Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Trading

Rating :
N/A

BSE: 501391 | NSE: Not Listed

583.7
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  590
  •  600
  •  576.1
  •  599.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  786
  •  464672
  •  749.00
  •  302.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 148.84
  • 17.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147.08
  • N/A
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 7.26%
  • 13.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.06%
  • 5.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 4.72
  • 12.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.25
  • -0.02
  • 6.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 3.72
  • 8.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 11.35
  • 12.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.42
  • 1.17
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.45
  • 5.67
  • 6.69

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
30.21
18.91
59.76%
22.72
17.62
28.94%
18.88
20.28
-6.90%
17.67
17.58
0.51%
Expenses
26.52
16.40
61.71%
20.20
15.32
31.85%
16.74
17.26
-3.01%
14.75
15.72
-6.17%
EBITDA
3.69
2.50
47.60%
2.52
2.31
9.09%
2.14
3.02
-29.14%
2.92
1.86
56.99%
EBIDTM
12.21%
13.24%
11.11%
13.08%
11.35%
14.88%
16.54%
10.58%
Other Income
1.06
0.38
178.95%
1.87
0.44
325.00%
1.46
0.48
204.17%
2.14
0.40
435.00%
Interest
0.31
0.19
63.16%
0.40
0.27
48.15%
0.21
0.19
10.53%
0.20
0.17
17.65%
Depreciation
0.34
0.35
-2.86%
0.32
0.33
-3.03%
0.29
0.33
-12.12%
0.28
0.26
7.69%
PBT
4.10
2.33
75.97%
3.68
2.15
71.16%
3.10
2.97
4.38%
4.58
1.57
191.72%
Tax
0.97
0.54
79.63%
1.02
0.61
67.21%
0.86
0.56
53.57%
1.35
0.48
181.25%
PAT
3.13
1.80
73.89%
2.66
1.54
72.73%
2.24
2.41
-7.05%
3.23
1.09
196.33%
PATM
10.35%
9.50%
11.71%
8.76%
11.87%
11.90%
18.29%
6.20%
EPS
9.56
5.42
76.38%
8.09
4.83
67.49%
6.74
8.04
-16.17%
10.76
3.11
245.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
89.48
74.39
59.20
52.46
66.70
59.06
38.69
49.68
46.32
45.14
46.31
Net Sales Growth
20.28%
25.66%
12.85%
-21.35%
12.94%
52.65%
-22.12%
7.25%
2.61%
-2.53%
 
Cost Of Goods Sold
43.25
36.64
28.75
24.45
30.87
27.76
15.58
23.20
24.25
24.10
23.41
Gross Profit
46.23
37.75
30.45
28.00
35.84
31.30
23.11
26.48
22.07
21.03
22.91
GP Margin
51.67%
50.75%
51.44%
53.37%
53.73%
53.00%
59.73%
53.30%
47.65%
46.59%
49.47%
Total Expenditure
78.21
64.70
51.76
45.51
58.71
49.36
36.04
41.71
38.15
37.07
36.37
Power & Fuel Cost
-
0.54
0.48
0.40
0.41
0.44
0.38
0.39
0.45
0.45
0.38
% Of Sales
-
0.73%
0.81%
0.76%
0.61%
0.75%
0.98%
0.79%
0.97%
1.00%
0.82%
Employee Cost
-
9.57
8.16
7.68
8.82
8.02
7.63
7.41
7.30
6.54
6.41
% Of Sales
-
12.86%
13.78%
14.64%
13.22%
13.58%
19.72%
14.92%
15.76%
14.49%
13.84%
Manufacturing Exp.
-
6.17
4.87
3.91
6.05
4.14
5.22
4.01
0.68
1.10
1.13
% Of Sales
-
8.29%
8.23%
7.45%
9.07%
7.01%
13.49%
8.07%
1.47%
2.44%
2.44%
General & Admin Exp.
-
6.75
5.03
4.45
6.11
4.62
3.87
3.42
3.31
2.77
2.95
% Of Sales
-
9.07%
8.50%
8.48%
9.16%
7.82%
10.00%
6.88%
7.15%
6.14%
6.37%
Selling & Distn. Exp.
-
3.06
2.45
2.82
2.22
2.31
1.52
1.53
0.34
0.37
0.43
% Of Sales
-
4.11%
4.14%
5.38%
3.33%
3.91%
3.93%
3.08%
0.73%
0.82%
0.93%
Miscellaneous Exp.
-
1.97
2.02
1.81
4.24
2.07
1.84
1.75
1.82
1.74
0.43
% Of Sales
-
2.65%
3.41%
3.45%
6.36%
3.50%
4.76%
3.52%
3.93%
3.85%
3.58%
EBITDA
11.27
9.69
7.44
6.95
7.99
9.70
2.65
7.97
8.17
8.07
9.94
EBITDA Margin
12.59%
13.03%
12.57%
13.25%
11.98%
16.42%
6.85%
16.04%
17.64%
17.88%
21.46%
Other Income
6.53
1.70
1.51
1.08
1.48
0.97
0.78
0.89
0.43
0.50
0.31
Interest
1.12
0.82
0.86
0.81
1.63
2.34
2.61
2.82
2.41
2.79
2.52
Depreciation
1.23
1.28
1.39
1.60
1.92
1.87
1.61
1.93
2.08
2.48
1.89
PBT
15.46
9.28
6.70
5.62
5.92
6.44
-0.79
4.11
4.11
3.30
5.84
Tax
4.20
2.18
1.67
0.60
0.91
1.34
0.71
0.89
0.85
0.42
0.90
Tax Rate
27.17%
24.17%
24.93%
10.68%
15.37%
20.81%
30.74%
21.65%
21.25%
16.73%
16.85%
PAT
11.26
5.45
4.15
4.30
4.50
4.54
1.91
3.22
3.09
2.13
4.17
PAT before Minority Interest
8.96
6.84
5.03
5.02
5.01
5.11
1.60
3.22
3.15
2.09
4.44
Minority Interest
-2.30
-1.39
-0.88
-0.72
-0.51
-0.57
0.31
0.00
-0.06
0.04
-0.27
PAT Margin
12.58%
7.33%
7.01%
8.20%
6.75%
7.69%
4.94%
6.48%
6.67%
4.72%
9.00%
PAT Growth
64.62%
31.33%
-3.49%
-4.44%
-0.88%
137.70%
-40.68%
4.21%
45.07%
-48.92%
 
EPS
43.31
20.96
15.96
16.54
17.31
17.46
7.35
12.38
11.88
8.19
16.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
50.58
45.49
40.57
60.26
57.41
54.83
54.93
52.36
51.45
51.91
Share Capital
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
Total Reserves
48.03
42.94
38.02
57.71
54.86
52.28
52.38
49.81
48.90
49.36
Non-Current Liabilities
6.23
8.03
7.60
9.03
9.62
12.62
14.98
16.81
18.90
12.44
Secured Loans
0.00
0.28
1.07
1.17
1.93
5.10
7.68
9.31
10.91
5.66
Unsecured Loans
0.00
0.00
0.00
0.27
0.27
0.00
0.00
6.16
5.76
4.95
Long Term Provisions
0.44
0.38
0.50
0.26
0.18
0.41
0.41
0.50
0.46
0.13
Current Liabilities
20.50
20.22
12.03
15.88
25.91
29.43
36.30
27.18
39.58
22.56
Trade Payables
6.01
7.26
4.75
7.60
11.07
11.26
16.18
9.43
9.24
7.04
Other Current Liabilities
8.02
8.01
5.39
5.25
6.09
8.33
8.82
5.29
4.34
4.74
Short Term Borrowings
6.11
4.88
1.83
2.71
8.50
9.65
11.22
12.09
25.57
10.02
Short Term Provisions
0.35
0.08
0.07
0.32
0.25
0.19
0.08
0.37
0.43
0.76
Total Liabilities
81.42
76.46
62.06
86.27
93.81
97.16
106.79
96.85
110.38
87.40
Net Block
10.27
9.81
10.82
38.10
13.01
12.10
14.02
47.93
50.40
54.36
Gross Block
19.38
18.51
18.24
52.45
17.68
15.17
15.82
90.39
88.83
88.27
Accumulated Depreciation
9.11
8.70
7.42
14.35
4.67
3.07
1.80
42.45
38.43
33.91
Non Current Assets
36.32
35.75
22.48
42.67
48.55
50.22
53.64
52.56
53.73
57.24
Capital Work in Progress
2.09
1.16
1.08
1.06
1.06
1.26
2.26
1.56
1.06
1.02
Non Current Investment
15.28
12.45
8.13
1.94
31.72
33.48
34.49
1.08
0.60
0.45
Long Term Loans & Adv.
7.29
10.88
0.88
1.57
2.63
3.30
2.86
1.99
1.67
1.41
Other Non Current Assets
0.03
0.00
0.00
0.00
0.12
0.09
0.00
0.00
0.00
0.00
Current Assets
45.11
40.72
39.58
43.61
45.26
46.93
53.15
44.28
56.65
30.16
Current Investments
9.38
5.39
2.95
0.00
0.00
0.00
0.00
0.00
0.00
0.44
Inventories
10.90
12.36
9.57
14.03
15.88
17.92
15.02
14.84
14.93
11.62
Sundry Debtors
15.48
15.32
10.53
12.19
14.84
13.98
26.87
18.60
15.06
12.85
Cash & Bank
7.62
5.56
4.87
4.27
3.97
4.40
1.42
1.89
18.18
1.30
Other Current Assets
1.73
0.45
0.33
1.46
10.57
10.63
9.84
8.95
8.48
3.96
Short Term Loans & Adv.
1.22
1.62
11.33
11.67
7.89
9.00
9.70
8.75
8.36
3.83
Net Current Assets
24.61
20.50
27.55
27.73
19.35
17.50
16.85
17.11
17.07
7.60
Total Assets
81.43
76.47
62.06
86.28
93.81
97.15
106.79
96.84
110.38
87.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
11.21
4.62
11.27
6.98
8.19
2.71
6.61
3.00
-0.33
-7.43
PBT
9.02
6.70
5.62
7.75
6.44
2.31
4.11
4.03
2.61
5.24
Adjustment
1.00
1.04
1.50
3.15
3.14
-1.51
3.48
4.09
4.88
-7.43
Changes in Working Capital
2.73
-2.16
3.91
-3.18
-0.09
2.66
-0.12
-4.33
-7.16
-1.89
Cash after chg. in Working capital
12.76
5.58
11.03
7.72
9.49
3.45
7.47
3.79
0.33
-4.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.55
-0.96
0.24
-0.74
-1.31
-0.74
-0.87
-0.76
-0.56
-0.99
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
-0.03
-0.10
0.00
Cash From Investing Activity
-6.94
-3.05
-6.06
1.17
-2.47
4.14
-2.35
-2.16
-0.19
8.47
Net Fixed Assets
-0.25
-0.01
34.28
-34.61
-2.14
-0.50
64.94
-0.76
0.00
0.03
Net Investments
-3.32
-3.05
-3.09
29.75
1.82
1.04
-33.00
-12.98
0.29
-0.39
Others
-3.37
0.01
-37.25
6.03
-2.15
3.60
-34.29
11.58
-0.48
8.83
Cash from Financing Activity
-6.20
-1.59
-4.60
-7.86
-6.21
-1.29
-4.83
-3.87
0.96
-1.33
Net Cash Inflow / Outflow
-1.92
-0.03
0.60
0.29
-0.50
5.55
-0.58
-3.03
0.44
-0.29
Opening Cash & Equivalents
0.27
0.30
4.27
3.97
4.47
-1.99
-1.42
-7.13
-7.57
-0.63
Closing Cash & Equivalent
-1.65
0.27
4.87
4.27
3.97
3.56
-1.99
-10.16
-7.13
-0.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
198.37
178.41
159.11
236.31
225.14
215.01
92.93
76.74
65.51
59.37
ROA
8.67%
7.26%
6.77%
5.57%
5.35%
1.57%
3.16%
3.04%
2.11%
4.81%
ROE
14.24%
11.69%
9.96%
8.52%
9.10%
4.07%
14.86%
17.37%
13.12%
33.86%
ROCE
18.19%
15.78%
11.75%
11.11%
12.23%
8.32%
14.59%
11.59%
10.60%
21.06%
Fixed Asset Turnover
3.93
3.23
1.48
1.90
3.60
2.63
1.07
0.52
0.51
0.53
Receivable days
75.54
79.59
79.04
73.94
89.05
182.97
145.84
132.62
112.87
132.39
Inventory Days
57.03
67.50
82.07
81.83
104.47
147.52
95.77
117.28
107.32
93.97
Payable days
66.08
76.21
92.16
110.38
90.14
167.61
119.72
90.97
82.99
128.85
Cash Conversion Cycle
66.49
70.88
68.95
45.40
103.38
162.87
121.89
158.93
137.20
97.51
Total Debt/Equity
0.12
0.13
0.09
0.08
0.24
0.33
0.92
1.53
2.65
1.57
Interest Cover
12.01
8.79
7.98
4.65
3.75
1.88
2.46
2.66
1.90
3.11

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.