Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Diversified

Rating :
66/99

BSE: 523395 | NSE: 3MINDIA

24792.50
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 24400.00
  • 24960.80
  • 24344.60
  • 24295.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3383
  •  837.32
  •  27800.00
  •  17273.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,328.05
  • 83.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,000.18
  • N/A
  • 12.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.83%
  • 10.77%
  • FII
  • DII
  • Others
  • 4.13%
  • 6.38%
  • 0.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 3.87
  • 3.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.13
  • -5.12
  • -2.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.68
  • -3.99
  • -5.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 67.69
  • 100.48
  • 108.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.41
  • 13.60
  • 13.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.46
  • 64.02
  • 65.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
943.60
743.87
26.85%
925.59
827.21
11.89%
826.28
741.44
11.44%
840.10
690.00
21.75%
Expenses
827.13
696.00
18.84%
768.05
724.77
5.97%
730.87
649.79
12.48%
747.89
576.55
29.72%
EBITDA
116.46
47.88
143.23%
157.54
102.43
53.80%
95.41
91.66
4.09%
92.20
113.46
-18.74%
EBIDTM
12.34%
6.44%
17.02%
12.38%
11.55%
12.36%
10.98%
16.44%
Other Income
11.46
7.99
43.43%
9.21
7.17
28.45%
7.69
5.69
35.15%
8.43
5.80
45.34%
Interest
0.54
0.58
-6.90%
1.95
0.30
550.00%
0.49
0.86
-43.02%
0.69
0.46
50.00%
Depreciation
14.28
14.77
-3.32%
13.39
14.42
-7.14%
13.62
15.74
-13.47%
13.33
16.66
-19.99%
PBT
113.10
40.51
179.19%
151.41
94.88
59.58%
88.98
80.74
10.21%
86.61
102.14
-15.20%
Tax
28.84
10.42
176.78%
40.50
24.41
65.92%
22.24
21.35
4.17%
22.40
27.11
-17.37%
PAT
84.26
30.09
180.03%
110.91
70.47
57.39%
66.75
59.39
12.39%
64.22
75.04
-14.42%
PATM
8.93%
4.05%
11.98%
8.52%
8.08%
8.01%
7.64%
10.87%
EPS
74.80
26.72
179.94%
98.46
62.56
57.38%
59.25
52.72
12.39%
57.00
66.61
-14.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
3,535.57
3,335.84
2,604.83
2,986.55
3,016.82
2,758.57
Net Sales Growth
17.75%
28.06%
-12.78%
-1.00%
9.36%
 
Cost Of Goods Sold
2,194.90
2,090.69
1,599.07
1,736.29
1,600.17
1,402.88
Gross Profit
1,340.67
1,245.16
1,005.75
1,250.27
1,416.65
1,355.69
GP Margin
37.92%
37.33%
38.61%
41.86%
46.96%
49.14%
Total Expenditure
3,073.94
2,946.60
2,345.35
2,536.89
2,481.24
2,252.42
Power & Fuel Cost
-
15.73
14.48
17.85
18.46
16.37
% Of Sales
-
0.47%
0.56%
0.60%
0.61%
0.59%
Employee Cost
-
388.19
369.90
328.59
330.21
356.05
% Of Sales
-
11.64%
14.20%
11.00%
10.95%
12.91%
Manufacturing Exp.
-
78.70
58.81
68.55
77.50
60.64
% Of Sales
-
2.36%
2.26%
2.30%
2.57%
2.20%
General & Admin Exp.
-
180.36
136.67
174.99
214.25
183.41
% Of Sales
-
5.41%
5.25%
5.86%
7.10%
6.65%
Selling & Distn. Exp.
-
124.55
111.67
130.31
162.16
132.54
% Of Sales
-
3.73%
4.29%
4.36%
5.38%
4.80%
Miscellaneous Exp.
-
68.38
54.74
80.31
78.47
100.52
% Of Sales
-
2.05%
2.10%
2.69%
2.60%
3.64%
EBITDA
461.61
389.24
259.48
449.66
535.58
506.15
EBITDA Margin
13.06%
11.67%
9.96%
15.06%
17.75%
18.35%
Other Income
36.79
37.12
24.74
45.90
69.46
53.84
Interest
3.67
3.72
2.45
3.66
1.12
2.03
Depreciation
54.62
55.12
61.85
59.33
43.76
43.51
PBT
440.10
367.52
219.92
432.57
560.17
514.46
Tax
113.98
95.55
57.55
110.40
193.99
181.11
Tax Rate
25.90%
26.00%
26.17%
25.52%
34.63%
35.20%
PAT
326.14
271.97
162.38
322.17
366.18
333.35
PAT before Minority Interest
326.14
271.97
162.38
322.17
366.18
333.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.22%
8.15%
6.23%
10.79%
12.14%
12.08%
PAT Growth
38.79%
67.49%
-49.60%
-12.02%
9.85%
 
EPS
288.62
240.68
143.70
285.11
324.05
295.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
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
Total Reserves
2,172.31
1,899.06
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
29.06
21.78
26.83
5.79
10.06
Secured Loans
0.00
0.00
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
55.07
42.15
31.55
28.90
23.69
Current Liabilities
760.46
688.62
571.29
648.98
1,214.95
Trade Payables
538.44
500.38
312.87
355.82
356.58
Other Current Liabilities
121.72
114.77
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
100.30
73.47
85.73
90.18
87.80
Total Liabilities
2,973.09
2,620.73
2,348.99
2,087.61
2,291.73
Net Block
307.43
266.24
305.98
286.06
303.43
Gross Block
571.47
488.75
500.38
456.67
436.02
Accumulated Depreciation
264.05
222.52
194.40
170.61
132.59
Non Current Assets
536.09
483.01
480.25
430.78
415.43
Capital Work in Progress
22.95
23.52
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
205.42
193.26
167.36
132.34
106.09
Other Non Current Assets
0.29
0.00
0.00
0.00
0.00
Current Assets
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
Inventories
489.58
456.55
438.66
411.26
367.48
Sundry Debtors
527.77
488.53
534.25
586.56
568.09
Cash & Bank
1,327.86
1,062.42
780.57
557.47
854.65
Other Current Assets
91.80
38.73
40.09
42.04
86.08
Short Term Loans & Adv.
61.50
91.49
75.18
59.49
29.80
Net Current Assets
1,676.55
1,449.10
1,297.45
1,007.84
661.34
Total Assets
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
327.37
321.07
245.05
252.98
36.20
PBT
367.52
219.92
432.57
560.17
514.46
Adjustment
21.52
43.26
37.44
-17.11
7.95
Changes in Working Capital
39.73
141.38
-92.00
-71.20
-273.62
Cash after chg. in Working capital
428.77
404.56
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-101.40
-83.49
-132.96
-218.87
-212.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-40.73
-14.19
2.70
-553.41
25.10
Net Fixed Assets
-81.34
-4.74
-36.01
-25.14
Net Investments
0.00
0.00
79.90
-584.70
Others
40.61
-9.45
-41.19
56.43
Cash from Financing Activity
-21.19
-25.04
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
265.44
281.85
223.10
-297.19
59.24
Opening Cash & Equivalents
1,062.42
780.57
557.47
854.65
795.41
Closing Cash & Equivalent
1,327.86
1,062.42
780.57
557.47
854.65

Financial Ratios

Standalone /

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