Nifty
Sensex
:
:
13192.05
44836.71
58.15 (0.44%)
204.06 (0.46%)

Rubber Products

Rating :
66/99

BSE: 500333 | NSE: Not Listed

235.05
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  234.00
  •  240.00
  •  233.00
  •  235.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  139
  •  23.32
  •  243.00
  •  78.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 320.26
  • 7.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 402.85
  • 0.85%
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.64%
  • 0.90%
  • 30.07%
  • FII
  • DII
  • Others
  • 1.04%
  • 0.00%
  • 6.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.24
  • 6.35
  • 6.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 9.57
  • 0.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.88
  • 35.82
  • 10.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.03
  • 11.28
  • 10.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 0.96
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 5.12
  • 4.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
101.59
75.40
34.73%
59.95
74.38
-19.40%
85.25
83.69
1.86%
83.58
75.23
11.10%
Expenses
69.13
62.36
10.86%
46.50
59.71
-22.12%
68.36
65.84
3.83%
68.75
63.16
8.85%
EBITDA
32.46
13.04
148.93%
13.45
14.67
-8.32%
16.89
17.85
-5.38%
14.83
12.07
22.87%
EBIDTM
31.95%
17.30%
22.43%
19.73%
19.81%
21.33%
17.75%
16.04%
Other Income
0.57
1.91
-70.16%
1.62
0.86
88.37%
2.94
1.03
185.44%
2.14
-0.59
-
Interest
2.28
2.86
-20.28%
2.42
2.84
-14.79%
2.61
3.25
-19.69%
2.79
2.81
-0.71%
Depreciation
4.90
4.22
16.11%
4.93
4.25
16.00%
6.11
4.01
52.37%
4.23
3.78
11.90%
PBT
25.86
7.87
228.59%
7.72
8.44
-8.53%
11.12
11.63
-4.39%
9.96
4.88
104.10%
Tax
6.35
-0.14
-
2.63
2.44
7.79%
2.64
3.38
-21.89%
2.22
1.86
19.35%
PAT
19.51
8.01
143.57%
5.10
6.01
-15.14%
8.48
8.24
2.91%
7.74
3.02
156.29%
PATM
19.20%
10.63%
8.50%
8.07%
9.94%
9.85%
9.26%
4.01%
EPS
14.34
5.89
143.46%
3.75
4.42
-15.16%
6.23
6.06
2.81%
5.69
2.22
156.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
330.37
318.61
309.06
264.35
251.55
234.20
219.24
206.92
233.38
217.63
231.62
Net Sales Growth
7.02%
3.09%
16.91%
5.09%
7.41%
6.82%
5.95%
-11.34%
7.24%
-6.04%
 
Cost Of Goods Sold
119.16
108.17
111.86
81.92
82.21
72.36
72.59
89.75
118.11
101.50
118.75
Gross Profit
211.21
210.45
197.21
182.43
169.34
161.84
146.65
117.17
115.27
116.13
112.87
GP Margin
63.93%
66.05%
63.81%
69.01%
67.32%
69.10%
66.89%
56.63%
49.39%
53.36%
48.73%
Total Expenditure
252.74
258.37
249.87
206.33
203.82
196.05
182.34
173.68
194.53
170.20
186.45
Power & Fuel Cost
-
11.78
9.92
6.78
6.82
7.17
5.22
5.21
5.35
7.86
6.77
% Of Sales
-
3.70%
3.21%
2.56%
2.71%
3.06%
2.38%
2.52%
2.29%
3.61%
2.92%
Employee Cost
-
68.50
60.91
54.53
50.13
49.41
42.32
37.42
30.09
29.96
27.74
% Of Sales
-
21.50%
19.71%
20.63%
19.93%
21.10%
19.30%
18.08%
12.89%
13.77%
11.98%
Manufacturing Exp.
-
12.50
12.50
11.13
11.22
17.08
12.39
4.78
9.96
2.95
10.41
% Of Sales
-
3.92%
4.04%
4.21%
4.46%
7.29%
5.65%
2.31%
4.27%
1.36%
4.49%
General & Admin Exp.
-
23.85
25.54
23.47
20.86
19.39
17.14
13.04
9.98
7.42
10.84
% Of Sales
-
7.49%
8.26%
8.88%
8.29%
8.28%
7.82%
6.30%
4.28%
3.41%
4.68%
Selling & Distn. Exp.
-
30.68
27.40
26.06
23.89
21.16
19.01
14.53
16.70
14.01
6.23
% Of Sales
-
9.63%
8.87%
9.86%
9.50%
9.04%
8.67%
7.02%
7.16%
6.44%
2.69%
Miscellaneous Exp.
-
2.88
1.74
2.45
8.69
9.47
13.68
8.94
4.33
6.51
6.23
% Of Sales
-
0.90%
0.56%
0.93%
3.45%
4.04%
6.24%
4.32%
1.86%
2.99%
2.47%
EBITDA
77.63
60.24
59.19
58.02
47.73
38.15
36.90
33.24
38.85
47.43
45.17
EBITDA Margin
23.50%
18.91%
19.15%
21.95%
18.97%
16.29%
16.83%
16.06%
16.65%
21.79%
19.50%
Other Income
7.27
7.85
7.07
5.36
6.00
3.20
2.62
3.68
5.56
1.50
0.95
Interest
10.10
11.91
12.53
14.83
15.89
18.57
20.23
16.84
20.43
25.88
21.66
Depreciation
20.17
18.80
15.85
14.67
13.36
13.04
12.81
13.52
13.32
20.29
20.02
PBT
54.66
37.39
37.88
33.88
24.48
9.74
6.49
6.56
10.65
2.75
4.43
Tax
13.84
7.16
9.32
11.32
8.23
3.21
2.58
-0.96
38.58
0.18
2.53
Tax Rate
25.32%
19.15%
24.60%
33.41%
33.62%
32.96%
39.75%
-14.63%
26.68%
6.55%
57.11%
PAT
40.83
30.23
28.57
22.56
16.25
6.54
3.91
7.52
106.04
2.57
1.90
PAT before Minority Interest
40.83
30.23
28.57
22.56
16.25
6.54
3.91
7.52
106.04
2.57
1.90
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
12.36%
9.49%
9.24%
8.53%
6.46%
2.79%
1.78%
3.63%
45.44%
1.18%
0.82%
PAT Growth
61.51%
5.81%
26.64%
38.83%
148.47%
67.26%
-48.01%
-92.91%
4,026.07%
35.26%
 
EPS
30.02
22.23
21.01
16.59
11.95
4.81
2.88
5.53
77.97
1.89
1.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
236.28
213.69
188.98
170.52
151.48
149.56
148.14
149.65
54.99
47.24
Share Capital
13.62
13.62
13.62
13.62
13.62
13.62
13.62
18.32
24.10
24.10
Total Reserves
222.65
200.07
175.36
156.90
137.86
135.94
134.51
131.33
30.90
23.14
Non-Current Liabilities
64.78
69.04
64.04
70.34
65.82
74.95
62.43
49.43
145.46
219.58
Secured Loans
12.05
17.92
12.96
20.26
18.71
26.01
24.50
6.94
34.67
146.32
Unsecured Loans
31.33
29.20
29.11
30.11
29.23
33.22
24.26
25.26
95.69
62.32
Long Term Provisions
10.65
9.09
8.09
7.95
7.13
5.86
5.13
4.93
4.38
0.00
Current Liabilities
98.76
101.80
99.84
113.67
112.83
104.33
166.30
137.57
142.57
63.48
Trade Payables
21.63
19.08
20.93
21.20
20.74
14.27
42.50
26.13
43.33
51.45
Other Current Liabilities
17.68
13.99
11.31
9.93
10.03
10.25
11.64
13.17
8.90
6.87
Short Term Borrowings
57.56
66.25
62.61
77.63
77.39
75.20
69.03
58.31
90.06
0.00
Short Term Provisions
1.90
2.48
4.99
4.91
4.67
4.61
43.12
39.97
0.28
5.16
Total Liabilities
399.82
384.53
352.86
354.53
330.13
328.84
376.73
336.65
343.02
330.30
Net Block
219.48
198.80
186.74
174.16
172.71
167.16
142.50
100.10
172.67
189.22
Gross Block
379.34
342.87
316.18
289.70
275.09
257.47
220.29
164.94
297.73
293.99
Accumulated Depreciation
159.86
144.07
129.45
115.54
102.38
90.31
77.79
64.84
125.07
104.77
Non Current Assets
227.05
216.19
196.26
195.17
184.35
176.03
193.32
130.52
183.28
190.59
Capital Work in Progress
0.00
9.74
0.00
4.67
6.21
0.00
6.64
15.19
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.31
0.00
0.00
0.00
1.17
1.37
1.37
Long Term Loans & Adv.
6.47
6.42
7.78
7.08
5.43
4.96
40.29
12.73
5.69
0.00
Other Non Current Assets
1.09
1.23
1.75
8.95
0.00
3.90
3.90
1.33
3.56
0.00
Current Assets
172.78
168.34
156.60
159.36
145.78
144.78
167.81
190.51
138.74
135.74
Current Investments
6.53
8.27
11.24
22.45
13.93
12.95
14.53
0.00
0.00
0.00
Inventories
73.00
69.90
64.31
47.20
43.53
56.08
55.54
55.39
70.77
62.95
Sundry Debtors
67.55
67.79
64.84
60.80
52.72
48.52
56.60
58.66
41.77
40.55
Cash & Bank
18.34
13.01
10.04
16.96
23.66
15.88
19.52
32.45
8.42
8.41
Other Current Assets
7.35
0.95
0.89
0.57
11.94
11.36
21.63
44.01
17.79
23.82
Short Term Loans & Adv.
4.92
8.43
5.27
11.38
11.22
10.78
19.29
40.82
16.35
20.05
Net Current Assets
74.01
66.54
56.76
45.69
32.95
40.45
1.52
52.94
-3.83
72.26
Total Assets
399.83
384.53
352.86
354.53
330.14
328.85
376.72
336.65
343.02
330.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
52.33
47.13
31.20
27.16
63.99
31.67
45.17
142.02
27.70
42.02
PBT
37.39
37.88
33.88
24.48
9.74
6.49
6.56
10.65
2.75
4.43
Adjustment
26.92
26.65
25.22
24.16
29.75
31.91
29.00
29.61
43.74
39.56
Changes in Working Capital
-2.52
-4.00
-17.83
-15.90
24.50
-6.72
9.60
-32.21
-18.79
0.03
Cash after chg. in Working capital
61.80
60.53
41.27
32.74
63.99
31.67
45.17
8.06
27.70
44.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.47
-13.40
-10.07
-5.58
0.00
0.00
0.00
0.00
0.00
-2.00
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
-27.61
-33.71
-13.53
-14.99
-25.78
-29.27
-60.74
44.28
-20.80
-28.05
Net Fixed Assets
-26.61
-36.12
-21.74
-12.64
-23.34
-30.38
-42.59
117.26
0.18
-27.99
Net Investments
1.74
2.97
11.52
-8.52
-0.98
1.55
-14.53
0.20
0.28
-0.07
Others
-2.74
-0.56
-3.31
6.17
-1.46
-0.44
-3.62
-73.18
-21.26
0.01
Cash from Financing Activity
-19.37
-10.46
-24.59
-12.82
-30.42
-6.04
2.65
-162.27
-6.90
-11.56
Net Cash Inflow / Outflow
5.34
2.96
-6.92
-0.65
7.79
-3.64
-12.93
24.03
0.01
2.41
Opening Cash & Equivalents
13.00
10.04
16.96
17.61
15.88
19.52
32.45
8.42
8.41
6.00
Closing Cash & Equivalent
18.34
13.00
10.05
16.96
23.66
15.88
19.52
32.45
8.42
8.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
173.43
156.85
138.71
125.12
111.18
103.88
97.29
94.93
17.66
24.83
ROA
7.71%
7.75%
6.38%
4.75%
1.98%
1.11%
2.11%
31.20%
0.76%
0.60%
ROE
13.44%
14.19%
12.55%
10.09%
4.46%
2.85%
5.74%
139.38%
9.36%
5.90%
ROCE
14.84%
16.24%
16.45%
14.03%
10.24%
10.15%
9.86%
68.92%
11.31%
10.47%
Fixed Asset Turnover
0.88
0.94
0.87
0.89
0.88
0.92
1.07
1.05
0.77
0.86
Receivable days
77.52
78.32
86.57
82.36
78.89
87.50
101.66
75.28
65.60
59.08
Inventory Days
81.85
79.25
76.84
65.83
77.62
92.91
97.84
94.57
106.56
91.98
Payable days
28.15
28.95
36.41
39.32
34.31
59.14
74.55
60.84
95.15
84.93
Cash Conversion Cycle
131.22
128.62
127.00
108.86
122.19
121.27
124.94
109.01
77.02
66.14
Total Debt/Equity
0.43
0.53
0.55
0.75
0.83
0.95
0.89
0.68
6.48
4.82
Interest Cover
4.14
4.02
3.29
2.54
1.52
1.32
1.39
8.08
1.11
1.20

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.