fixed Assets
-0.14
0.57
1.00
-0.03
0.20
2.15
-42.42
-0.68
-0.35
0.23
Net Investments
-31.58
-29.29
-76.15
-45.00
-19.87
25.82
-44.88
-4.07
-0.06
-14.47
Others
13.85
-19.16
-50.56
60.07
32.26
2.69
64.83
-5.85
4.96
27.07
Cash from Financing Activity
223.92
-28.83
152.33
22.63
-15.08
-29.33
39.18
20.92
-21.72
6.09
Net Cash Inflow / Outflow
57.74
61.71
-7.66
-7.08
23.72
-10.68
20.78
-9.33
10.71
-2.76
Opening Cash & Equivalents
87.33
25.62
30.25
37.33
13.61
24.29
3.53
12.85
2.04
4.81
Closing Cash & Equivalent
145.07
87.33
25.62
30.25
37.33
13.61
24.29
3.53
12.85
2.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
28.38
21.53
37.01
30.33
73.11
62.44
62.23
69.74
63.46
60.37
ROA
8.99%
5.77%
6.57%
2.89%
2.57%
0.75%
3.37%
2.32%
1.80%
2.26%
ROE
26.32%
15.08%
18.64%
9.46%
9.17%
2.67%
12.39%
9.03%
6.67%
8.09%
ROCE
26.29%
16.93%
18.54%
11.15%
11.74%
8.43%
13.83%
14.36%
14.02%
14.11%
Fixed Asset Turnover
4.30
2.63
2.29
1.40
1.04
1.16
2.07
2.91
4.60
1.54
Receivable days
73.65
92.43
101.45
180.80
223.88
263.86
295.16
281.93
182.31
479.99
Inventory Days
2.19
14.69
20.86
42.54
78.71
60.93
34.17
23.93
18.41
49.34
Payable days
0.00
0.00
0.00
0.00
0.00
37.26
32.75
141.22
124.17
347.07
Cash Conversion Cycle
75.84
107.12
122.31
223.34
302.59
287.53
296.58
164.64
76.55
182.26
Total Debt/Equity
0.80
0.48
0.60
0.73
0.98
1.33
1.42
2.11
1.88
2.01
Interest Cover
5.44
4.71
5.77
2.47
2.05
1.22
1.76
1.54
1.36
1.36

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