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

Depository Services

Rating :
N/A

BSE: Not Listed | NSE: CDSL

2322.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2324.00
  •  2348.00
  •  2289.00
  •  2320.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1070353
  •  24792.87
  •  2348.00
  •  631.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,436.74
  • 65.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,383.88
  • 1.46%
  • 18.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.00%
  • 2.40%
  • 39.48%
  • FII
  • DII
  • Others
  • 14%
  • 24.51%
  • 4.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.65
  • 29.26
  • 13.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.89
  • 40.60
  • 5.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.38
  • 31.60
  • 10.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 41.88
  • 48.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.97
  • 12.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 31.13
  • 35.19

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
257.39
149.68
71.96%
240.78
124.77
92.98%
214.48
141.19
51.91%
207.31
148.95
39.18%
Expenses
102.95
69.00
49.20%
92.89
55.24
68.16%
83.03
55.99
48.29%
77.94
55.91
39.40%
EBITDA
154.44
80.68
91.42%
147.89
69.53
112.70%
131.45
85.21
54.27%
129.37
93.04
39.05%
EBIDTM
60.00%
53.90%
61.42%
55.73%
61.29%
60.35%
62.40%
62.46%
Other Income
29.51
24.18
22.04%
26.59
19.05
39.58%
21.48
19.68
9.15%
22.80
20.99
8.62%
Interest
0.02
0.03
-33.33%
0.02
0.03
-33.33%
0.03
0.04
-25.00%
0.03
0.04
-25.00%
Depreciation
9.80
5.83
68.10%
8.01
5.47
46.44%
6.90
4.94
39.68%
6.49
4.89
32.72%
PBT
174.13
99.00
75.89%
166.44
83.08
100.34%
146.01
99.91
46.14%
145.65
109.09
33.51%
Tax
40.46
24.18
67.33%
38.99
18.74
108.06%
37.52
24.56
52.77%
35.78
26.91
32.96%
PAT
133.67
74.82
78.66%
127.46
64.34
98.10%
108.49
75.35
43.98%
109.87
82.18
33.69%
PATM
51.93%
49.98%
52.93%
51.57%
50.58%
53.37%
53.00%
55.17%
EPS
6.42
3.52
82.39%
6.18
3.02
104.64%
5.14
3.57
43.98%
5.21
3.85
35.32%

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
919.96
812.26
555.09
551.33
343.72
225.11
196.25
187.69
146.00
122.85
105.42
Net Sales Growth
62.94%
46.33%
0.68%
60.40%
52.69%
14.71%
4.56%
28.55%
18.84%
16.53%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
919.96
812.26
555.09
551.33
343.72
225.11
196.25
187.69
146.00
122.85
105.42
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
356.81
322.87
231.74
184.47
131.89
136.04
87.32
77.31
66.58
58.94
60.20
Power & Fuel Cost
-
1.15
1.00
0.55
0.51
0.44
0.52
0.65
0.67
0.69
0.61
% Of Sales
-
0.14%
0.18%
0.10%
0.15%
0.20%
0.26%
0.35%
0.46%
0.56%
0.58%
Employee Cost
-
96.43
80.85
50.54
41.33
47.29
34.19
30.34
24.87
21.49
19.16
% Of Sales
-
11.87%
14.57%
9.17%
12.02%
21.01%
17.42%
16.16%
17.03%
17.49%
18.17%
Manufacturing Exp.
-
0.54
0.01
40.73
31.42
27.46
23.84
21.03
16.23
15.73
27.72
% Of Sales
-
0.07%
0.00%
7.39%
9.14%
12.20%
12.15%
11.20%
11.12%
12.80%
26.29%
General & Admin Exp.
-
167.44
109.56
66.68
37.74
35.94
18.84
19.44
16.45
15.02
9.25
% Of Sales
-
20.61%
19.74%
12.09%
10.98%
15.97%
9.60%
10.36%
11.27%
12.23%
8.77%
Selling & Distn. Exp.
-
17.93
12.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
2.21%
2.21%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
39.39
28.05
26.52
21.39
25.35
10.46
6.50
9.03
6.70
0.00
% Of Sales
-
4.85%
5.05%
4.81%
6.22%
11.26%
5.33%
3.46%
6.18%
5.45%
3.86%
EBITDA
563.15
489.39
323.35
366.86
211.83
89.07
108.93
110.38
79.42
63.91
45.22
EBITDA Margin
61.21%
60.25%
58.25%
66.54%
61.63%
39.57%
55.51%
58.81%
54.40%
52.02%
42.90%
Other Income
100.38
95.05
65.85
54.57
56.92
59.15
49.19
37.99
40.85
38.48
21.96
Interest
0.10
0.11
0.13
0.01
0.02
0.03
0.00
0.00
0.00
0.00
0.00
Depreciation
31.20
27.23
19.48
11.46
9.20
11.73
9.92
6.95
3.70
4.19
6.24
PBT
632.23
557.09
369.58
409.96
259.52
136.45
148.21
141.42
116.56
98.21
60.93
Tax
152.75
136.46
89.19
96.74
58.26
29.73
33.38
37.78
29.98
40.19
19.20
Tax Rate
24.16%
24.50%
24.13%
23.60%
22.45%
21.79%
22.52%
26.71%
25.72%
30.61%
30.66%
PAT
479.49
419.10
275.94
311.18
200.34
106.16
113.52
103.18
85.79
91.00
43.66
PAT before Minority Interest
479.19
419.55
275.96
311.81
201.27
106.72
114.83
103.64
86.59
91.13
43.42
Minority Interest
-0.30
-0.45
-0.02
-0.63
-0.93
-0.56
-1.31
-0.46
-0.80
-0.13
0.24
PAT Margin
52.12%
51.60%
49.71%
56.44%
58.29%
47.16%
57.84%
54.97%
58.76%
74.07%
41.42%
PAT Growth
61.61%
51.88%
-11.32%
55.33%
88.72%
-6.48%
10.02%
20.27%
-5.73%
108.43%
 
EPS
45.88
40.11
26.41
29.78
19.17
10.16
10.86
9.87
8.21
8.71
4.18

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
1,463.34
1,213.73
1,092.92
877.22
723.99
668.14
598.75
533.32
479.32
369.40
Share Capital
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
Total Reserves
1,358.84
1,109.23
988.42
772.72
619.49
563.64
494.25
428.82
374.82
264.90
Non-Current Liabilities
34.17
15.56
285.70
203.54
4.94
-2.36
-1.00
82.19
88.95
95.98
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
4.94
5.97
278.18
199.74
2.73
0.00
0.00
83.13
85.52
79.06
Current Liabilities
240.05
184.21
273.09
284.20
91.54
73.40
74.71
149.90
115.09
111.06
Trade Payables
28.04
19.62
10.59
12.70
12.06
3.49
4.02
8.98
7.32
7.08
Other Current Liabilities
179.72
141.19
141.76
128.00
60.58
56.38
58.93
35.34
39.82
48.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
32.29
23.40
120.74
143.50
18.90
13.53
11.76
105.58
67.95
55.82
Total Liabilities
1,781.40
1,456.91
1,695.09
1,407.74
862.32
780.47
688.41
780.90
698.04
590.74
Net Block
341.53
124.59
106.18
73.43
74.35
75.24
76.09
5.22
3.67
6.69
Gross Block
432.68
192.76
159.83
116.88
108.77
99.23
90.47
12.90
7.86
55.74
Accumulated Depreciation
91.15
68.16
53.66
43.45
34.42
23.99
14.37
7.68
4.19
49.05
Non Current Assets
982.82
801.14
689.51
587.67
378.58
571.77
460.60
384.30
329.37
309.50
Capital Work in Progress
3.82
174.29
3.80
22.78
0.00
0.00
0.00
0.26
0.00
0.00
Non Current Investment
594.16
467.64
285.93
278.04
273.38
471.21
362.78
272.90
210.47
211.72
Long Term Loans & Adv.
16.07
20.79
288.40
208.40
9.51
13.44
12.81
97.09
99.69
91.00
Other Non Current Assets
27.24
13.82
5.19
5.02
21.34
11.88
8.92
8.83
15.54
0.08
Current Assets
798.58
655.76
1,005.58
820.07
483.74
208.71
227.81
396.60
368.66
281.25
Current Investments
555.13
469.05
639.56
431.38
391.21
122.04
158.26
230.00
247.00
177.54
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
66.83
37.67
45.83
37.48
26.03
19.14
18.85
13.27
13.01
6.91
Cash & Bank
52.86
71.02
205.85
207.68
53.70
55.50
41.95
48.32
40.37
65.60
Other Current Assets
123.77
14.69
15.32
16.35
12.81
12.04
8.74
105.00
68.28
31.20
Short Term Loans & Adv.
94.75
63.33
99.03
127.17
0.92
0.22
3.35
97.51
60.24
26.41
Net Current Assets
558.53
471.55
732.49
535.87
392.21
135.31
153.10
246.70
253.57
170.20
Total Assets
1,781.40
1,456.90
1,695.09
1,407.74
862.32
780.48
688.41
780.90
698.03
590.75

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
385.94
248.82
283.41
192.56
82.17
85.70
79.30
42.74
28.42
42.95
PBT
556.01
365.15
408.55
259.52
136.45
148.21
141.42
86.59
131.31
62.62
Adjustment
-53.67
-28.52
-29.97
-36.19
-31.41
-31.60
-23.96
-2.24
-30.32
-11.75
Changes in Working Capital
-2.76
5.35
5.00
27.16
1.14
2.71
0.87
-9.54
-35.95
12.52
Cash after chg. in Working capital
499.58
341.99
383.58
250.49
106.18
119.31
118.33
74.81
65.04
63.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.64
-93.16
-100.17
-57.93
-24.01
-33.61
-39.03
-32.06
-36.62
-20.44
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
-249.24
-126.28
-145.53
-107.23
-32.66
-66.78
-67.09
18.19
0.26
-19.44
Net Fixed Assets
-61.70
-190.80
-22.08
-28.81
-7.91
-5.38
-76.21
-4.48
41.12
-0.71
Net Investments
-165.18
-23.07
-140.38
-51.72
-42.00
-50.89
30.27
-53.73
-47.07
-14.36
Others
-22.36
87.59
16.93
-26.70
17.25
-10.51
-21.15
76.40
6.21
-4.37
Cash from Financing Activity
-168.58
-157.78
-94.18
-47.16
-50.54
-20.09
-37.73
-31.44
-27.67
-23.48
Net Cash Inflow / Outflow
-31.88
-35.23
43.70
38.17
-1.02
-1.17
-25.52
29.49
1.01
0.03
Opening Cash & Equivalents
50.36
85.59
41.89
3.72
4.74
5.91
31.43
1.95
0.94
0.92
Closing Cash & Equivalent
18.48
50.36
85.59
41.89
3.72
4.74
5.91
31.43
1.95
0.95

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.)
70.02
58.07
104.59
83.94
69.28
63.94
57.30
51.04
45.87
35.35
ROA
25.91%
17.51%
20.10%
17.73%
12.99%
15.63%
14.11%
11.71%
15.40%
8.34%
ROE
31.34%
23.93%
31.65%
25.14%
15.33%
18.13%
18.31%
17.10%
21.47%
12.01%
ROCE
41.55%
31.67%
41.47%
32.42%
19.61%
23.40%
24.98%
23.02%
30.94%
17.33%
Fixed Asset Turnover
2.60
3.15
3.98
3.05
2.16
2.07
3.63
14.06
3.86
1.91
Receivable days
23.48
27.45
27.58
33.72
36.61
35.33
31.24
32.85
29.59
22.68
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
31.87
19.46
39.31
63.62
61.50
41.99
Cash Conversion Cycle
23.48
27.45
27.58
33.72
4.74
15.87
-8.07
-30.76
-31.92
-19.31
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
5051.06
2736.24
0.00
0.00
4642.08
0.00
0.00
0.00
0.00
0.00

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.