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

Logistics

Rating :
62/99

BSE: 531344 | NSE: CONCOR

671.75
-10.90 (-1.60%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  680.00
  •  695.80
  •  659.55
  •  682.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  948392
  •  6370.82
  •  750.00
  •  542.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,797.10
  • 28.00
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,826.73
  • 1.27%
  • 3.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.80%
  • 1.85%
  • 2.14%
  • FII
  • DII
  • Others
  • 0.03%
  • 13.89%
  • 27.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.08
  • 4.35
  • 1.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 6.12
  • 2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.86
  • 1.27
  • 3.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.10
  • 30.01
  • 32.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 3.27
  • 3.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.19
  • 16.21
  • 17.50

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
-
6,622.47
5,979.73
6,278.20
6,122.13
5,316.68
4,444.99
4,100.85
3,899.20
3,730.60
3,452.40
Net Sales Growth
-
10.75%
-4.75%
2.55%
15.15%
19.61%
8.39%
5.17%
4.52%
8.06%
 
Cost Of Goods Sold
-
0.18
0.00
30.84
19.31
91.55
24.17
27.70
41.81
0.00
0.00
Gross Profit
-
6,622.29
5,979.73
6,247.36
6,102.82
5,225.13
4,420.82
4,073.15
3,857.39
3,730.60
3,452.40
GP Margin
-
100.00%
100%
99.51%
99.68%
98.28%
99.46%
99.32%
98.93%
100%
100%
Total Expenditure
-
5,123.06
4,731.64
4,935.73
4,727.34
4,163.93
3,395.32
3,077.64
2,883.62
2,771.08
2,525.45
Power & Fuel Cost
-
17.81
16.56
48.32
76.71
70.24
32.62
28.06
17.87
5.20
8.73
% Of Sales
-
0.27%
0.28%
0.77%
1.25%
1.32%
0.73%
0.68%
0.46%
0.14%
0.25%
Employee Cost
-
279.38
188.67
158.67
197.77
145.91
109.26
101.76
88.85
82.82
80.51
% Of Sales
-
4.22%
3.16%
2.53%
3.23%
2.74%
2.46%
2.48%
2.28%
2.22%
2.33%
Manufacturing Exp.
-
4,474.57
4,186.20
4,444.96
4,054.79
3,504.05
2,991.98
2,704.28
2,543.45
2,563.51
2,323.63
% Of Sales
-
67.57%
70.01%
70.80%
66.23%
65.91%
67.31%
65.94%
65.23%
68.72%
67.30%
General & Admin Exp.
-
304.74
290.96
198.86
247.91
232.65
169.54
158.04
150.15
57.18
52.20
% Of Sales
-
4.60%
4.87%
3.17%
4.05%
4.38%
3.81%
3.85%
3.85%
1.53%
1.51%
Selling & Distn. Exp.
-
2.82
3.23
4.69
95.50
90.92
56.12
41.54
29.70
55.42
49.02
% Of Sales
-
0.04%
0.05%
0.07%
1.56%
1.71%
1.26%
1.01%
0.76%
1.49%
1.42%
Miscellaneous Exp.
-
43.56
46.02
49.39
35.35
28.61
11.63
16.26
11.79
6.95
49.02
% Of Sales
-
0.66%
0.77%
0.79%
0.58%
0.54%
0.26%
0.40%
0.30%
0.19%
0.33%
EBITDA
-
1,499.41
1,248.09
1,342.47
1,394.79
1,152.75
1,049.67
1,023.21
1,015.58
959.52
926.95
EBITDA Margin
-
22.64%
20.87%
21.38%
22.78%
21.68%
23.61%
24.95%
26.05%
25.72%
26.85%
Other Income
-
286.77
285.04
313.28
354.52
358.25
332.57
313.50
197.07
181.18
211.31
Interest
-
6.28
6.01
0.33
18.49
22.45
3.23
5.37
4.89
3.91
4.29
Depreciation
-
419.97
367.07
354.90
410.89
235.65
176.32
162.10
148.87
138.77
119.54
PBT
-
1,359.93
1,160.05
1,300.52
1,319.93
1,252.90
1,202.69
1,169.24
1,058.89
998.02
1,014.43
Tax
-
351.01
329.44
367.99
263.97
307.20
272.08
303.58
182.52
220.39
235.28
Tax Rate
-
25.81%
28.40%
28.30%
20.00%
24.52%
22.62%
25.96%
17.24%
22.08%
23.19%
PAT
-
1,017.75
833.94
931.83
1,054.44
944.25
930.61
865.66
876.37
777.63
779.15
PAT before Minority Interest
-
1,008.92
830.61
932.53
1,055.84
945.70
930.61
865.66
876.37
777.63
779.15
Minority Interest
-
8.83
3.33
-0.70
-1.40
-1.45
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
15.37%
13.95%
14.84%
17.22%
17.76%
20.94%
21.11%
22.48%
20.84%
22.57%
PAT Growth
-
22.04%
-10.51%
-11.63%
11.67%
1.47%
7.50%
-1.22%
12.70%
-0.20%
 
Unadjusted EPS
-
43.65
35.05
39.65
54.08
48.43
47.73
66.60
67.42
59.83
59.94

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
9,348.15
8,771.15
8,307.33
7,516.79
6,857.78
6,220.47
5,555.19
4,938.79
4,296.96
3,731.83
Share Capital
243.72
194.97
194.97
194.97
194.97
129.98
129.98
129.98
129.98
129.98
Total Reserves
9,104.43
8,576.18
8,112.36
7,321.82
6,662.81
6,090.49
5,425.21
4,808.81
4,166.98
3,601.85
Non-Current Liabilities
333.22
398.48
430.23
429.76
522.26
313.31
312.08
327.93
253.32
242.47
Secured Loans
62.00
62.00
10.06
130.80
116.06
0.00
23.40
29.64
42.42
48.71
Unsecured Loans
0.00
0.00
0.00
23.98
45.10
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
45.85
51.02
37.86
34.88
28.93
28.29
23.26
18.22
0.00
0.00
Current Liabilities
1,063.74
848.28
744.29
956.53
860.78
699.46
640.57
502.33
637.67
625.01
Trade Payables
275.94
259.29
194.32
221.96
191.87
168.33
122.21
117.34
300.10
247.65
Other Current Liabilities
763.19
570.44
536.23
581.32
509.78
321.72
335.88
237.67
191.28
237.55
Short Term Borrowings
0.00
0.00
0.00
2.00
14.78
38.46
28.45
11.18
0.00
0.00
Short Term Provisions
24.61
18.55
13.74
151.25
144.35
170.95
154.03
136.14
146.29
139.81
Total Liabilities
10,858.48
10,125.41
9,579.05
8,994.16
8,268.32
7,233.24
6,507.84
5,769.05
5,187.95
4,599.31
Net Block
4,019.24
3,657.91
3,007.78
3,675.06
3,369.38
2,783.35
2,458.79
2,395.64
2,235.86
2,024.53
Gross Block
5,153.00
4,377.89
3,362.21
5,958.54
5,125.40
4,077.96
3,585.55
3,367.84
3,070.29
2,722.27
Accumulated Depreciation
1,133.76
719.98
354.43
2,283.48
1,756.02
1,294.61
1,126.76
972.20
834.43
697.74
Non Current Assets
7,638.44
7,443.14
8,199.20
5,688.07
4,860.70
3,722.08
3,213.07
2,946.04
2,634.45
2,438.50
Capital Work in Progress
691.82
616.62
622.94
394.57
240.23
188.38
104.14
107.31
206.43
245.89
Non Current Investment
1,125.26
1,079.94
1,100.62
486.53
483.57
368.99
244.72
195.58
192.16
168.08
Long Term Loans & Adv.
1,188.80
1,219.11
1,271.37
1,108.66
745.65
369.33
393.38
243.20
0.00
0.00
Other Non Current Assets
613.32
869.56
2,196.49
23.25
21.87
12.03
12.04
4.31
0.00
0.00
Current Assets
3,220.04
2,682.27
1,379.85
3,299.01
3,404.34
3,510.40
3,294.77
2,823.01
2,553.41
2,160.75
Current Investments
0.00
0.00
0.00
1.67
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
27.83
23.14
18.30
50.28
18.19
54.88
35.99
12.48
15.76
18.22
Sundry Debtors
90.94
63.17
59.51
69.05
62.12
28.49
30.28
29.64
19.72
20.36
Cash & Bank
2,032.37
1,746.24
891.32
2,949.32
2,774.21
2,945.95
2,757.57
2,296.09
1,992.50
1,768.86
Other Current Assets
1,068.90
694.00
365.36
152.65
549.82
481.08
470.93
484.80
525.43
353.31
Short Term Loans & Adv.
173.71
155.72
45.36
76.04
395.22
371.67
365.24
415.85
444.23
273.31
Net Current Assets
2,156.30
1,833.99
635.56
2,342.48
2,543.56
2,810.94
2,654.20
2,320.68
1,915.74
1,535.74
Total Assets
10,858.48
10,125.41
9,579.05
8,994.16
8,268.32
7,233.24
6,507.84
5,769.05
5,187.95
4,599.31

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
1,327.80
2,029.39
-781.42
1,166.38
672.68
910.38
772.16
693.25
633.06
795.30
PBT
1,414.68
1,183.57
1,334.59
1,319.91
1,252.90
1,202.69
1,169.24
1,058.89
997.53
1,014.22
Adjustment
154.67
103.07
45.12
106.08
-56.01
-120.57
-90.45
2.85
-5.65
-55.72
Changes in Working Capital
98.99
1,135.00
-1,830.53
105.84
-264.53
42.45
-106.61
-145.95
9.21
40.94
Cash after chg. in Working capital
1,668.34
2,421.64
-450.82
1,531.83
932.36
1,124.57
972.18
915.79
1,001.09
999.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-340.54
-392.25
-330.60
-365.33
-259.68
-214.19
-199.83
-222.54
-368.52
-204.35
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
-549.25
-881.97
-752.72
-648.29
-551.53
-442.23
-78.74
-155.03
-186.39
-337.94
Net Fixed Assets
-829.53
-914.13
1,831.79
-791.36
-518.32
-574.78
-214.46
-198.17
-308.45
-470.52
Net Investments
-15.30
-16.14
-202.83
-290.72
-381.87
-189.06
-49.14
-3.42
-37.46
-47.72
Others
295.58
48.30
-2,381.68
433.79
348.66
321.61
184.86
46.56
159.52
180.30
Cash from Financing Activity
-492.42
-292.50
-298.50
-349.04
-383.52
-279.77
-227.88
-234.63
-223.03
-211.07
Net Cash Inflow / Outflow
286.13
854.92
-1,832.64
169.05
-262.37
188.38
465.54
303.59
223.64
246.29
Opening Cash & Equivalents
1,746.24
891.32
2,723.96
2,786.71
3,049.08
2,761.63
2,296.09
1,992.50
1,768.86
1,522.57
Closing Cash & Equivalent
2,032.37
1,746.24
891.32
2,955.76
2,786.71
2,950.01
2,761.63
2,296.09
1,992.50
1,768.86

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.)
191.78
179.95
170.43
154.07
140.63
127.60
113.97
101.32
88.15
76.56
ROA
9.62%
8.43%
10.04%
12.23%
12.20%
13.54%
14.10%
16.00%
15.89%
18.25%
ROE
11.14%
9.73%
11.79%
14.70%
14.47%
15.81%
16.50%
18.98%
19.37%
22.59%
ROCE
14.98%
13.60%
16.24%
18.13%
19.15%
20.32%
22.16%
22.82%
24.68%
29.12%
Fixed Asset Turnover
1.41
1.56
1.36
1.10
1.16
1.16
1.18
1.21
1.29
1.37
Receivable days
4.19
3.70
3.70
3.91
3.11
2.41
2.67
2.31
1.96
1.97
Inventory Days
1.39
1.25
1.97
2.04
2.51
3.73
2.16
1.32
1.66
1.83
Payable days
18.79
17.37
15.15
15.45
16.02
15.56
14.15
26.55
35.08
29.75
Cash Conversion Cycle
-13.22
-12.42
-9.49
-9.50
-10.41
-9.41
-9.33
-22.92
-31.45
-25.95
Total Debt/Equity
0.01
0.01
0.00
0.03
0.03
0.01
0.01
0.01
0.01
0.01
Interest Cover
217.55
194.02
3941.97
72.38
56.81
373.35
218.74
217.54
256.25
237.46

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.