Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Diversified

Rating :
65/99

BSE: 523395 | NSE: 3MINDIA

29759.60
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  29186.30
  •  29959.05
  •  28907.05
  •  29186.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4399
  •  1305.99
  •  39876.10
  •  22125.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,872.32
  • 60.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,867.41
  • 3.26%
  • 16.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.65%
  • 9.34%
  • FII
  • DII
  • Others
  • 3.56%
  • 8.24%
  • 1.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.92
  • 5.59
  • 14.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.51
  • 2.44
  • 18.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.48
  • 4.26
  • 40.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 71.64
  • 74.42
  • 78.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.94
  • 14.20
  • 14.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.23
  • 57.50
  • 57.24

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
1,005.64
993.03
1.27%
1,039.52
976.70
6.43%
1,049.66
943.60
11.24%
1,046.04
925.59
13.01%
Expenses
827.06
822.43
0.56%
847.41
853.79
-0.75%
876.68
827.13
5.99%
851.70
768.05
10.89%
EBITDA
178.58
170.61
4.67%
192.11
122.91
56.30%
172.98
116.46
48.53%
194.34
157.54
23.36%
EBIDTM
17.76%
17.18%
18.48%
12.58%
16.48%
12.34%
18.58%
17.02%
Other Income
16.54
11.99
37.95%
17.44
34.76
-49.83%
15.17
11.46
32.37%
9.87
9.21
7.17%
Interest
0.77
0.57
35.09%
0.75
0.38
97.37%
0.96
0.54
77.78%
5.78
1.95
196.41%
Depreciation
13.13
14.68
-10.56%
12.89
14.60
-11.71%
13.93
14.28
-2.45%
14.11
13.39
5.38%
PBT
181.23
167.34
8.30%
195.91
142.69
37.30%
173.26
113.10
53.19%
184.31
151.41
21.73%
Tax
45.99
42.53
8.14%
49.80
36.45
36.63%
44.05
28.84
52.74%
48.59
40.50
19.98%
PAT
135.24
124.81
8.36%
146.12
106.23
37.55%
129.21
84.26
53.35%
135.72
110.91
22.37%
PATM
13.45%
12.57%
14.06%
10.88%
12.31%
8.93%
12.97%
11.98%
EPS
120.05
110.79
8.36%
129.71
94.30
37.55%
114.70
74.80
53.34%
120.48
98.46
22.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
4,140.86
3,959.37
3,335.84
2,604.83
2,986.55
3,016.82
2,758.57
Net Sales Growth
7.87%
18.69%
28.06%
-12.78%
-1.00%
9.36%
 
Cost Of Goods Sold
2,491.00
2,460.31
2,090.69
1,599.07
1,736.29
1,600.17
1,402.88
Gross Profit
1,649.86
1,499.06
1,245.16
1,005.75
1,250.27
1,416.65
1,355.69
GP Margin
39.84%
37.86%
37.33%
38.61%
41.86%
46.96%
49.14%
Total Expenditure
3,402.85
3,355.08
2,946.60
2,345.35
2,536.89
2,481.24
2,252.42
Power & Fuel Cost
-
20.96
15.73
14.48
17.85
18.46
16.37
% Of Sales
-
0.53%
0.47%
0.56%
0.60%
0.61%
0.59%
Employee Cost
-
400.34
388.19
369.90
328.59
330.21
356.05
% Of Sales
-
10.11%
11.64%
14.20%
11.00%
10.95%
12.91%
Manufacturing Exp.
-
84.40
78.70
58.81
68.55
77.50
60.64
% Of Sales
-
2.13%
2.36%
2.26%
2.30%
2.57%
2.20%
General & Admin Exp.
-
174.81
180.36
136.67
174.99
214.25
183.41
% Of Sales
-
4.42%
5.41%
5.25%
5.86%
7.10%
6.65%
Selling & Distn. Exp.
-
135.47
124.55
111.67
130.31
162.16
132.54
% Of Sales
-
3.42%
3.73%
4.29%
4.36%
5.38%
4.80%
Miscellaneous Exp.
-
78.80
68.38
54.74
80.31
78.47
100.52
% Of Sales
-
1.99%
2.05%
2.10%
2.69%
2.60%
3.64%
EBITDA
738.01
604.29
389.24
259.48
449.66
535.58
506.15
EBITDA Margin
17.82%
15.26%
11.67%
9.96%
15.06%
17.75%
18.35%
Other Income
59.02
68.10
37.12
24.74
45.90
69.46
53.84
Interest
8.26
7.27
3.72
2.45
3.66
1.12
2.03
Depreciation
54.06
57.68
55.12
61.85
59.33
43.76
43.51
PBT
734.71
607.44
367.52
219.92
432.57
560.17
514.46
Tax
188.43
156.42
95.55
57.55
110.40
193.99
181.11
Tax Rate
25.65%
25.75%
26.00%
26.17%
25.52%
34.63%
35.20%
PAT
546.29
451.02
271.97
162.38
322.17
366.18
333.35
PAT before Minority Interest
546.29
451.02
271.97
162.38
322.17
366.18
333.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.19%
11.39%
8.15%
6.23%
10.79%
12.14%
12.08%
PAT Growth
28.17%
65.83%
67.49%
-49.60%
-12.02%
9.85%
 
EPS
483.44
399.13
240.68
143.70
285.11
324.05
295.00

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
1,677.47
2,183.57
1,910.33
1,750.87
1,432.84
1,066.72
Share Capital
11.27
11.27
11.27
11.27
11.27
11.27
Total Reserves
1,666.21
2,172.31
1,899.06
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
29.34
29.06
21.78
26.83
5.79
10.06
Secured Loans
0.00
0.00
0.00
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
43.02
55.07
42.15
31.55
28.90
23.69
Current Liabilities
980.34
760.46
688.62
571.29
648.98
1,214.95
Trade Payables
764.44
538.44
500.38
312.87
355.82
356.58
Other Current Liabilities
124.88
121.72
114.77
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
91.02
100.30
73.47
85.73
90.18
87.80
Total Liabilities
2,687.15
2,973.09
2,620.73
2,348.99
2,087.61
2,291.73
Net Block
337.97
307.43
266.24
305.98
286.06
303.43
Gross Block
651.75
571.47
488.75
500.38
456.67
436.02
Accumulated Depreciation
313.78
264.05
222.52
194.40
170.61
132.59
Non Current Assets
559.71
536.09
483.01
480.25
430.78
415.43
Capital Work in Progress
24.57
22.95
23.52
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
197.16
205.42
193.26
167.36
132.34
106.09
Other Non Current Assets
0.00
0.29
0.00
0.00
0.00
0.00
Current Assets
2,127.44
2,437.01
2,137.72
1,868.74
1,656.82
1,876.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
610.74
489.58
456.55
438.66
411.26
367.48
Sundry Debtors
635.04
527.77
488.53
534.25
586.56
568.09
Cash & Bank
800.66
1,327.86
1,062.42
780.57
557.47
854.65
Other Current Assets
81.00
30.30
38.73
40.09
101.53
86.08
Short Term Loans & Adv.
70.16
61.50
91.49
75.18
59.49
29.80
Net Current Assets
1,147.10
1,676.55
1,449.10
1,297.45
1,007.84
661.34
Total Assets
2,687.15
2,973.10
2,620.73
2,348.99
2,087.60
2,291.72

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
465.48
327.37
321.07
245.05
252.98
36.20
PBT
607.44
367.52
219.92
432.57
560.17
514.46
Adjustment
15.66
21.52
43.26
37.44
-17.11
7.95
Changes in Working Capital
6.67
39.73
141.38
-92.00
-71.20
-273.62
Cash after chg. in Working capital
629.76
428.77
404.56
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-164.29
-101.40
-83.49
-132.96
-218.87
-212.59
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
-15.47
-40.73
-14.19
2.70
-553.41
25.10
Net Fixed Assets
-83.25
-81.34
-4.74
-36.01
-25.14
Net Investments
0.00
0.00
0.00
79.90
-584.70
Others
67.78
40.61
-9.45
-41.19
56.43
Cash from Financing Activity
-979.67
-21.19
-25.04
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
-529.66
265.44
281.85
223.10
-297.19
59.24
Opening Cash & Equivalents
1,327.86
1,062.42
780.57
557.47
854.65
795.41
Closing Cash & Equivalent
798.21
1,327.86
1,062.42
780.57
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
1489.09
1938.35
1695.79
1554.25
1271.92
946.92
ROA
15.94%
9.72%
6.53%
14.52%
16.72%
14.55%
ROE
23.36%
13.29%
8.87%
20.24%
29.30%
31.25%
ROCE
31.84%
18.14%
12.15%
27.29%
44.49%
47.97%
Fixed Asset Turnover
6.47
6.29
5.27
6.24
6.76
6.38
Receivable days
53.60
55.60
71.66
68.49
69.85
74.51
Inventory Days
50.72
51.76
62.72
51.94
47.11
48.20
Payable days
96.65
90.68
92.82
52.04
57.60
64.23
Cash Conversion Cycle
7.67
16.68
41.56
68.38
59.36
58.47
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
84.55
99.78
90.61
119.12
499.99
254.53

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.