Nifty
Sensex
:
:
11364.05
37803.13
-92.85 (-0.81%)
-361.48 (-0.95%)

Consumer Durables - Domestic Appliances

Rating :
70/99

BSE: 517385 | NSE: SYMPHONY

1315.00
0.50 (0.04%)
25-Mar-2019 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1315.00
  •  1315.00
  •  1315.00
  •  1314.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  298
  •  3.92
  •  1947.00
  •  815.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,177.66
  • 72.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,180.64
  • 0.34%
  • 13.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.20%
  • 5.36%
  • FII
  • DII
  • Others
  • 0.01%
  • 8.94%
  • 8.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.45
  • 56.24
  • 55.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.57
  • 20.97
  • 20.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.48
  • 39.54
  • 40.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
240.00
0.00
0.00
223.00
0.00
0.00
146.00
0.00
0.00
177.00
0.00
0.00
Expenses
197.00
0.00
0.00
180.00
0.00
0.00
129.00
0.00
0.00
130.00
0.00
0.00
EBITDA
43.00
0.00
0.00
43.00
0.00
0.00
17.00
0.00
0.00
47.00
0.00
0.00
EBIDTM
17.92%
0.00%
19.28%
0.00%
11.64%
0.00%
26.55%
0.00%
Other Income
13.00
0.00
0.00
9.00
0.00
0.00
6.00
0.00
0.00
10.00
0.00
0.00
Interest
3.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.00
0.00
0.00
3.00
0.00
0.00
2.00
0.00
0.00
2.00
0.00
0.00
PBT
51.00
0.00
0.00
44.00
0.00
0.00
21.00
0.00
0.00
55.00
0.00
0.00
Tax
14.00
0.00
0.00
13.00
0.00
0.00
1.00
0.00
0.00
16.00
0.00
0.00
PAT
37.00
0.00
0.00
31.00
0.00
0.00
20.00
0.00
0.00
39.00
0.00
0.00
PATM
15.42%
0.00%
13.90%
0.00%
13.70%
0.00%
22.03%
0.00%
EPS
5.29
0.00
0.00
4.43
0.00
0.00
2.86
0.00
0.00
5.57
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Net Sales
786.00
798.25
764.75
445.55
525.87
532.70
378.02
313.47
290.56
190.23
124.17
Net Sales Growth
0.00%
4.38%
71.64%
-15.27%
-1.28%
40.92%
20.59%
7.88%
52.74%
53.20%
 
Cost Of Goods Sold
402.00
385.33
364.88
201.29
239.52
228.02
167.25
134.36
125.58
86.62
52.71
Gross Profit
384.00
412.92
399.87
244.25
286.35
304.68
210.77
179.11
164.98
103.60
71.46
GP Margin
48.85%
51.73%
52.29%
54.82%
54.45%
57.20%
55.76%
57.14%
56.78%
54.46%
57.55%
Total Expenditure
636.00
578.56
565.49
309.38
393.40
408.07
298.85
240.87
221.35
137.12
87.70
Power & Fuel Cost
-
0.91
1.50
0.77
1.54
1.70
1.41
1.13
1.05
0.05
0.05
% Of Sales
-
0.11%
0.20%
0.17%
0.29%
0.32%
0.37%
0.36%
0.36%
0.03%
0.04%
Employee Cost
-
72.69
68.27
42.52
46.20
41.68
34.98
28.30
25.23
7.60
5.67
% Of Sales
-
9.11%
8.93%
9.54%
8.79%
7.82%
9.25%
9.03%
8.68%
4.00%
4.57%
Manufacturing Exp.
-
4.48
6.14
5.24
9.79
10.59
10.46
9.61
5.91
0.73
0.50
% Of Sales
-
0.56%
0.80%
1.18%
1.86%
1.99%
2.77%
3.07%
2.03%
0.38%
0.40%
General & Admin Exp.
-
42.43
44.80
27.88
29.43
26.34
18.32
16.26
12.43
6.95
5.25
% Of Sales
-
5.32%
5.86%
6.26%
5.60%
4.94%
4.85%
5.19%
4.28%
3.65%
4.23%
Selling & Distn. Exp.
-
70.88
75.51
28.82
62.65
99.17
66.42
50.36
51.15
34.68
22.79
% Of Sales
-
8.88%
9.87%
6.47%
11.91%
18.62%
17.57%
16.07%
17.60%
18.23%
18.35%
Miscellaneous Exp.
-
1.84
4.39
2.86
4.27
0.58
0.00
0.86
0.00
0.47
22.79
% Of Sales
-
0.23%
0.57%
0.64%
0.81%
0.11%
0%
0.27%
0%
0.25%
0.60%
EBITDA
150.00
219.69
199.26
136.17
132.47
124.63
79.17
72.60
69.21
53.11
36.47
EBITDA Margin
19.08%
27.52%
26.06%
30.56%
25.19%
23.40%
20.94%
23.16%
23.82%
27.92%
29.37%
Other Income
38.00
54.14
43.27
20.89
33.69
15.58
16.71
6.27
8.04
3.82
4.09
Interest
4.00
2.22
0.71
0.36
0.80
0.36
0.62
0.75
0.44
0.57
0.16
Depreciation
9.00
6.81
6.88
4.30
4.10
3.82
3.94
4.86
5.34
1.31
1.15
PBT
171.00
264.80
234.95
152.39
161.27
136.03
91.31
73.26
71.47
55.06
39.25
Tax
44.00
72.25
68.66
46.49
45.36
29.57
31.09
20.14
24.43
18.06
15.70
Tax Rate
25.73%
27.28%
29.22%
28.20%
28.13%
21.74%
34.05%
27.49%
32.31%
32.80%
26.60%
PAT
127.00
192.55
166.28
118.37
115.91
106.45
60.22
53.11
51.19
37.00
43.32
PAT before Minority Interest
127.00
192.55
166.28
118.37
115.91
106.45
60.22
53.11
51.19
37.00
43.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.16%
24.12%
21.74%
26.57%
22.04%
19.98%
15.93%
16.94%
17.62%
19.45%
34.89%
PAT Growth
0.00%
15.80%
40.47%
2.12%
8.89%
76.77%
13.39%
3.75%
38.35%
-14.59%
 
Unadjusted EPS
18.15
27.52
23.77
16.92
33.14
30.23
17.18
15.18
14.64
52.89
61.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Shareholder's Funds
611.61
465.05
318.62
306.21
275.78
222.21
189.15
152.49
86.43
51.47
Share Capital
13.99
13.99
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
Total Reserves
597.62
451.06
311.63
299.22
268.78
215.21
182.15
145.50
79.43
44.47
Non-Current Liabilities
11.22
7.59
9.19
8.97
7.81
14.38
11.43
12.46
0.79
1.25
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.28
Long Term Provisions
2.31
2.32
6.70
7.11
7.28
6.84
5.94
7.59
0.00
0.00
Current Liabilities
196.53
194.83
141.96
118.33
109.74
79.71
77.14
48.24
22.52
27.57
Trade Payables
58.35
54.78
49.58
39.88
34.71
17.75
13.46
18.68
9.19
7.60
Other Current Liabilities
33.77
49.29
34.21
18.52
22.00
29.10
32.86
21.18
5.74
4.35
Short Term Borrowings
25.55
19.35
0.00
0.00
0.00
0.00
7.43
0.17
0.00
0.00
Short Term Provisions
78.86
71.41
58.17
59.93
53.03
32.87
23.39
8.21
7.59
15.62
Total Liabilities
819.36
667.47
469.77
433.51
393.33
316.30
277.72
213.19
109.74
80.29
Net Block
81.78
79.43
77.49
68.36
69.66
69.54
70.11
70.40
12.99
6.58
Gross Block
138.00
186.04
192.94
160.06
175.39
173.64
164.99
155.28
19.58
12.86
Accumulated Depreciation
56.22
106.61
115.45
91.69
105.73
104.09
94.88
84.88
6.59
6.28
Non Current Assets
259.70
190.22
245.00
201.54
219.60
83.78
97.77
74.53
66.48
6.58
Capital Work in Progress
0.00
0.00
3.01
0.00
8.22
3.60
0.09
0.00
0.00
0.00
Non Current Investment
172.01
105.00
161.67
131.56
138.74
8.71
3.71
0.00
53.49
0.00
Long Term Loans & Adv.
1.66
1.90
1.88
1.57
2.98
1.83
2.79
3.94
0.00
0.00
Other Non Current Assets
4.26
3.90
0.95
0.05
0.00
0.10
21.07
0.19
0.00
0.00
Current Assets
559.66
477.26
224.77
231.96
173.73
232.52
179.95
138.66
43.26
73.71
Current Investments
250.36
186.54
0.62
110.74
59.88
90.10
58.31
11.73
0.00
31.37
Inventories
79.57
77.33
55.07
45.70
38.51
43.02
42.92
69.75
6.48
3.08
Sundry Debtors
61.51
52.31
46.87
32.67
41.58
37.67
42.19
38.59
12.08
11.73
Cash & Bank
22.57
46.96
46.39
7.51
5.69
44.74
22.64
4.71
2.83
1.38
Other Current Assets
145.66
5.50
7.29
8.35
28.07
16.98
13.88
13.88
21.87
26.15
Short Term Loans & Adv.
141.29
108.61
68.53
26.99
25.95
13.15
12.39
12.59
21.22
25.89
Net Current Assets
363.13
282.43
82.81
113.64
63.99
152.81
102.80
90.43
20.74
46.14
Total Assets
819.36
667.48
469.77
433.50
393.33
316.30
277.72
213.19
109.74
80.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Cash From Operating Activity
106.86
94.65
88.53
118.30
90.44
66.78
84.31
-0.62
30.75
15.82
PBT
264.80
234.95
164.85
159.56
135.30
91.27
73.24
75.63
55.06
39.54
Adjustment
-44.77
-34.55
-26.08
-9.76
-7.55
-6.32
1.37
3.48
-0.85
19.67
Changes in Working Capital
-48.44
-37.56
-9.26
17.63
0.06
5.95
28.44
-54.04
4.28
-40.71
Cash after chg. in Working capital
171.59
162.84
129.51
167.43
127.80
90.90
103.05
25.07
58.50
18.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.73
-68.19
-40.98
-49.14
-37.36
-24.12
-18.74
-25.69
-27.75
-2.68
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
-102.35
-65.10
69.83
-51.58
-60.13
-33.61
-87.96
18.19
-28.86
-27.73
Net Fixed Assets
-5.54
-7.23
-3.37
-21.78
-5.66
-1.85
1.41
-19.07
-6.72
-1.48
Net Investments
-107.76
-129.46
78.01
-44.85
-97.56
-56.95
-50.29
38.80
-22.13
-28.13
Others
10.95
71.59
-4.81
15.05
43.09
25.19
-39.08
-1.54
-0.01
1.88
Cash from Financing Activity
-29.09
-4.65
-145.46
-65.63
-33.05
-29.59
4.90
-15.68
-1.60
-3.39
Net Cash Inflow / Outflow
-24.58
24.89
12.90
1.09
-2.73
3.58
1.26
1.89
0.28
-15.31
Opening Cash & Equivalents
43.40
18.51
5.31
4.27
7.01
4.12
2.86
2.82
0.25
16.29
Closing Cash & Equivalent
18.83
43.40
18.21
5.36
4.27
7.70
4.12
4.71
0.53
0.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Book Value (Rs.)
87.43
66.48
45.55
43.77
36.25
28.60
23.87
18.63
12.35
7.36
ROA
25.90%
29.24%
26.21%
28.04%
30.00%
20.28%
21.64%
31.70%
38.94%
72.48%
ROE
35.77%
42.44%
37.89%
41.41%
46.93%
32.81%
35.72%
47.23%
53.66%
144.30%
ROCE
47.62%
58.69%
52.88%
57.90%
60.12%
49.10%
48.54%
70.10%
80.45%
173.79%
Fixed Asset Turnover
4.93
4.04
2.52
3.14
3.05
2.23
1.96
3.32
11.73
10.25
Receivable days
26.02
23.67
32.58
25.77
27.15
38.55
47.01
31.83
22.84
20.35
Inventory Days
35.87
31.60
41.28
29.23
27.93
41.49
65.56
47.88
9.17
10.60
Payable days
37.94
34.95
57.15
36.24
25.13
20.02
28.87
19.91
22.48
29.53
Cash Conversion Cycle
23.96
20.31
16.71
18.76
29.96
60.02
83.70
59.80
9.53
1.42
Total Debt/Equity
0.04
0.04
0.00
0.00
0.00
0.00
0.04
0.00
0.00
0.01
Interest Cover
120.51
333.08
454.01
202.76
383.42
147.48
98.70
172.33
97.26
373.36

News Update:


  • Symphony to roll out portable air-coolers for commercial spaces: Report
    11th Mar 2019, 16:50 PM

    The company has initially undertaken a soft launch of the product in Delhi

    Read More
  • Symphony - Quarterly Results
    5th Feb 2019, 13:16 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.