Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Mining & Minerals

Rating :
65/99

BSE: 533022 | NSE: 20MICRONS

224.72
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  227.00
  •  228.77
  •  222.01
  •  227.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  201028
  •  452.23
  •  236.00
  •  92.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 770.83
  • 13.75
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 826.15
  • 0.57%
  • 2.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.95%
  • 9.13%
  • 38.50%
  • FII
  • DII
  • Others
  • 0.78%
  • 0.00%
  • 6.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.06
  • 7.99
  • 8.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.38
  • 9.78
  • 5.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.38
  • 17.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 7.85
  • 9.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.05
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 4.78
  • 5.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
212.34
173.28
22.54%
174.89
154.71
13.04%
199.70
187.78
6.35%
190.56
185.91
2.50%
Expenses
185.80
152.73
21.65%
152.63
137.75
10.80%
169.76
164.43
3.24%
164.17
161.04
1.94%
EBITDA
26.54
20.56
29.09%
22.26
16.96
31.25%
29.94
23.34
28.28%
26.39
24.87
6.11%
EBIDTM
12.50%
11.86%
12.73%
10.96%
14.99%
12.43%
13.85%
13.38%
Other Income
1.09
0.47
131.91%
0.38
0.82
-53.66%
1.64
0.99
65.66%
0.95
0.66
43.94%
Interest
4.64
4.13
12.35%
3.58
4.41
-18.82%
4.19
4.90
-14.49%
4.06
4.32
-6.02%
Depreciation
3.71
3.70
0.27%
3.69
3.33
10.81%
3.48
3.34
4.19%
3.47
3.44
0.87%
PBT
19.28
13.19
46.17%
15.37
10.04
53.09%
22.36
16.09
38.97%
19.82
17.78
11.47%
Tax
5.66
3.86
46.63%
3.89
2.73
42.49%
6.38
4.15
53.73%
4.90
4.49
9.13%
PAT
13.62
9.33
45.98%
11.48
7.31
57.05%
15.98
11.94
33.84%
14.92
13.29
12.26%
PATM
6.41%
5.38%
6.57%
4.72%
8.00%
6.36%
7.83%
7.15%
EPS
3.87
2.64
46.59%
3.25
2.09
55.50%
4.54
3.37
34.72%
4.23
3.76
12.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
777.49
701.69
613.20
483.53
529.32
479.67
427.09
394.09
359.55
358.08
Net Sales Growth
-
10.80%
14.43%
26.82%
-8.65%
10.35%
12.31%
8.37%
9.61%
0.41%
 
Cost Of Goods Sold
-
415.89
364.34
318.75
254.63
279.71
228.16
199.19
184.93
170.48
190.37
Gross Profit
-
361.60
337.35
294.46
228.90
249.61
251.51
227.91
209.15
189.08
167.71
GP Margin
-
46.51%
48.08%
48.02%
47.34%
47.16%
52.43%
53.36%
53.07%
52.59%
46.84%
Total Expenditure
-
672.36
615.95
533.82
425.06
463.39
410.77
367.28
338.69
313.39
328.14
Power & Fuel Cost
-
52.18
51.83
41.52
32.37
36.70
42.26
40.78
39.27
35.38
33.15
% Of Sales
-
6.71%
7.39%
6.77%
6.69%
6.93%
8.81%
9.55%
9.96%
9.84%
9.26%
Employee Cost
-
58.83
54.80
45.90
35.32
46.45
44.81
38.70
34.38
31.31
27.98
% Of Sales
-
7.57%
7.81%
7.49%
7.30%
8.78%
9.34%
9.06%
8.72%
8.71%
7.81%
Manufacturing Exp.
-
17.22
17.64
17.41
13.42
12.66
13.90
13.91
10.88
12.05
10.81
% Of Sales
-
2.21%
2.51%
2.84%
2.78%
2.39%
2.90%
3.26%
2.76%
3.35%
3.02%
General & Admin Exp.
-
26.45
24.64
15.48
11.38
16.18
15.73
15.18
16.49
14.73
14.28
% Of Sales
-
3.40%
3.51%
2.52%
2.35%
3.06%
3.28%
3.55%
4.18%
4.10%
3.99%
Selling & Distn. Exp.
-
98.50
98.85
90.90
73.46
67.57
62.46
56.45
49.82
47.36
49.36
% Of Sales
-
12.67%
14.09%
14.82%
15.19%
12.77%
13.02%
13.22%
12.64%
13.17%
13.78%
Miscellaneous Exp.
-
3.28
3.85
3.86
4.48
4.12
3.44
3.07
2.91
2.09
49.36
% Of Sales
-
0.42%
0.55%
0.63%
0.93%
0.78%
0.72%
0.72%
0.74%
0.58%
0.61%
EBITDA
-
105.13
85.74
79.38
58.47
65.93
68.90
59.81
55.40
46.16
29.94
EBITDA Margin
-
13.52%
12.22%
12.95%
12.09%
12.46%
14.36%
14.00%
14.06%
12.84%
8.36%
Other Income
-
4.07
2.93
2.17
2.56
2.66
1.93
2.44
1.83
3.77
4.40
Interest
-
16.46
17.76
20.24
25.43
21.53
21.90
22.37
23.89
25.22
26.74
Depreciation
-
14.35
13.80
13.67
13.83
12.51
10.47
10.34
10.23
10.22
10.54
PBT
-
78.39
57.10
47.64
21.76
34.55
38.46
29.55
23.10
14.50
-2.94
Tax
-
20.82
15.23
12.90
-1.25
10.38
13.42
9.11
7.18
3.44
-0.45
Tax Rate
-
27.10%
26.67%
27.08%
-5.74%
30.04%
34.89%
32.49%
31.08%
23.72%
15.31%
PAT
-
56.07
41.82
34.59
22.97
24.12
24.98
18.84
15.84
10.99
-2.50
PAT before Minority Interest
-
56.16
41.96
34.73
23.01
24.18
25.04
18.93
15.92
11.06
-2.49
Minority Interest
-
-0.09
-0.14
-0.14
-0.04
-0.06
-0.06
-0.09
-0.08
-0.07
-0.01
PAT Margin
-
7.21%
5.96%
5.64%
4.75%
4.56%
5.21%
4.41%
4.02%
3.06%
-0.70%
PAT Growth
-
34.07%
20.90%
50.59%
-4.77%
-3.44%
32.59%
18.94%
44.13%
-
 
EPS
-
15.88
11.85
9.80
6.51
6.83
7.08
5.34
4.49
3.11
-0.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
352.95
293.58
251.49
214.46
187.80
167.46
143.45
124.78
87.33
71.05
Share Capital
17.64
17.64
17.64
17.64
17.64
17.64
17.64
17.64
17.64
16.91
Total Reserves
335.31
275.94
233.85
196.82
170.16
149.81
125.81
107.14
69.69
54.14
Non-Current Liabilities
44.80
48.13
56.15
49.22
73.26
74.71
82.31
85.12
87.66
96.25
Secured Loans
2.56
5.25
11.20
7.43
21.37
31.05
47.06
56.72
67.07
75.36
Unsecured Loans
9.86
13.32
17.29
16.25
17.55
14.61
11.09
7.38
5.32
6.92
Long Term Provisions
0.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
204.94
192.10
214.95
204.04
192.93
191.91
171.20
167.10
169.54
174.19
Trade Payables
62.03
78.79
98.71
93.77
87.97
66.57
61.46
53.30
55.15
71.86
Other Current Liabilities
38.49
32.87
31.36
30.51
27.08
28.83
25.24
22.99
26.01
21.29
Short Term Borrowings
86.50
67.28
74.46
62.23
65.36
63.84
61.12
74.44
76.12
72.01
Short Term Provisions
17.93
13.16
10.42
17.53
12.52
32.67
23.38
16.38
12.26
9.03
Total Liabilities
603.83
534.86
523.50
468.49
454.74
434.87
397.59
378.06
345.12
341.58
Net Block
212.23
213.47
207.13
202.58
200.67
194.99
184.90
177.00
151.17
151.32
Gross Block
366.29
357.60
340.84
325.95
319.39
301.72
282.16
264.81
231.47
221.94
Accumulated Depreciation
154.06
144.13
133.72
123.38
118.72
106.72
97.26
87.81
80.30
70.63
Non Current Assets
256.44
248.15
240.35
222.18
227.60
217.70
210.06
204.67
171.77
175.55
Capital Work in Progress
12.26
7.51
4.90
2.76
11.37
4.00
8.05
7.07
4.31
6.96
Non Current Investment
17.40
9.01
8.86
5.95
1.83
3.88
3.40
1.83
0.69
0.69
Long Term Loans & Adv.
13.17
13.72
17.24
10.86
11.26
14.27
11.93
18.55
15.23
15.90
Other Non Current Assets
1.38
4.44
2.22
0.04
2.47
0.56
1.78
0.21
0.37
0.69
Current Assets
344.51
286.71
283.16
246.31
227.14
217.17
187.53
173.40
173.35
166.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
112.83
115.24
128.95
100.57
97.72
83.63
72.23
67.56
70.21
65.81
Sundry Debtors
125.52
97.47
100.20
90.12
82.10
69.61
66.48
59.85
55.98
49.55
Cash & Bank
60.30
29.94
16.83
9.94
8.45
10.74
8.77
10.27
9.40
18.39
Other Current Assets
45.86
2.77
2.92
7.31
38.87
53.19
40.03
35.71
37.77
32.27
Short Term Loans & Adv.
42.99
41.30
34.27
38.36
34.47
50.94
37.56
33.29
36.58
30.54
Net Current Assets
139.58
94.61
68.21
42.27
34.21
25.26
16.33
6.29
3.81
-8.17
Total Assets
600.95
534.86
523.51
468.49
454.74
434.87
397.59
378.07
345.12
341.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
54.44
63.20
35.32
52.05
44.74
53.34
60.57
44.47
25.43
30.29
PBT
76.83
57.10
47.64
21.76
34.55
38.46
28.04
23.10
14.50
-2.94
Adjustment
29.20
29.62
33.71
38.47
32.48
32.13
32.11
33.66
35.34
35.98
Changes in Working Capital
-33.73
-7.57
-34.54
-1.25
-12.32
-8.76
6.01
-6.17
-22.95
-1.50
Cash after chg. in Working capital
72.30
79.15
46.81
58.98
54.71
61.83
66.16
50.59
26.89
31.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.85
-15.96
-11.49
-6.93
-9.97
-8.49
-5.59
-6.12
-1.46
-1.25
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
-23.11
-17.67
-23.17
-9.13
-15.93
-18.80
-18.31
-8.63
-5.64
-3.59
Net Fixed Assets
-14.44
-18.31
-16.98
0.48
-19.05
-13.73
-17.11
-27.13
-1.44
-2.29
Net Investments
-8.23
-0.07
-11.98
-3.27
1.41
1.08
-2.15
-12.16
0.00
0.00
Others
-0.44
0.71
5.79
-6.34
1.71
-6.15
0.95
30.66
-4.20
-1.30
Cash from Financing Activity
-2.86
-37.97
-3.60
-45.26
-30.21
-32.72
-43.58
-33.62
-25.91
-20.68
Net Cash Inflow / Outflow
28.46
7.55
8.54
-2.34
-1.40
1.82
-1.31
2.22
-6.12
6.02
Opening Cash & Equivalents
20.28
12.73
4.19
6.53
7.08
5.19
6.51
4.29
10.36
4.34
Closing Cash & Equivalent
48.75
20.28
12.73
4.19
5.68
7.08
5.19
6.51
4.24
10.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
100.02
83.20
71.27
60.78
53.22
47.46
40.65
35.36
24.75
21.01
ROA
9.86%
7.93%
7.00%
4.98%
5.44%
6.02%
4.88%
4.40%
3.22%
-0.73%
ROE
17.37%
15.40%
14.91%
11.44%
13.61%
16.11%
14.11%
15.01%
13.97%
-3.43%
ROCE
21.63%
19.54%
19.75%
15.16%
18.91%
21.54%
18.39%
17.92%
16.33%
9.79%
Fixed Asset Turnover
2.15
2.01
1.84
1.50
1.71
1.64
1.58
1.65
1.65
1.69
Receivable days
52.28
51.38
56.60
64.77
52.16
51.78
53.44
51.60
51.40
52.93
Inventory Days
53.47
63.47
68.26
74.58
62.35
59.30
59.14
61.38
66.26
62.15
Payable days
61.79
88.91
110.20
130.26
61.32
57.12
57.61
60.32
74.74
68.52
Cash Conversion Cycle
43.96
25.94
14.66
9.09
53.19
53.96
54.97
52.66
42.92
46.55
Total Debt/Equity
0.33
0.35
0.48
0.47
0.63
0.71
0.91
1.20
1.87
2.32
Interest Cover
5.68
4.22
3.35
1.86
2.60
2.76
2.25
1.97
1.58
0.89

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.