Nifty
Sensex
:
:
10580.45
35144.55
-75.75 (-0.71%)
-329.96 (-0.93%)

Diversified

Rating :
48/99

BSE: 526173 | NSE: ANDREWYULE

21.55
-0.25 (-1.15%)
21-Nov-2018 | 11:17AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  21.95
  •  22.00
  •  21.20
  •  21.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14925
  •  3.22
  •  46.85
  •  17.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,065.91
  • 77.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,013.24
  • 0.18%
  • 5.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 89.25%
  • 0.56%
  • 5.44%
  • FII
  • DII
  • Others
  • 2.55%
  • 2.20%
  • 0.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.19
  • -0.29
  • -0.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.96
  • 19.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.25
  • -5.14
  • 27.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.03
  • 50.98
  • 60.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 4.91
  • 5.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.92
  • 24.48
  • 27.31

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
-
370.28
442.39
384.66
371.75
382.08
320.33
305.92
261.38
195.65
186.95
Net Sales Growth
-
-16.30%
15.01%
3.47%
-2.70%
19.28%
4.71%
17.04%
33.60%
4.65%
 
Cost Of Goods Sold
-
121.99
186.68
130.36
150.90
111.50
89.56
105.40
73.15
40.90
54.70
Gross Profit
-
248.29
255.71
254.30
220.85
270.57
230.77
200.51
188.24
154.74
132.25
GP Margin
-
67.05%
57.80%
66.11%
59.41%
70.82%
72.04%
65.54%
72.02%
79.09%
70.74%
Total Expenditure
-
364.75
429.89
380.02
386.12
350.43
300.37
286.19
237.88
206.75
219.25
Power & Fuel Cost
-
25.04
25.21
27.13
25.25
23.83
22.26
16.75
16.99
13.19
12.46
% Of Sales
-
6.76%
5.70%
7.05%
6.79%
6.24%
6.95%
5.48%
6.50%
6.74%
6.66%
Employee Cost
-
164.02
160.72
158.21
141.50
130.46
122.07
102.73
97.54
92.48
74.42
% Of Sales
-
44.30%
36.33%
41.13%
38.06%
34.14%
38.11%
33.58%
37.32%
47.27%
39.81%
Manufacturing Exp.
-
13.63
12.76
24.18
20.24
43.11
33.41
30.53
24.82
26.42
23.25
% Of Sales
-
3.68%
2.88%
6.29%
5.44%
11.28%
10.43%
9.98%
9.50%
13.50%
12.44%
General & Admin Exp.
-
11.28
9.09
11.15
10.67
10.59
9.21
8.83
6.89
6.02
5.88
% Of Sales
-
3.05%
2.05%
2.90%
2.87%
2.77%
2.88%
2.89%
2.64%
3.08%
3.15%
Selling & Distn. Exp.
-
11.83
16.71
15.50
13.22
10.80
9.65
7.95
6.88
5.54
5.37
% Of Sales
-
3.19%
3.78%
4.03%
3.56%
2.83%
3.01%
2.60%
2.63%
2.83%
2.87%
Miscellaneous Exp.
-
16.96
18.73
13.50
24.34
20.14
14.21
14.00
11.62
22.19
5.37
% Of Sales
-
4.58%
4.23%
3.51%
6.55%
5.27%
4.44%
4.58%
4.45%
11.34%
23.09%
EBITDA
-
5.53
12.50
4.64
-14.37
31.65
19.96
19.73
23.50
-11.10
-32.30
EBITDA Margin
-
1.49%
2.83%
1.21%
-3.87%
8.28%
6.23%
6.45%
8.99%
-5.67%
-17.28%
Other Income
-
27.79
42.12
22.27
46.11
10.83
10.57
14.36
36.77
110.33
71.18
Interest
-
6.63
9.42
9.92
11.16
12.13
11.74
16.92
18.02
23.39
23.42
Depreciation
-
6.69
6.93
6.94
6.60
4.78
4.82
4.64
4.65
4.38
3.76
PBT
-
20.00
38.26
10.06
13.99
25.57
13.97
12.53
37.61
71.45
11.70
Tax
-
6.43
6.02
1.09
0.96
3.18
2.68
0.22
0.08
0.33
2.43
Tax Rate
-
32.15%
15.73%
11.39%
6.86%
12.44%
19.18%
1.76%
0.19%
0.44%
7.64%
PAT
-
13.57
32.24
8.48
13.02
22.39
11.28
12.31
41.63
75.37
29.40
PAT before Minority Interest
-
13.57
32.24
8.48
13.02
22.39
11.28
12.31
41.63
75.37
29.40
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.66%
7.29%
2.20%
3.50%
5.86%
3.52%
4.02%
15.93%
38.52%
15.73%
PAT Growth
-
-57.91%
280.19%
-34.87%
-41.85%
98.49%
-8.37%
-70.43%
-44.77%
156.36%
 
Unadjusted EPS
-
0.46
0.93
0.63
1.41
1.08
0.75
0.79
1.75
3.03
1.27

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
355.08
336.27
365.49
344.46
304.23
227.67
203.07
177.30
123.25
47.13
Share Capital
97.79
97.79
66.73
66.73
65.23
65.23
65.23
63.73
59.27
59.27
Total Reserves
257.29
238.48
270.19
249.16
208.94
160.94
136.34
110.58
55.51
-19.55
Non-Current Liabilities
43.32
47.36
53.94
63.02
59.93
77.16
85.78
108.09
186.91
290.82
Secured Loans
0.02
7.52
20.07
30.88
48.88
61.67
67.95
79.57
108.92
136.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.58
11.76
74.40
152.70
Long Term Provisions
20.73
24.15
30.02
27.99
5.83
10.46
11.54
10.97
0.00
0.00
Current Liabilities
172.03
205.28
231.86
233.05
211.60
239.05
227.35
198.65
153.90
153.15
Trade Payables
69.20
101.25
100.43
103.37
91.65
67.00
61.73
54.19
125.25
111.88
Other Current Liabilities
63.62
61.26
77.51
66.98
78.74
134.18
132.56
130.87
11.03
20.35
Short Term Borrowings
28.06
33.52
44.36
46.96
27.13
26.61
26.06
9.41
0.00
0.00
Short Term Provisions
11.14
9.26
9.56
15.74
14.08
11.26
7.01
4.18
17.61
20.93
Total Liabilities
570.43
588.91
651.29
640.53
575.76
543.88
516.20
484.04
464.06
491.10
Net Block
84.53
80.50
185.82
183.07
180.69
177.01
177.86
174.13
173.59
177.93
Gross Block
186.51
176.08
274.91
265.59
255.10
247.67
245.59
237.73
234.12
244.34
Accumulated Depreciation
101.99
95.58
88.06
81.49
73.38
69.63
66.37
62.23
59.16
65.11
Non Current Assets
316.83
283.65
362.18
360.06
295.19
283.51
276.74
260.81
222.31
218.08
Capital Work in Progress
36.68
18.14
0.92
4.71
5.79
5.25
3.33
3.14
5.78
10.27
Non Current Investment
178.77
169.31
143.45
130.51
97.40
84.89
71.72
58.35
42.93
28.74
Long Term Loans & Adv.
10.94
10.20
26.55
29.78
4.40
10.46
18.54
21.58
0.00
0.00
Other Non Current Assets
5.92
5.50
5.44
11.99
6.91
5.90
5.29
3.61
0.00
0.00
Current Assets
253.59
305.26
289.10
280.47
280.58
260.36
239.46
223.23
241.57
272.81
Current Investments
0.00
0.00
0.00
0.06
0.00
0.02
0.02
0.02
0.00
0.00
Inventories
51.03
47.92
47.08
42.83
39.94
34.27
34.04
37.31
31.16
33.50
Sundry Debtors
79.55
118.80
108.98
108.66
100.54
99.47
78.10
46.80
37.88
58.63
Cash & Bank
80.76
81.22
82.22
89.31
95.27
90.79
102.62
109.16
129.34
132.29
Other Current Assets
42.24
2.62
3.62
0.88
44.83
35.82
24.68
29.93
43.19
48.40
Short Term Loans & Adv.
39.68
54.70
47.20
38.73
43.31
33.78
20.45
28.24
40.02
43.95
Net Current Assets
81.57
99.98
57.24
47.42
68.97
21.32
12.10
24.58
87.67
119.66
Total Assets
570.42
588.91
651.28
640.53
575.77
543.87
516.20
484.04
464.06
491.09

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
13.43
6.48
9.38
24.50
24.23
20.26
44.84
63.08
32.79
20.74
PBT
20.00
38.26
10.06
13.99
38.34
27.12
25.88
53.07
85.76
18.37
Adjustment
-23.30
-25.58
-5.05
-10.22
7.44
6.41
11.00
12.36
-49.53
13.31
Changes in Working Capital
16.74
-4.12
6.18
21.88
-32.75
-11.39
8.02
-6.41
-7.61
-28.83
Cash after chg. in Working capital
13.43
8.57
11.19
25.65
13.02
22.13
44.89
59.02
28.62
2.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-2.09
-1.31
-1.15
-1.74
-1.87
-0.05
-0.04
-0.08
-2.22
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
-0.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.33
12.50
8.92
4.24
-13.89
-7.46
-12.58
-10.48
76.54
2.10
Net Fixed Assets
-28.93
81.50
-5.53
-9.40
-7.95
-3.98
-8.04
-2.65
-1.40
-7.02
Net Investments
-0.26
-2.88
-0.20
-0.06
0.28
-0.02
-0.02
-0.02
12.06
0.05
Others
21.86
-66.12
14.65
13.70
-6.22
-3.46
-4.52
-7.81
65.88
9.07
Cash from Financing Activity
-6.98
-19.28
-21.14
-29.72
-9.85
-17.42
-32.07
-42.22
-126.80
-34.00
Net Cash Inflow / Outflow
-0.88
-0.31
-2.83
-0.97
0.49
-4.61
0.19
10.38
-17.47
-11.16
Opening Cash & Equivalents
29.82
30.12
34.36
35.34
34.85
39.46
39.27
28.89
46.36
57.52
Closing Cash & Equivalent
28.93
29.82
31.53
34.36
35.34
34.85
39.46
39.27
28.89
46.36

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.)
7.26
6.88
7.00
9.47
8.41
6.93
6.18
5.47
3.87
1.33
ROA
2.34%
5.20%
1.31%
2.14%
4.00%
2.13%
2.46%
8.78%
15.78%
5.97%
ROE
3.93%
11.32%
3.09%
4.41%
8.95%
5.28%
6.55%
28.82%
97.81%
144.59%
ROCE
7.00%
13.10%
4.92%
5.99%
9.85%
7.20%
8.84%
19.08%
30.87%
17.09%
Fixed Asset Turnover
2.04
1.96
1.49
1.50
1.58
1.35
1.32
1.15
0.83
0.81
Receivable days
97.76
93.97
98.82
97.96
91.69
97.06
71.35
57.00
88.28
111.82
Inventory Days
48.77
39.19
40.82
38.76
34.02
37.34
40.76
46.09
59.15
60.37
Payable days
90.73
95.87
101.85
98.13
88.96
83.31
79.79
144.67
235.74
253.47
Cash Conversion Cycle
55.80
37.29
37.79
38.59
36.75
51.09
32.32
-41.57
-88.30
-81.29
Total Debt/Equity
0.08
0.12
0.38
0.31
0.34
0.62
0.71
0.82
1.60
7.31
Interest Cover
4.02
5.06
1.96
2.25
3.11
2.19
1.74
3.31
4.24
2.36

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.