Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Finance - Investment

Rating :
63/99

BSE: Not Listed | NSE: SUNDARMHLD

235.65
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  234.10
  •  239.80
  •  230.00
  •  236.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116090
  •  273.52
  •  282.40
  •  82.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,233.88
  • 14.44
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,211.51
  • 1.70%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.97%
  • 5.02%
  • 27.63%
  • FII
  • DII
  • Others
  • 0.23%
  • 4.22%
  • 7.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.00
  • -1.88
  • 15.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.42
  • 2.43
  • 34.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.89
  • 0.84
  • 48.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.72
  • 11.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.82
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 54.55
  • 72.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
25.31
20.09
25.98%
24.39
16.82
45.01%
24.01
18.64
28.81%
34.88
36.51
-4.46%
Expenses
12.18
9.91
22.91%
11.32
13.18
-14.11%
14.27
11.64
22.59%
10.49
19.01
-44.82%
EBITDA
13.13
10.18
28.98%
13.07
3.64
259.07%
9.73
7.00
39.00%
24.39
17.50
39.37%
EBIDTM
51.87%
50.67%
53.59%
21.66%
40.55%
37.56%
69.93%
47.94%
Other Income
2.43
0.64
279.69%
1.75
0.59
196.61%
1.28
1.33
-3.76%
0.95
1.37
-30.66%
Interest
0.26
0.05
420.00%
0.31
0.11
181.82%
0.32
0.06
433.33%
0.22
0.48
-54.17%
Depreciation
0.69
0.32
115.62%
0.73
0.34
114.71%
0.77
0.32
140.62%
0.64
2.68
-76.12%
PBT
14.60
10.46
39.58%
13.79
3.79
263.85%
9.92
7.95
24.78%
24.49
15.71
55.89%
Tax
3.46
3.52
-1.70%
5.17
3.89
32.90%
13.22
3.27
304.28%
4.49
-0.73
-
PAT
11.13
6.94
60.37%
8.62
-0.10
-
-3.30
4.68
-
20.00
16.44
21.65%
PATM
43.99%
34.53%
35.33%
-0.59%
-13.74%
25.09%
57.33%
45.04%
EPS
4.61
2.91
58.42%
4.08
1.50
172.00%
3.18
1.85
71.89%
4.44
3.53
25.78%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
108.59
90.44
83.90
59.41
92.56
99.46
68.31
Net Sales Growth
17.96%
7.79%
41.22%
-35.81%
-6.94%
45.60%
 
Cost Of Goods Sold
0.00
0.00
3.71
0.00
0.00
0.00
0.00
Gross Profit
108.59
90.44
80.20
59.41
92.56
99.46
68.31
GP Margin
100.00%
100%
95.59%
100%
100%
100%
100%
Total Expenditure
48.26
45.22
60.93
49.28
62.09
59.36
47.46
Power & Fuel Cost
-
0.96
0.69
0.90
1.56
1.65
1.14
% Of Sales
-
1.06%
0.82%
1.51%
1.69%
1.66%
1.67%
Employee Cost
-
30.53
34.66
34.39
42.37
40.01
28.55
% Of Sales
-
33.76%
41.31%
57.89%
45.78%
40.23%
41.79%
Manufacturing Exp.
-
3.39
2.68
5.26
8.03
8.69
6.60
% Of Sales
-
3.75%
3.19%
8.85%
8.68%
8.74%
9.66%
General & Admin Exp.
-
6.48
6.65
5.22
8.13
7.97
7.82
% Of Sales
-
7.16%
7.93%
8.79%
8.78%
8.01%
11.45%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4.82
13.23
4.41
3.56
2.69
4.49
% Of Sales
-
5.33%
15.77%
7.42%
3.85%
2.70%
6.57%
EBITDA
60.32
45.22
22.97
10.13
30.47
40.10
20.85
EBITDA Margin
55.55%
50.0%
27.38%
17.05%
32.92%
40.32%
30.52%
Other Income
6.41
3.52
4.13
5.75
5.91
3.19
3.43
Interest
1.11
0.44
0.84
0.15
0.28
0.25
0.20
Depreciation
2.83
1.62
4.40
1.50
1.33
1.01
1.04
PBT
62.80
46.69
21.86
14.23
34.77
42.04
23.05
Tax
26.34
15.18
4.57
4.57
5.48
11.83
5.17
Tax Rate
41.94%
32.51%
20.91%
32.12%
15.76%
28.14%
22.43%
PAT
36.45
31.51
19.78
9.66
29.29
30.22
17.89
PAT before Minority Interest
36.45
31.51
17.29
9.66
29.29
30.22
17.89
Minority Interest
0.00
0.00
2.49
0.00
0.00
0.00
0.00
PAT Margin
33.57%
34.84%
23.58%
16.26%
31.64%
30.38%
26.19%
PAT Growth
30.36%
59.30%
104.76%
-67.02%
-3.08%
68.92%
 
EPS
1.64
1.42
0.89
0.43
1.32
1.36
0.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
3,570.04
3,002.05
2,195.03
1,857.26
2,365.62
2,811.62
Share Capital
111.05
111.05
75.55
75.55
75.55
75.55
Total Reserves
3,458.86
2,890.93
2,119.48
1,781.71
2,290.07
2,736.06
Non-Current Liabilities
42.76
86.81
101.31
59.27
83.50
127.01
Secured Loans
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
Long Term Provisions
2.81
3.43
3.50
3.11
2.34
2.42
Current Liabilities
21.74
6.64
9.78
5.55
3.40
1.29
Trade Payables
0.95
0.50
0.70
0.87
1.05
1.14
Other Current Liabilities
20.80
6.14
9.07
4.68
2.34
0.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
3,634.54
3,095.50
2,306.12
1,922.08
2,452.52
2,939.92
Net Block
21.88
7.03
10.15
8.86
3.99
4.47
Gross Block
28.13
11.76
13.92
11.84
5.92
5.44
Accumulated Depreciation
6.24
4.73
3.77
2.99
1.93
0.97
Non Current Assets
3,155.32
2,864.78
2,209.16
1,703.32
2,248.80
2,754.77
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
3,102.72
2,850.36
2,191.16
1,685.43
2,237.23
2,743.97
Long Term Loans & Adv.
10.21
4.75
5.53
4.98
3.66
5.33
Other Non Current Assets
1.21
0.69
2.32
4.05
3.93
0.99
Current Assets
479.23
230.73
96.96
218.77
203.71
185.16
Current Investments
450.54
202.56
78.07
193.22
184.08
167.35
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.91
5.05
5.37
7.74
10.54
10.53
Cash & Bank
16.56
14.50
11.34
9.99
4.76
3.59
Other Current Assets
5.22
7.80
0.00
5.79
4.34
3.68
Short Term Loans & Adv.
1.73
0.82
2.18
2.03
1.56
1.69
Net Current Assets
457.48
224.09
87.18
213.22
200.32
183.87
Total Assets
3,634.55
3,095.51
2,306.12
1,922.09
2,452.51
2,939.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
100.25
29.86
18.93
62.09
58.41
147.30
PBT
46.69
21.86
14.23
34.77
42.04
23.05
Adjustment
73.83
16.20
4.74
29.54
34.40
38.81
Changes in Working Capital
-5.47
2.91
3.83
3.16
-5.97
91.09
Cash after chg. in Working capital
115.05
40.98
22.80
67.48
70.47
152.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.80
-11.12
-3.87
-5.38
-12.06
-5.65
Other Direct Exp. Paid
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
Cash From Investing Activity
-25.24
-345.22
-9.64
-10.83
-29.68
-145.98
Net Fixed Assets
0.03
2.32
0.59
-4.91
-0.27
Net Investments
-1,926.20
-660.93
-229.16
559.72
550.34
Others
1,900.93
313.39
218.93
-565.64
-579.75
Cash from Financing Activity
-72.94
318.52
-7.93
-46.03
-27.57
-0.65
Net Cash Inflow / Outflow
2.06
3.15
1.36
5.23
1.16
0.67
Opening Cash & Equivalents
14.50
11.34
9.99
4.76
3.59
2.92
Closing Cash & Equivalent
16.56
14.50
11.34
9.99
4.76
3.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
160.73
135.16
145.27
122.91
156.56
186.07
ROA
0.94%
0.64%
0.46%
1.34%
1.12%
0.61%
ROE
0.96%
0.67%
0.48%
1.39%
1.17%
0.64%
ROCE
1.43%
0.87%
0.71%
1.66%
1.63%
0.83%
Fixed Asset Turnover
4.54
6.54
4.61
9.50
17.50
12.55
Receivable days
24.12
22.66
40.27
36.04
38.66
56.28
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
59.27
0.00
6.54
7.74
11.06
Cash Conversion Cycle
24.12
-36.61
40.27
29.50
30.92
45.21
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
108.28
26.92
93.69
127.36
171.63
117.78

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.