Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Diversified

Rating :
48/99

BSE: 523395 | NSE: 3MINDIA

17995.95
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  18380.00
  •  18380.00
  •  17950.00
  •  18000.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1854
  •  333.66
  •  27800.00
  •  17650.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,261.30
  • 87.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,198.88
  • N/A
  • 9.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.78%
  • 10.56%
  • FII
  • DII
  • Others
  • 4.25%
  • 6.54%
  • 0.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.59
  • 0.48
  • -4.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.91
  • -8.41
  • -13.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.71
  • -9.11
  • -23.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 63.24
  • 111.19
  • 111.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 13.92
  • 13.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.67
  • 65.53
  • 65.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
826.28
741.44
11.44%
840.10
690.00
21.75%
743.87
346.18
114.88%
827.21
673.15
22.89%
Expenses
730.87
649.79
12.48%
747.89
576.55
29.72%
696.00
394.57
76.39%
724.77
596.83
21.44%
EBITDA
95.41
91.66
4.09%
92.20
113.46
-18.74%
47.88
-48.39
-
102.43
76.33
34.19%
EBIDTM
11.55%
12.36%
10.98%
16.44%
6.44%
-13.98%
12.38%
11.34%
Other Income
7.69
5.69
35.15%
8.43
5.80
45.34%
7.99
6.41
24.65%
7.17
12.44
-42.36%
Interest
0.49
0.86
-43.02%
0.69
0.46
50.00%
0.58
0.83
-30.12%
0.30
0.90
-66.67%
Depreciation
13.62
15.74
-13.47%
13.33
16.66
-19.99%
14.77
15.03
-1.73%
14.42
15.90
-9.31%
PBT
88.98
80.74
10.21%
86.61
102.14
-15.20%
40.51
-57.84
-
94.88
71.97
31.83%
Tax
22.24
21.35
4.17%
22.40
27.11
-17.37%
10.42
-15.32
-
24.41
11.86
105.82%
PAT
66.75
59.39
12.39%
64.22
75.04
-14.42%
30.09
-42.52
-
70.47
60.11
17.24%
PATM
8.08%
8.01%
7.64%
10.87%
4.05%
-12.28%
8.52%
8.93%
EPS
59.25
52.72
12.39%
57.00
66.61
-14.43%
26.72
-37.74
-
62.56
53.36
17.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
3,237.46
2,604.83
2,986.55
3,016.82
2,758.57
Net Sales Growth
32.10%
-12.78%
-1.00%
9.36%
 
Cost Of Goods Sold
2,046.37
1,599.07
1,736.29
1,600.17
1,402.88
Gross Profit
1,191.09
1,005.75
1,250.27
1,416.65
1,355.69
GP Margin
36.79%
38.61%
41.86%
46.96%
49.14%
Total Expenditure
2,899.53
2,345.35
2,536.89
2,481.24
2,252.42
Power & Fuel Cost
-
14.48
17.85
18.46
16.37
% Of Sales
-
0.56%
0.60%
0.61%
0.59%
Employee Cost
-
369.90
328.59
330.21
356.05
% Of Sales
-
14.20%
11.00%
10.95%
12.91%
Manufacturing Exp.
-
58.81
68.55
77.50
60.64
% Of Sales
-
2.26%
2.30%
2.57%
2.20%
General & Admin Exp.
-
136.13
174.99
214.25
183.41
% Of Sales
-
5.23%
5.86%
7.10%
6.65%
Selling & Distn. Exp.
-
111.67
130.31
162.16
132.54
% Of Sales
-
4.29%
4.36%
5.38%
4.80%
Miscellaneous Exp.
-
55.28
80.31
78.47
100.52
% Of Sales
-
2.12%
2.69%
2.60%
3.64%
EBITDA
337.92
259.48
449.66
535.58
506.15
EBITDA Margin
10.44%
9.96%
15.06%
17.75%
18.35%
Other Income
31.28
24.74
45.90
69.46
53.84
Interest
2.06
2.45
3.66
1.12
2.03
Depreciation
56.14
61.85
59.33
43.76
43.51
PBT
310.98
219.92
432.57
560.17
514.46
Tax
79.47
57.55
110.40
193.99
181.11
Tax Rate
25.55%
26.17%
25.52%
34.63%
35.20%
PAT
231.53
162.38
322.17
366.18
333.35
PAT before Minority Interest
231.53
162.38
322.17
366.18
333.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.15%
6.23%
10.79%
12.14%
12.08%
PAT Growth
52.30%
-49.60%
-12.02%
9.85%
 
EPS
204.89
143.70
285.11
324.05
295.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,910.33
1,750.87
1,432.84
1,066.72
Share Capital
11.27
11.27
11.27
11.27
Total Reserves
1,899.06
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
21.78
26.83
5.79
10.06
Secured Loans
0.00
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
42.15
31.55
28.90
23.69
Current Liabilities
688.62
571.29
648.98
1,214.95
Trade Payables
410.95
312.87
355.82
356.58
Other Current Liabilities
204.21
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
73.47
85.73
90.18
87.80
Total Liabilities
2,620.73
2,348.99
2,087.61
2,291.73
Net Block
266.24
305.98
286.06
303.43
Gross Block
511.88
500.38
456.67
436.02
Accumulated Depreciation
245.64
194.40
170.61
132.59
Non Current Assets
483.01
480.25
430.78
415.43
Capital Work in Progress
23.52
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
193.26
167.36
132.34
106.09
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
2,137.72
1,868.74
1,656.82
1,876.29
Current Investments
0.00
0.00
0.00
0.00
Inventories
456.55
438.66
411.26
367.48
Sundry Debtors
488.53
534.25
586.56
568.09
Cash & Bank
1,062.42
780.57
557.47
854.65
Other Current Assets
130.22
40.09
42.04
56.28
Short Term Loans & Adv.
91.49
75.18
59.49
29.80
Net Current Assets
1,449.10
1,297.45
1,007.84
661.34
Total Assets
2,620.73
2,348.99
2,087.60
2,291.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
321.07
245.05
252.98
36.20
PBT
219.92
432.57
560.17
514.46
Adjustment
43.26
37.44
-17.11
7.95
Changes in Working Capital
141.38
-92.00
-71.20
-273.62
Cash after chg. in Working capital
404.56
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-83.49
-132.96
-218.87
-212.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-14.19
2.70
-553.41
25.10
Net Fixed Assets
-27.61
-36.01
-25.14
Net Investments
0.00
79.90
-584.70
Others
13.42
-41.19
56.43
Cash from Financing Activity
-25.04
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
281.85
223.10
-297.19
59.24
Opening Cash & Equivalents
780.57
557.47
854.65
795.41
Closing Cash & Equivalent
1,062.42
780.57
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
1695.79
1554.25
1271.92
946.92
ROA
6.53%
14.52%
16.72%
14.55%
ROE
8.87%
20.24%
29.30%
31.25%
ROCE
12.15%
27.29%
44.49%
47.97%
Fixed Asset Turnover
5.15
6.24
6.76
6.38
Receivable days
71.66
68.49
69.85
74.51
Inventory Days
62.72
51.94
47.11
48.20
Payable days
82.61
52.04
57.60
64.23
Cash Conversion Cycle
51.77
68.38
59.36
58.47
Total Debt/Equity
0.00
0.00
0.01
0.01
Interest Cover
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.