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

Engineering - Industrial Equipments

Rating :
61/99

BSE: 532762 | NSE: ACE

91.80
-4.70 (-4.87%)
16-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  96.95
  •  97.65
  •  90.00
  •  96.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  241276
  •  221.49
  •  204.40
  •  78.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,132.17
  • 16.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,199.63
  • 0.52%
  • 2.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.95%
  • 2.65%
  • 21.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.50%
  • 6.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 12.06
  • 19.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.66
  • 30.72
  • 24.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 67.26
  • 81.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.26
  • 51.26
  • 45.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 2.23
  • 2.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.90
  • 16.28
  • 17.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
1,086.55
751.06
637.34
599.23
616.32
668.40
856.84
694.93
427.46
428.14
Net Sales Growth
-
44.67%
17.84%
6.36%
-2.77%
-7.79%
-21.99%
23.30%
62.57%
-0.16%
 
Cost Of Goods Sold
-
767.79
528.61
444.15
433.88
444.97
482.83
641.36
523.30
325.56
343.54
Gross Profit
-
318.76
222.45
193.19
165.35
171.35
185.57
215.47
171.63
101.89
84.61
GP Margin
-
29.34%
29.62%
30.31%
27.59%
27.80%
27.76%
25.15%
24.70%
23.84%
19.76%
Total Expenditure
-
995.04
711.62
606.66
580.49
591.46
638.96
804.05
637.22
393.55
408.89
Power & Fuel Cost
-
5.53
4.48
4.49
4.66
4.46
4.14
3.42
1.98
1.62
1.37
% Of Sales
-
0.51%
0.60%
0.70%
0.78%
0.72%
0.62%
0.40%
0.28%
0.38%
0.32%
Employee Cost
-
62.45
54.54
50.77
42.68
41.98
44.20
40.92
29.00
17.36
14.73
% Of Sales
-
5.75%
7.26%
7.97%
7.12%
6.81%
6.61%
4.78%
4.17%
4.06%
3.44%
Manufacturing Exp.
-
45.45
35.47
30.56
27.72
27.53
27.61
26.52
38.35
20.99
20.60
% Of Sales
-
4.18%
4.72%
4.79%
4.63%
4.47%
4.13%
3.10%
5.52%
4.91%
4.81%
General & Admin Exp.
-
24.82
21.09
20.82
18.93
18.92
18.38
17.12
14.34
10.36
9.61
% Of Sales
-
2.28%
2.81%
3.27%
3.16%
3.07%
2.75%
2.00%
2.06%
2.42%
2.24%
Selling & Distn. Exp.
-
63.42
45.10
36.16
33.32
31.98
42.94
53.62
22.71
12.68
11.43
% Of Sales
-
5.84%
6.00%
5.67%
5.56%
5.19%
6.42%
6.26%
3.27%
2.97%
2.67%
Miscellaneous Exp.
-
25.58
22.32
19.70
19.30
21.62
18.86
21.08
7.54
4.97
11.43
% Of Sales
-
2.35%
2.97%
3.09%
3.22%
3.51%
2.82%
2.46%
1.09%
1.16%
1.78%
EBITDA
-
91.51
39.44
30.68
18.74
24.86
29.44
52.79
57.71
33.91
19.25
EBITDA Margin
-
8.42%
5.25%
4.81%
3.13%
4.03%
4.40%
6.16%
8.30%
7.93%
4.50%
Other Income
-
7.95
7.81
9.59
11.92
5.31
4.58
4.54
7.86
5.66
17.14
Interest
-
13.53
15.96
14.01
13.01
10.41
10.45
7.35
4.97
3.66
4.49
Depreciation
-
11.93
12.07
11.35
9.58
15.28
13.65
13.13
6.94
5.31
5.80
PBT
-
73.99
19.22
14.90
8.07
4.47
9.92
36.86
53.65
30.60
26.10
Tax
-
21.98
5.21
6.26
2.82
1.09
3.83
9.89
13.73
8.34
7.43
Tax Rate
-
29.71%
27.11%
42.01%
34.94%
24.38%
38.61%
26.83%
25.59%
27.25%
28.47%
PAT
-
50.64
12.69
9.95
6.53
4.58
7.40
28.33
41.13
23.56
19.90
PAT before Minority Interest
-
52.02
14.01
8.65
5.25
3.38
6.09
26.97
39.93
22.26
18.67
Minority Interest
-
-1.38
-1.32
1.30
1.28
1.20
1.31
1.36
1.20
1.30
1.23
PAT Margin
-
4.66%
1.69%
1.56%
1.09%
0.74%
1.11%
3.31%
5.92%
5.51%
4.65%
PAT Growth
-
299.05%
27.54%
52.37%
42.58%
-38.11%
-73.88%
-31.12%
74.58%
18.39%
 
Unadjusted EPS
-
4.55
1.31
0.84
0.67
0.34
0.62
2.81
4.37
2.48
2.08

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
382.15
333.98
312.73
291.53
287.17
285.56
280.98
255.42
159.13
143.14
Share Capital
23.46
23.46
53.68
19.79
19.79
19.79
19.79
18.58
17.98
17.98
Total Reserves
358.68
310.52
259.05
271.74
267.39
265.77
261.19
231.67
141.15
125.17
Non-Current Liabilities
83.93
79.69
47.00
45.64
48.37
31.45
30.85
3.64
30.93
39.92
Secured Loans
46.59
37.66
23.97
31.73
39.46
23.24
24.51
0.00
30.18
39.14
Unsecured Loans
17.09
30.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
11.51
7.66
6.72
1.28
1.21
1.35
1.68
1.16
0.00
0.00
Current Liabilities
350.40
262.70
259.82
271.81
268.56
290.10
267.73
228.87
126.50
93.57
Trade Payables
235.90
147.39
112.91
116.87
116.99
103.06
77.83
114.69
65.67
56.72
Other Current Liabilities
107.82
87.86
61.14
61.79
47.32
56.31
62.71
29.48
17.99
8.65
Short Term Borrowings
0.57
24.80
82.42
85.83
102.03
126.18
116.56
71.50
0.00
0.00
Short Term Provisions
6.10
2.65
3.35
7.33
2.22
4.56
10.64
13.20
42.83
28.20
Total Liabilities
816.79
676.68
619.89
609.39
604.50
607.42
579.86
488.23
316.85
276.97
Net Block
324.51
335.32
315.08
283.19
274.19
257.16
231.59
159.46
79.36
74.39
Gross Block
428.44
436.35
409.75
355.05
357.97
323.26
282.97
201.16
113.67
105.59
Accumulated Depreciation
103.92
101.03
94.66
71.85
83.78
66.10
51.38
41.70
34.32
31.19
Non Current Assets
421.14
404.37
369.53
349.51
318.85
321.93
287.64
206.22
118.85
75.60
Capital Work in Progress
5.18
7.09
1.81
6.94
4.26
11.52
7.19
5.02
39.48
1.20
Non Current Investment
16.81
10.93
3.16
9.61
0.00
2.56
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
72.38
43.50
46.51
47.31
39.37
50.19
47.52
41.73
0.00
0.00
Other Non Current Assets
2.25
7.53
2.97
2.46
1.03
0.51
1.35
0.00
0.00
0.00
Current Assets
395.65
272.31
250.36
259.86
285.49
285.33
292.05
281.85
197.81
201.16
Current Investments
31.20
18.19
13.60
4.36
11.65
10.84
7.55
5.00
0.00
0.00
Inventories
144.30
113.60
123.82
141.82
162.50
145.01
137.44
122.98
59.66
54.60
Sundry Debtors
169.91
103.94
81.49
80.91
68.51
83.48
85.66
83.18
51.21
52.04
Cash & Bank
10.83
12.57
10.55
11.41
13.77
16.80
20.16
24.65
19.58
18.58
Other Current Assets
39.41
3.53
1.13
0.73
29.06
29.19
41.25
46.04
67.36
75.93
Short Term Loans & Adv.
37.03
20.50
19.76
20.62
28.16
27.97
40.08
46.04
67.36
75.93
Net Current Assets
45.25
9.61
-9.47
-11.96
16.93
-4.77
24.32
52.98
71.32
107.59
Total Assets
816.79
676.68
619.90
609.39
604.50
607.41
579.85
488.25
316.85
276.97

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
89.39
76.23
57.45
39.60
38.15
43.21
15.17
-1.21
34.74
-4.65
PBT
73.99
19.22
14.90
8.07
4.47
9.92
36.86
53.65
22.26
18.67
Adjustment
26.09
25.03
18.64
15.10
23.20
21.31
16.86
4.69
18.04
12.11
Changes in Working Capital
3.96
36.09
23.64
19.12
11.87
16.87
-23.28
-47.20
4.87
-25.36
Cash after chg. in Working capital
104.05
80.34
57.19
42.29
39.54
48.10
30.45
11.15
45.16
5.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.65
-4.11
0.26
-2.70
-1.39
-4.90
-15.28
-12.36
-10.43
-10.06
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
-35.47
-17.30
-25.24
-14.46
-21.33
-45.78
-72.28
-30.88
-17.99
-7.67
Net Fixed Assets
8.26
-31.63
-50.11
-15.67
-23.85
-46.53
-87.29
-50.90
-46.37
-6.67
Net Investments
-17.66
-23.92
-2.79
-3.33
1.75
-5.94
-2.78
-5.65
-0.91
-0.67
Others
-26.07
38.25
27.66
4.54
0.77
6.69
17.79
25.67
29.29
-0.33
Cash from Financing Activity
-53.11
-56.80
-33.00
-26.06
-19.33
-1.62
53.92
37.16
-15.74
9.44
Net Cash Inflow / Outflow
0.81
2.13
-0.80
-0.92
-2.51
-4.19
-3.20
5.06
1.00
-2.89
Opening Cash & Equivalents
5.90
3.78
13.87
14.80
17.31
21.50
24.65
19.58
18.58
21.47
Closing Cash & Equivalent
6.71
5.90
13.52
13.87
14.80
17.31
21.50
24.65
19.58
18.58

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.)
32.57
28.47
21.56
23.35
22.90
22.73
22.26
20.29
17.19
15.64
ROA
6.97%
2.16%
1.41%
0.87%
0.56%
1.03%
5.05%
9.92%
7.50%
7.20%
ROE
14.53%
4.77%
3.57%
2.30%
1.50%
2.74%
13.20%
23.28%
15.09%
13.92%
ROCE
19.28%
8.23%
7.45%
5.66%
3.93%
5.46%
14.02%
26.06%
18.80%
19.21%
Fixed Asset Turnover
2.54
1.88
1.76
1.76
1.91
2.31
3.67
4.55
4.00
4.60
Receivable days
45.49
42.46
44.01
43.42
42.68
44.09
34.70
34.25
43.00
43.25
Inventory Days
42.84
54.36
71.98
88.42
86.35
73.63
53.52
46.55
47.59
37.32
Payable days
72.59
68.45
71.78
76.80
70.22
53.93
44.83
52.39
57.41
50.45
Cash Conversion Cycle
15.74
28.36
44.21
55.04
58.80
63.79
43.40
28.41
33.19
30.12
Total Debt/Equity
0.20
0.34
0.44
0.60
0.66
0.69
0.66
0.38
0.20
0.28
Interest Cover
6.47
2.20
2.06
1.62
1.43
1.95
6.02
11.80
9.37
6.81

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.