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

Electric Equipment

Rating :
61/99

BSE: 532259 | NSE: APARINDS

613.65
-10.20 (-1.64%)
16-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  628.90
  •  628.90
  •  598.30
  •  623.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13035
  •  79.99
  •  869.30
  •  538.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,367.87
  • 17.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,456.03
  • 1.54%
  • 2.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.19%
  • 2.00%
  • 8.77%
  • FII
  • DII
  • Others
  • 0.03%
  • 23.44%
  • 7.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.24
  • 4.67
  • 4.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.49
  • 6.76
  • 2.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 77.36
  • 10.05
  • 6.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.33
  • 16.57
  • 16.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 2.24
  • 2.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.57
  • 5.97
  • 6.81

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
1,884.65
1,247.80
51.04%
1,495.58
1,424.53
4.99%
1,767.50
0.00
0.00
1,498.87
0.00
0.00
Expenses
1,775.75
1,159.09
53.20%
1,386.49
1,329.11
4.32%
1,641.65
0.00
0.00
1,401.34
0.00
0.00
EBITDA
108.90
88.71
22.76%
109.09
95.42
14.33%
125.85
0.00
0.00
97.53
0.00
0.00
EBIDTM
5.78%
7.11%
7.29%
6.70%
7.12%
0.00%
6.51%
0.00%
Other Income
3.25
2.83
14.84%
4.50
2.25
100.00%
2.68
0.00
0.00
3.35
0.00
0.00
Interest
52.61
36.57
43.86%
54.16
24.17
124.08%
53.64
0.00
0.00
25.62
0.00
0.00
Depreciation
16.29
13.70
18.91%
15.64
13.37
16.98%
14.80
0.00
0.00
14.00
0.00
0.00
PBT
43.25
41.27
4.80%
43.79
60.13
-27.17%
60.09
0.00
0.00
61.26
0.00
0.00
Tax
14.62
15.08
-3.05%
14.80
21.17
-30.09%
20.06
0.00
0.00
21.72
0.00
0.00
PAT
28.63
26.19
9.32%
28.99
38.96
-25.59%
40.03
0.00
0.00
39.54
0.00
0.00
PATM
1.52%
2.10%
1.94%
2.73%
2.26%
0.00%
2.64%
0.00%
EPS
7.48
6.84
9.36%
7.58
10.18
-25.54%
10.46
0.00
0.00
10.33
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
6,646.60
5,818.53
4,831.98
5,078.49
5,121.86
4,631.63
4,650.69
3,594.89
3,033.03
2,235.54
2,637.06
Net Sales Growth
148.72%
20.42%
-4.85%
-0.85%
10.58%
-0.41%
29.37%
18.52%
35.67%
-15.23%
 
Cost Of Goods Sold
5,204.57
4,479.72
3,578.91
3,895.86
4,093.28
3,677.65
3,657.86
2,894.86
2,377.71
1,737.80
2,249.67
Gross Profit
1,442.03
1,338.81
1,253.07
1,182.63
1,028.58
953.98
992.83
700.03
655.33
497.74
387.39
GP Margin
21.70%
23.01%
25.93%
23.29%
20.08%
20.60%
21.35%
19.47%
21.61%
22.26%
14.69%
Total Expenditure
6,205.23
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
4,332.94
3,375.83
2,806.28
2,072.27
2,565.38
Power & Fuel Cost
-
60.49
61.18
56.42
59.36
56.41
56.84
47.89
39.18
31.66
31.67
% Of Sales
-
1.04%
1.27%
1.11%
1.16%
1.22%
1.22%
1.33%
1.29%
1.42%
1.20%
Employee Cost
-
126.08
107.37
90.97
79.38
66.79
57.26
47.81
39.73
30.77
24.98
% Of Sales
-
2.17%
2.22%
1.79%
1.55%
1.44%
1.23%
1.33%
1.31%
1.38%
0.95%
Manufacturing Exp.
-
373.74
349.94
329.20
288.41
240.03
230.14
167.21
146.32
124.59
116.51
% Of Sales
-
6.42%
7.24%
6.48%
5.63%
5.18%
4.95%
4.65%
4.82%
5.57%
4.42%
General & Admin Exp.
-
57.99
55.47
47.82
47.25
43.57
35.87
28.40
29.16
18.26
12.27
% Of Sales
-
1.00%
1.15%
0.94%
0.92%
0.94%
0.77%
0.79%
0.96%
0.82%
0.47%
Selling & Distn. Exp.
-
241.43
199.79
226.50
242.46
201.93
236.85
149.45
152.39
99.55
96.94
% Of Sales
-
4.15%
4.13%
4.46%
4.73%
4.36%
5.09%
4.16%
5.02%
4.45%
3.68%
Miscellaneous Exp.
-
56.73
60.38
54.29
48.02
42.10
59.79
40.21
21.80
29.65
96.94
% Of Sales
-
0.97%
1.25%
1.07%
0.94%
0.91%
1.29%
1.12%
0.72%
1.33%
1.26%
EBITDA
441.37
425.34
432.01
377.91
263.71
306.66
317.75
219.06
226.75
163.27
71.68
EBITDA Margin
6.64%
7.31%
8.94%
7.44%
5.15%
6.62%
6.83%
6.09%
7.48%
7.30%
2.72%
Other Income
13.78
11.37
16.88
12.53
11.29
74.07
87.65
51.41
25.37
43.68
47.47
Interest
186.03
158.07
130.52
175.14
171.07
224.32
226.47
169.99
77.76
86.87
103.89
Depreciation
60.73
55.87
44.97
37.76
31.21
27.02
24.01
21.77
20.52
18.51
14.72
PBT
208.39
222.77
273.40
177.54
72.72
129.39
154.92
78.71
153.84
101.56
0.54
Tax
71.20
78.03
97.15
57.26
23.06
38.62
40.17
2.65
57.80
22.39
2.34
Tax Rate
34.17%
35.03%
35.53%
32.25%
31.82%
30.05%
26.73%
3.45%
37.57%
22.30%
-195.00%
PAT
137.19
144.74
176.25
120.28
49.51
89.65
109.45
73.04
95.32
84.74
0.47
PAT before Minority Interest
137.19
144.74
176.25
120.28
49.41
89.91
110.13
74.10
96.04
78.02
-3.54
Minority Interest
0.00
0.00
0.00
0.00
0.10
-0.26
-0.68
-1.06
-0.72
6.72
4.01
PAT Margin
2.06%
2.49%
3.65%
2.37%
0.97%
1.94%
2.35%
2.03%
3.14%
3.79%
0.02%
PAT Growth
110.58%
-17.88%
46.53%
142.94%
-44.77%
-18.09%
49.85%
-23.37%
12.49%
17,929.79%
 
Unadjusted EPS
35.85
37.82
45.88
32.48
12.87
23.30
28.45
19.15
29.48
7.56
-1.65

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
1,108.25
1,036.12
853.94
729.81
696.22
626.63
523.31
351.42
283.37
279.96
Share Capital
38.27
38.27
38.50
38.50
38.47
38.47
35.97
32.34
32.34
32.34
Total Reserves
1,069.98
997.85
815.44
691.31
657.75
588.16
484.84
319.09
251.03
247.63
Non-Current Liabilities
203.91
143.56
121.05
128.43
102.31
59.85
91.43
48.62
168.85
167.71
Secured Loans
161.86
90.55
83.47
94.79
55.13
27.15
25.44
0.00
91.54
111.28
Unsecured Loans
0.00
0.00
0.00
0.00
15.00
5.79
9.21
14.74
70.12
50.10
Long Term Provisions
4.91
4.39
3.55
4.01
3.07
2.81
2.62
0.77
0.00
0.00
Current Liabilities
2,957.09
2,268.54
1,943.57
2,096.47
2,197.64
2,570.18
2,217.43
1,566.32
1,254.47
1,441.91
Trade Payables
2,551.12
1,772.49
1,395.91
1,573.01
1,367.26
1,484.07
839.98
703.49
992.93
1,240.91
Other Current Liabilities
160.22
216.45
147.83
121.03
98.07
121.54
409.51
239.48
239.85
199.02
Short Term Borrowings
169.75
186.47
263.80
386.67
707.99
940.32
948.98
585.53
0.00
0.00
Short Term Provisions
76.00
93.13
136.03
15.76
24.32
24.25
18.96
37.81
21.70
1.99
Total Liabilities
4,269.25
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
1,966.88
1,707.01
1,897.49
Net Block
648.52
573.87
397.85
394.56
358.68
263.23
184.95
178.18
178.67
227.20
Gross Block
773.33
647.28
434.90
624.36
561.85
456.42
354.97
328.30
369.44
339.78
Accumulated Depreciation
124.81
73.41
37.05
229.80
203.17
193.19
170.02
150.12
130.46
112.58
Non Current Assets
702.97
650.64
668.10
449.59
422.08
358.64
252.10
210.62
181.09
239.61
Capital Work in Progress
19.50
27.75
56.11
10.24
18.08
45.38
21.63
6.22
2.40
12.39
Non Current Investment
0.00
0.00
3.21
0.00
0.00
0.00
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
28.22
30.08
182.64
44.79
45.32
50.03
45.50
26.20
0.00
0.00
Other Non Current Assets
6.73
18.94
28.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,566.28
2,797.58
2,250.46
2,506.33
2,575.91
2,899.80
2,581.23
1,756.26
1,525.92
1,656.72
Current Investments
0.00
118.57
109.24
5.26
1.50
79.62
0.00
0.00
0.00
0.00
Inventories
1,212.26
993.54
769.76
944.25
1,017.04
751.48
683.53
492.63
439.18
363.52
Sundry Debtors
1,727.88
1,254.32
1,090.39
1,267.00
1,103.57
813.78
865.35
688.89
424.32
513.26
Cash & Bank
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
610.92
Other Current Assets
351.77
85.06
48.45
38.62
223.19
199.99
200.42
160.08
173.59
169.01
Short Term Loans & Adv.
238.18
223.12
98.76
150.73
174.84
133.46
145.95
147.03
166.96
164.06
Net Current Assets
609.19
529.04
306.89
409.86
378.27
329.62
363.80
189.95
271.45
214.81
Total Assets
4,269.25
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
1,966.88
1,707.01
1,897.49

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
225.04
312.44
413.51
298.43
-632.03
453.33
24.90
47.78
-65.21
225.07
PBT
222.77
273.40
220.65
72.47
128.53
150.30
76.75
153.84
101.56
0.54
Adjustment
146.80
102.08
67.09
98.13
16.54
25.43
102.35
17.01
17.95
146.53
Changes in Working Capital
-84.88
37.46
159.70
146.14
-759.84
311.27
-132.60
-104.93
-166.64
101.91
Cash after chg. in Working capital
284.69
412.94
447.44
316.74
-614.77
487.00
46.50
65.92
-47.12
248.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.65
-100.50
-33.93
-18.31
-17.26
-33.67
-21.60
-18.14
-18.09
-23.91
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
-4.57
-166.31
-152.23
-59.30
-11.73
-207.64
-43.14
-25.64
5.57
-12.32
Net Fixed Assets
-112.99
-112.36
157.01
-52.80
-78.02
-110.93
-172.06
-15.85
-8.91
-22.45
Net Investments
118.56
-9.34
-78.85
-0.66
78.12
-102.13
25.57
0.20
56.66
-47.11
Others
-10.14
-44.61
-230.39
-5.84
-11.83
5.42
103.35
-9.99
-42.18
57.24
Cash from Financing Activity
-68.92
-157.45
-224.79
-369.27
-180.56
-23.00
435.51
-96.31
-62.46
-105.38
Net Cash Inflow / Outflow
151.55
-11.32
36.49
-130.14
-824.32
222.69
417.27
-74.16
-122.10
107.37
Opening Cash & Equivalents
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
610.92
492.00
Closing Cash & Equivalent
274.37
122.97
136.96
100.47
230.61
1,054.93
831.93
414.66
488.82
610.92

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.)
289.59
270.74
221.80
189.56
180.98
162.89
144.79
108.68
87.63
86.22
ROA
3.75%
5.54%
4.10%
1.66%
2.87%
3.62%
3.09%
5.23%
4.33%
-0.21%
ROE
13.50%
18.65%
15.19%
6.93%
13.59%
19.20%
16.99%
30.26%
27.76%
-1.26%
ROCE
27.09%
31.32%
28.65%
17.96%
22.77%
24.09%
19.94%
33.00%
42.31%
24.96%
Fixed Asset Turnover
8.36
9.77
10.48
9.46
10.02
12.36
11.46
9.52
6.82
11.81
Receivable days
91.64
80.91
77.50
77.13
68.56
61.12
72.46
61.19
70.80
57.54
Inventory Days
67.79
60.85
56.35
63.81
63.24
52.24
54.83
51.22
60.61
40.89
Payable days
147.42
132.12
117.77
109.77
121.61
99.05
83.50
111.48
195.84
158.20
Cash Conversion Cycle
12.01
9.63
16.08
31.17
10.19
14.31
43.80
0.93
-64.43
-59.77
Total Debt/Equity
0.33
0.29
0.45
0.68
1.14
1.57
1.91
1.73
0.57
0.58
Interest Cover
2.41
3.09
2.01
1.42
1.57
1.66
1.45
2.98
2.16
0.99

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.