Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Finance - Stock Broking

Rating :
64/99

BSE: 534091 | NSE: MCX

844.95
34.95 (4.31%)
24-May-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  812.00
  •  849.95
  •  812.00
  •  810.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  491905
  •  4156.35
  •  917.95
  •  643.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,318.03
  • 29.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,258.37
  • 2.01%
  • 3.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 4.65%
  • 22.09%
  • FII
  • DII
  • Others
  • 18.04%
  • 22.31%
  • 32.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.03
  • -5.27
  • 3.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.35
  • -13.19
  • -0.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.88
  • -6.68
  • -1.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 38.67
  • 42.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.49
  • 3.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.01
  • 24.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
79.14
70.58
12.13%
76.93
62.81
22.48%
71.10
67.26
5.71%
72.87
59.19
23.11%
Expenses
53.96
47.61
13.34%
55.97
47.45
17.96%
48.20
46.61
3.41%
47.96
46.32
3.54%
EBITDA
25.18
22.97
9.62%
20.96
15.36
36.46%
22.90
20.65
10.90%
24.91
12.87
93.55%
EBIDTM
31.82%
32.54%
27.25%
24.45%
32.21%
30.70%
34.18%
21.74%
Other Income
31.66
26.00
21.77%
32.17
13.71
134.65%
22.17
24.28
-8.69%
12.56
28.05
-55.22%
Interest
0.00
0.04
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
4.13
3.60
14.72%
3.84
3.46
10.98%
3.81
4.81
-20.79%
3.66
4.79
-23.59%
PBT
52.71
45.33
16.28%
49.29
25.61
92.46%
41.26
40.12
2.84%
10.01
36.13
-72.29%
Tax
-8.03
11.18
-
7.52
6.84
9.94%
5.33
10.97
-51.41%
2.68
9.83
-72.74%
PAT
60.74
34.15
77.86%
41.77
18.77
122.54%
35.93
29.15
23.26%
7.33
26.30
-72.13%
PATM
76.75%
48.38%
54.30%
29.88%
50.53%
43.34%
10.06%
44.43%
EPS
11.95
6.70
78.36%
8.23
3.68
123.64%
7.05
5.72
23.25%
1.44
5.16
-72.09%

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
Net Sales
300.04
259.84
259.44
234.93
222.49
340.67
523.96
545.11
368.89
287.38
Net Sales Growth
15.47%
0.15%
10.43%
5.59%
-34.69%
-34.98%
-3.88%
47.77%
28.36%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
300.04
259.84
259.44
234.93
222.49
340.67
523.96
545.11
368.89
287.38
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
206.09
187.98
179.81
159.66
142.85
194.94
210.22
193.66
177.15
145.83
Power & Fuel Cost
-
3.25
3.18
3.02
2.60
3.33
0.00
2.10
0.00
3.42
% Of Sales
-
1.25%
1.23%
1.29%
1.17%
0.98%
0%
0.39%
0%
1.19%
Employee Cost
-
68.21
64.42
41.93
34.92
31.35
28.93
27.98
26.43
20.32
% Of Sales
-
26.25%
24.83%
17.85%
15.70%
9.20%
5.52%
5.13%
7.16%
7.07%
Manufacturing Exp.
-
70.97
67.02
57.16
57.42
81.01
95.31
88.39
65.97
66.38
% Of Sales
-
27.31%
25.83%
24.33%
25.81%
23.78%
18.19%
16.22%
17.88%
23.10%
General & Admin Exp.
-
40.34
41.51
53.04
43.18
59.10
67.45
64.99
73.21
46.62
% Of Sales
-
15.52%
16.00%
22.58%
19.41%
17.35%
12.87%
11.92%
19.85%
16.22%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
8.46
6.86
7.53
7.33
23.48
18.53
12.30
11.53
12.51
% Of Sales
-
3.26%
2.64%
3.21%
3.29%
6.89%
3.54%
2.26%
3.13%
4.35%
EBITDA
93.95
71.86
79.63
75.27
79.64
145.73
313.74
351.45
191.74
141.55
EBITDA Margin
31.31%
27.66%
30.69%
32.04%
35.79%
42.78%
59.88%
64.47%
51.98%
49.26%
Other Income
98.56
92.02
116.90
116.91
118.09
99.65
122.66
86.28
78.67
206.32
Interest
0.00
0.04
0.20
0.30
1.37
1.06
0.03
0.00
0.03
0.04
Depreciation
15.44
16.66
18.57
24.59
25.93
34.30
30.75
27.17
24.66
24.74
PBT
153.27
147.18
177.76
167.29
170.42
210.02
405.62
410.55
245.73
323.09
Tax
7.50
38.82
51.17
47.03
45.01
56.89
106.49
109.78
72.63
102.36
Tax Rate
4.89%
26.38%
28.79%
29.09%
26.41%
27.09%
26.25%
27.70%
29.56%
31.68%
PAT
145.77
108.36
126.59
114.63
125.41
153.13
299.13
286.55
173.10
220.73
PAT before Minority Interest
145.77
108.36
126.59
114.63
125.41
153.13
299.13
286.54
173.10
220.73
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
PAT Margin
48.58%
41.70%
48.79%
48.79%
56.37%
44.95%
57.09%
52.57%
46.92%
76.81%
PAT Growth
34.51%
-14.40%
10.43%
-8.60%
-18.10%
-48.81%
4.39%
65.54%
-21.58%
 
Unadjusted EPS
28.67
21.31
24.90
22.56
24.78
30.22
59.10
56.22
33.99
43.34

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
Shareholder's Funds
1,380.48
1,362.39
1,293.41
1,391.82
1,317.91
1,158.15
997.78
846.13
697.01
Share Capital
51.00
51.00
51.00
51.00
51.00
51.00
50.77
50.34
39.83
Total Reserves
1,329.48
1,311.39
1,242.41
1,340.82
1,266.91
1,107.15
947.01
806.26
657.18
Non-Current Liabilities
934.33
882.90
827.59
606.07
553.60
462.91
340.19
40.97
10.63
Secured Loans
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
Long Term Provisions
714.22
671.71
623.78
572.80
509.46
406.91
297.86
1.67
0.00
Current Liabilities
386.87
331.79
401.49
441.74
419.30
655.10
931.13
613.00
521.23
Trade Payables
41.63
30.08
18.79
9.51
34.37
10.02
7.97
6.97
26.01
Other Current Liabilities
313.31
258.49
333.76
318.81
302.70
470.14
669.52
570.91
465.39
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
31.93
43.22
48.94
113.41
82.23
174.93
253.63
35.13
29.82
Total Liabilities
2,701.68
2,577.08
2,522.49
2,439.68
2,290.86
2,276.21
2,269.14
1,500.10
1,228.87
Net Block
156.23
151.78
136.98
142.82
173.28
203.44
187.57
195.30
192.52
Gross Block
215.57
194.83
161.55
357.28
354.11
354.17
309.92
291.65
267.88
Accumulated Depreciation
59.34
43.05
24.57
214.47
180.83
150.72
122.35
96.36
75.36
Non Current Assets
1,627.22
1,667.26
1,043.60
762.29
716.26
806.40
840.20
446.56
428.88
Capital Work in Progress
5.54
0.36
3.13
2.28
0.24
0.98
0.14
0.01
0.27
Non Current Investment
422.38
435.84
249.98
7.18
7.18
142.84
215.53
176.58
236.09
Long Term Loans & Adv.
754.33
708.81
651.49
604.37
532.24
447.55
358.78
66.60
0.00
Other Non Current Assets
288.74
370.47
2.02
5.63
3.31
11.59
78.18
8.09
0.00
Current Assets
1,074.46
909.82
1,478.89
1,677.39
1,574.58
1,469.81
1,428.94
1,053.54
799.99
Current Investments
899.67
762.63
864.35
1,287.94
1,084.36
926.76
935.59
647.16
380.93
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.31
2.81
4.19
10.65
8.99
6.93
49.22
48.87
30.38
Cash & Bank
59.66
19.27
500.31
265.63
341.87
347.63
312.44
325.91
270.05
Other Current Assets
108.82
70.96
51.21
36.44
139.37
188.50
131.70
31.60
118.62
Short Term Loans & Adv.
36.66
54.15
58.81
76.72
96.30
121.25
120.60
22.95
110.79
Net Current Assets
687.59
578.03
1,077.40
1,235.65
1,155.29
814.72
497.82
440.54
278.76
Total Assets
2,701.68
2,577.08
2,522.49
2,439.68
2,290.84
2,276.21
2,269.14
1,500.10
1,228.87

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
Cash From Operating Activity
99.34
-32.08
77.52
69.61
38.48
52.92
355.19
269.96
-91.87
PBT
147.18
177.76
167.29
170.42
210.02
405.62
396.32
245.73
323.09
Adjustment
-74.32
-89.33
-85.21
-80.55
-42.96
-80.48
-51.65
-29.16
-157.71
Changes in Working Capital
56.12
-69.58
56.88
20.64
-90.20
-194.05
116.03
107.97
-201.91
Cash after chg. in Working capital
128.98
18.85
138.96
110.51
76.86
131.09
460.69
324.53
-36.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.64
-50.93
-55.81
-40.90
-38.39
-78.17
-105.51
-54.57
-55.34
Other Direct Exp. Paid
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
-5.63
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
36.05
55.27
-30.42
-68.39
52.72
144.84
-297.28
-232.67
-12.27
Net Fixed Assets
-25.92
-30.51
194.88
-5.21
0.80
-45.09
-18.40
-23.51
Net Investments
-221.33
-83.85
181.71
-202.84
-21.59
81.98
-326.65
-206.32
Others
283.30
169.63
-407.01
139.66
73.51
107.95
47.77
-2.84
Cash from Financing Activity
-92.12
-39.90
-61.42
-19.27
-113.27
-213.41
-29.59
-23.81
-23.85
Net Cash Inflow / Outflow
43.27
-16.71
-14.32
-18.05
-22.08
-15.65
28.31
13.48
-128.00
Opening Cash & Equivalents
4.07
20.78
35.10
53.15
75.22
90.87
62.56
49.10
176.47
Closing Cash & Equivalent
47.34
4.07
20.78
35.10
53.15
75.22
90.87
62.58
48.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
270.68
267.14
253.62
272.91
258.42
227.09
196.54
170.15
140.01
ROA
4.11%
4.96%
4.62%
5.30%
6.71%
13.16%
15.20%
12.69%
17.96%
ROE
7.90%
9.53%
8.54%
9.26%
12.37%
27.75%
30.90%
22.28%
31.67%
ROCE
10.73%
13.40%
12.06%
12.68%
17.05%
37.63%
42.99%
31.85%
46.36%
Fixed Asset Turnover
1.27
1.46
0.91
0.63
0.96
1.58
1.81
1.32
1.07
Receivable days
6.41
4.92
11.53
16.11
8.53
19.56
32.84
39.21
38.59
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
81.61
57.67
40.38
65.82
53.58
20.65
18.62
51.27
81.34
Cash Conversion Cycle
-75.21
-52.74
-28.84
-49.71
-45.05
-1.10
14.22
-12.06
-42.75
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3680.50
889.80
539.69
125.12
199.13
0.00
0.00
9452.04
8078.27

News Update:


  • MCX’s crude oil options registers record turnover of Rs 716 crore
    15th May 2019, 11:33 AM

    The contract continues to gain momentum and witnesses increased acceptance amongst various stakeholders

    Read More
  • MCX completes first physical delivery of 430 tonne of zinc from futures platform
    3rd May 2019, 10:29 AM

    The contract was settled with no delivery defaults

    Read More
  • Multi Commodity Exch - Quarterly Results
    25th Apr 2019, 18:07 PM

    Read More

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.