Nifty
Sensex
:
:
11354.25
37808.91
-102.65 (-0.90%)
-355.70 (-0.93%)

Ratings

Rating :
56/99

BSE: 532835 | NSE: ICRA

2899.80
-41.90 (-1.42%)
25-Mar-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2910.15
  •  2940.95
  •  2860.00
  •  2941.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29105
  •  843.99
  •  4000.00
  •  2840.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,888.85
  • 26.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,658.27
  • 1.00%
  • 4.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.87%
  • 2.91%
  • 6.43%
  • FII
  • DII
  • Others
  • 0.64%
  • 24.98%
  • 13.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.56
  • 1.77
  • -3.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 6.15
  • 2.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.98
  • 7.88
  • 9.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.12
  • 48.77
  • 48.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.92
  • 7.25
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.68
  • 26.58
  • 25.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
84.67
82.87
2.17%
81.07
73.78
9.88%
78.67
69.75
12.79%
82.47
78.78
4.68%
Expenses
54.34
49.12
10.63%
53.93
47.54
13.44%
50.54
45.09
12.09%
52.03
49.17
5.82%
EBITDA
30.33
33.75
-10.13%
27.13
26.23
3.43%
28.13
24.66
14.07%
30.43
29.61
2.77%
EBIDTM
35.82%
40.73%
33.47%
35.56%
35.75%
35.35%
36.91%
37.59%
Other Income
10.98
9.89
11.02%
11.92
10.54
13.09%
10.26
11.74
-12.61%
17.18
10.04
71.12%
Interest
0.01
0.01
0.00%
0.01
0.01
0.00%
0.02
0.01
100.00%
0.08
0.02
300.00%
Depreciation
1.40
1.98
-29.29%
1.35
1.81
-25.41%
1.24
1.73
-28.32%
2.00
2.01
-0.50%
PBT
39.91
41.65
-4.18%
37.69
34.95
7.84%
37.12
34.66
7.10%
45.54
37.63
21.02%
Tax
13.45
15.16
-11.28%
11.05
10.42
6.05%
11.74
12.06
-2.65%
17.99
12.00
49.92%
PAT
26.46
26.50
-0.15%
26.64
24.53
8.60%
25.38
22.60
12.30%
27.55
25.63
7.49%
PATM
31.25%
31.97%
32.86%
33.25%
32.26%
32.40%
33.41%
32.54%
EPS
27.34
26.66
2.55%
26.86
24.66
8.92%
25.46
22.68
12.26%
27.70
25.83
7.24%

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
326.88
308.87
333.03
341.15
321.91
282.96
251.41
207.46
193.03
162.32
135.82
Net Sales Growth
7.11%
-7.25%
-2.38%
5.98%
13.77%
12.55%
21.18%
7.48%
18.92%
19.51%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.19
0.01
Gross Profit
326.88
308.87
333.03
341.15
321.91
282.96
251.41
207.46
193.00
162.13
135.81
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
99.98%
99.88%
99.99%
Total Expenditure
210.84
193.79
231.77
240.16
234.61
197.57
191.55
144.92
127.39
101.58
89.36
Power & Fuel Cost
-
2.18
2.55
3.03
2.55
2.62
2.43
1.88
1.65
1.34
1.18
% Of Sales
-
0.71%
0.77%
0.89%
0.79%
0.93%
0.97%
0.91%
0.85%
0.83%
0.87%
Employee Cost
-
142.53
156.41
158.87
147.43
134.20
127.85
106.59
88.50
65.18
52.26
% Of Sales
-
46.15%
46.97%
46.57%
45.80%
47.43%
50.85%
51.38%
45.85%
40.16%
38.48%
Manufacturing Exp.
-
10.86
21.52
27.25
24.15
16.76
3.73
3.24
2.58
3.70
3.75
% Of Sales
-
3.52%
6.46%
7.99%
7.50%
5.92%
1.48%
1.56%
1.34%
2.28%
2.76%
General & Admin Exp.
-
29.55
38.13
36.42
40.97
40.22
50.95
31.10
30.04
26.06
20.43
% Of Sales
-
9.57%
11.45%
10.68%
12.73%
14.21%
20.27%
14.99%
15.56%
16.05%
15.04%
Selling & Distn. Exp.
-
0.10
0.15
0.04
0.11
0.12
0.18
0.39
0.60
0.45
0.40
% Of Sales
-
0.03%
0.05%
0.01%
0.03%
0.04%
0.07%
0.19%
0.31%
0.28%
0.29%
Miscellaneous Exp.
-
8.57
13.00
14.56
19.40
3.67
6.41
1.72
4.00
4.67
0.40
% Of Sales
-
2.77%
3.90%
4.27%
6.03%
1.30%
2.55%
0.83%
2.07%
2.88%
8.34%
EBITDA
116.02
115.08
101.26
100.99
87.30
85.39
59.86
62.54
65.64
60.74
46.46
EBITDA Margin
35.49%
37.26%
30.41%
29.60%
27.12%
30.18%
23.81%
30.15%
34.01%
37.42%
34.21%
Other Income
50.34
49.36
39.59
27.13
28.90
19.35
17.91
21.29
12.84
22.67
14.02
Interest
0.12
0.10
0.04
0.55
1.98
0.82
0.00
0.00
0.00
0.00
0.02
Depreciation
5.99
7.53
8.54
9.58
9.65
6.01
4.83
4.65
4.53
4.14
3.65
PBT
160.26
156.80
132.28
118.00
104.57
97.91
72.94
79.17
73.95
79.26
56.81
Tax
54.23
55.62
43.50
41.57
34.85
28.98
13.23
25.31
25.89
25.78
17.92
Tax Rate
33.84%
35.47%
32.88%
35.23%
34.70%
29.60%
18.36%
31.97%
35.00%
32.53%
31.54%
PAT
106.03
100.70
88.57
76.24
65.45
68.93
59.16
54.01
48.11
53.48
38.89
PAT before Minority Interest
105.61
101.18
88.78
76.43
65.58
68.92
58.81
53.86
48.08
53.48
38.89
Minority Interest
-0.42
-0.48
-0.21
-0.19
-0.13
0.01
0.35
0.15
0.03
0.00
0.00
PAT Margin
32.44%
32.60%
26.60%
22.35%
20.33%
24.36%
23.53%
26.03%
24.92%
32.95%
28.63%
PAT Growth
6.82%
13.70%
16.17%
16.49%
-5.05%
16.51%
9.54%
12.26%
-10.04%
37.52%
 
Unadjusted EPS
107.36
102.39
89.95
74.50
66.77
68.93
59.16
54.01
48.11
53.48
38.89

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
655.02
548.99
476.24
428.78
387.94
339.24
301.61
257.05
221.72
188.71
Share Capital
9.90
9.90
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
Total Reserves
644.14
536.97
461.46
413.05
370.72
315.69
275.46
239.54
211.72
178.71
Non-Current Liabilities
4.13
1.40
7.13
19.56
23.55
6.67
5.10
4.17
-0.96
-2.97
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
9.60
15.82
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.37
5.03
12.21
12.39
9.49
8.51
7.45
5.88
0.00
0.00
Current Liabilities
106.79
104.81
136.99
129.55
99.26
88.24
74.98
69.75
119.82
99.68
Trade Payables
7.71
8.39
9.14
7.08
4.00
4.09
2.62
2.56
3.64
6.41
Other Current Liabilities
72.80
69.98
75.62
68.01
48.01
39.97
32.87
29.08
50.13
38.55
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
26.29
26.44
52.23
54.47
47.24
44.18
39.49
38.11
66.04
54.72
Total Liabilities
767.27
656.15
621.16
578.51
511.23
438.69
381.60
331.01
340.59
285.42
Net Block
36.48
36.55
91.94
91.16
89.18
64.80
33.46
33.83
33.73
29.47
Gross Block
50.02
43.12
143.96
137.66
127.93
99.73
64.56
61.62
56.92
49.13
Accumulated Depreciation
13.54
6.57
52.01
46.50
38.75
34.93
31.10
27.78
23.19
19.66
Non Current Assets
365.55
212.26
302.30
277.21
194.13
279.83
244.35
245.56
33.09
25.05
Capital Work in Progress
0.20
0.81
0.71
0.36
7.12
1.08
0.46
0.00
0.00
1.73
Non Current Investment
239.45
133.30
167.44
148.50
59.93
192.65
192.12
190.44
-0.65
-6.15
Long Term Loans & Adv.
18.15
20.52
23.41
26.20
26.22
21.30
18.32
21.29
0.00
0.00
Other Non Current Assets
71.27
21.08
18.80
11.00
11.68
0.00
0.00
0.00
0.00
0.00
Current Assets
401.73
443.90
318.85
301.29
317.09
158.85
137.25
85.44
307.51
260.37
Current Investments
99.03
177.30
17.31
108.81
216.82
36.59
44.05
0.81
75.25
36.07
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
40.60
33.95
47.83
53.70
42.89
47.25
36.99
32.44
36.61
36.36
Cash & Bank
230.59
202.59
225.89
119.63
42.84
47.35
40.85
42.04
116.49
112.63
Other Current Assets
31.50
25.71
21.24
11.61
14.54
27.67
15.35
10.16
79.16
75.30
Short Term Loans & Adv.
5.87
4.35
6.58
7.53
8.82
25.78
13.40
7.70
76.74
72.19
Net Current Assets
294.93
339.08
181.86
171.74
217.84
70.61
62.28
15.70
187.69
160.69
Total Assets
767.28
656.16
621.15
578.50
511.22
438.68
381.60
331.00
340.60
285.42

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
61.90
63.40
71.19
68.06
99.69
23.97
39.19
47.72
41.73
38.39
PBT
156.80
132.28
118.00
100.43
97.91
72.04
79.17
73.98
79.26
56.81
Adjustment
-36.08
-20.99
-6.40
-4.99
-1.34
-11.71
-5.39
14.51
-16.54
-2.73
Changes in Working Capital
-7.81
-5.19
3.25
4.31
30.31
-21.11
-4.33
-16.07
4.77
2.94
Cash after chg. in Working capital
112.92
106.11
114.85
99.76
126.88
39.22
69.46
72.42
67.49
57.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.02
-42.71
-43.66
-31.70
-27.18
-15.25
-30.26
-24.70
-25.76
-18.63
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
-53.77
10.21
-41.48
-32.23
-72.49
-6.28
-24.33
-102.31
-23.82
60.72
Net Fixed Assets
-1.25
23.61
0.61
-2.72
-2.87
-1.53
0.14
-1.15
-1.65
-0.21
Net Investments
-27.88
-66.18
72.56
28.40
-50.71
-43.14
-48.18
-118.16
-47.40
55.85
Others
-24.64
52.78
-114.65
-57.91
-18.91
38.39
23.71
17.00
25.23
5.08
Cash from Financing Activity
4.14
-68.89
-39.57
-28.89
-26.55
-11.19
-16.05
-19.86
-14.06
-12.01
Net Cash Inflow / Outflow
12.27
4.72
-9.86
6.95
0.66
6.50
-1.19
-74.45
3.86
87.09
Opening Cash & Equivalents
7.53
24.54
33.22
26.53
25.88
40.85
42.04
116.49
112.63
25.54
Closing Cash & Equivalent
19.80
7.53
24.46
33.48
26.53
47.35
40.85
42.04
116.49
112.63

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.)
660.43
552.21
471.46
423.05
380.72
325.69
285.46
249.54
221.72
188.71
ROA
14.22%
13.90%
12.74%
12.04%
14.51%
14.34%
15.12%
14.32%
17.08%
15.17%
ROE
16.85%
17.44%
17.09%
16.32%
19.51%
19.24%
20.13%
20.41%
26.06%
22.06%
ROCE
26.06%
25.81%
25.91%
24.29%
26.55%
22.48%
28.35%
30.90%
38.62%
32.24%
Fixed Asset Turnover
6.63
3.56
2.42
2.42
2.49
3.06
3.29
3.26
3.06
2.88
Receivable days
44.05
44.81
54.31
54.76
58.13
61.15
61.07
65.28
82.05
78.07
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
17.89
16.81
14.80
10.92
9.19
8.75
8.04
11.47
23.21
22.80
Cash Conversion Cycle
26.16
28.01
39.51
43.84
48.94
52.40
53.04
53.81
58.84
55.27
Total Debt/Equity
0.00
0.00
0.00
0.02
0.04
0.00
0.00
0.00
0.00
0.00
Interest Cover
1514.56
3401.48
214.96
51.65
120.72
0.00
0.00
0.00
0.00
3342.88

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.