Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Electric Equipment

Rating :
60/99

BSE: 504076 | NSE: Not Listed

85.96
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  87.51
  •  87.51
  •  85.96
  •  87.71
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20848
  •  1800476
  •  98.98
  •  35.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 198.50
  • 23.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 408.97
  • N/A
  • -3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.21%
  • 42.96%
  • 28.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.07
  • -1.86
  • 10.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.04
  • 12.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 120.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.45
  • -0.59
  • -0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.08
  • 28.60
  • 30.03

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
62.40
52.65
18.52%
41.76
34.48
21.11%
40.39
41.07
-1.66%
30.80
26.35
16.89%
Expenses
56.94
46.92
21.36%
39.21
32.20
21.77%
38.34
40.83
-6.10%
29.04
25.91
12.08%
EBITDA
5.46
5.73
-4.71%
2.55
2.28
11.84%
2.05
0.24
754.17%
1.76
0.44
300.00%
EBIDTM
8.75%
10.88%
6.11%
6.61%
5.08%
0.58%
5.71%
1.67%
Other Income
1.14
3.26
-65.03%
0.28
0.95
-70.53%
0.15
2.28
-93.42%
0.26
2.31
-88.74%
Interest
0.08
0.11
-27.27%
0.03
0.13
-76.92%
0.04
0.14
-71.43%
0.10
0.04
150.00%
Depreciation
1.72
1.92
-10.42%
1.53
1.77
-13.56%
1.53
1.72
-11.05%
1.52
1.73
-12.14%
PBT
5.23
1.04
402.88%
1.22
1.19
2.52%
0.59
0.17
247.06%
0.43
0.98
-56.12%
Tax
-0.84
-0.79
-
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
6.07
1.83
231.69%
1.22
1.19
2.52%
0.59
0.17
247.06%
0.43
0.98
-56.12%
PATM
9.73%
3.48%
2.92%
3.45%
1.46%
0.41%
1.40%
3.72%
EPS
2.69
0.82
228.05%
0.49
0.55
-10.91%
0.27
0.11
145.45%
0.21
0.52
-59.62%

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
Net Sales
175.35
154.55
120.24
115.03
107.47
169.80
260.20
269.21
237.79
236.76
Net Sales Growth
13.46%
28.53%
4.53%
7.03%
-36.71%
-34.74%
-3.35%
13.21%
0.44%
 
Cost Of Goods Sold
123.44
111.76
85.16
78.90
74.27
122.45
188.44
194.61
173.50
198.14
Gross Profit
51.91
42.79
35.08
36.13
33.19
47.35
71.77
74.60
64.29
38.62
GP Margin
29.60%
27.69%
29.17%
31.41%
30.88%
27.89%
27.58%
27.71%
27.04%
16.31%
Total Expenditure
163.53
144.92
114.35
109.59
113.19
166.65
242.36
247.40
227.48
265.09
Power & Fuel Cost
-
0.83
0.63
0.64
0.80
0.81
1.10
1.05
1.04
0.96
% Of Sales
-
0.54%
0.52%
0.56%
0.74%
0.48%
0.42%
0.39%
0.44%
0.41%
Employee Cost
-
20.92
18.23
18.35
23.37
29.78
31.36
31.07
32.74
32.78
% Of Sales
-
13.54%
15.16%
15.95%
21.75%
17.54%
12.05%
11.54%
13.77%
13.85%
Manufacturing Exp.
-
4.04
1.75
1.51
2.16
2.85
4.45
2.55
4.35
5.50
% Of Sales
-
2.61%
1.46%
1.31%
2.01%
1.68%
1.71%
0.95%
1.83%
2.32%
General & Admin Exp.
-
4.62
3.89
3.90
9.84
7.51
8.91
8.56
7.51
7.13
% Of Sales
-
2.99%
3.24%
3.39%
9.16%
4.42%
3.42%
3.18%
3.16%
3.01%
Selling & Distn. Exp.
-
1.51
0.74
0.63
0.91
1.01
2.13
1.89
1.97
1.96
% Of Sales
-
0.98%
0.62%
0.55%
0.85%
0.59%
0.82%
0.70%
0.83%
0.83%
Miscellaneous Exp.
-
1.23
3.95
5.66
1.83
2.25
5.99
7.68
6.36
18.62
% Of Sales
-
0.80%
3.29%
4.92%
1.70%
1.33%
2.30%
2.85%
2.67%
7.86%
EBITDA
11.82
9.63
5.89
5.44
-5.72
3.15
17.84
21.81
10.31
-28.33
EBITDA Margin
6.74%
6.23%
4.90%
4.73%
-5.32%
1.86%
6.86%
8.10%
4.34%
-11.97%
Other Income
1.83
8.80
8.87
5.56
3.55
3.12
3.68
3.79
3.89
5.06
Interest
0.25
1.37
1.36
1.84
2.23
1.74
3.09
75.49
78.63
76.07
Depreciation
6.30
7.14
7.31
8.16
8.87
9.51
10.14
10.69
13.88
14.04
PBT
7.47
9.92
6.10
1.00
-13.27
-4.98
8.29
-60.59
-78.31
-113.38
Tax
-0.84
-0.79
4.71
-1.01
-1.15
-1.08
-0.83
-0.31
-0.30
0.17
Tax Rate
-11.24%
-23.44%
76.21%
174.14%
8.67%
16.19%
-436.84%
0.25%
0.38%
-0.15%
PAT
8.31
4.62
1.51
0.43
-12.12
-5.58
1.01
-123.89
-78.01
-113.54
PAT before Minority Interest
8.31
4.62
1.51
0.43
-12.12
-5.58
1.01
-123.89
-78.01
-113.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.74%
2.99%
1.26%
0.37%
-11.28%
-3.29%
0.39%
-46.02%
-32.81%
-47.96%
PAT Growth
99.28%
205.96%
251.16%
-
-
-
-
-
-
 
EPS
3.60
2.00
0.65
0.19
-5.25
-2.42
0.44
-53.63
-33.77
-49.15

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
Shareholder's Funds
-64.35
-69.20
-292.96
-310.17
-296.28
-331.58
-335.77
-209.22
-142.46
Share Capital
23.09
23.09
23.09
23.09
23.09
17.13
17.13
17.13
17.13
Total Reserves
-87.44
-92.29
-326.05
-347.31
-333.42
-368.51
-372.69
-246.15
-179.39
Non-Current Liabilities
137.57
229.71
144.88
207.02
199.95
240.04
289.45
346.41
386.83
Secured Loans
126.00
216.00
118.96
178.16
161.40
190.97
233.21
278.82
319.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.44
5.16
6.40
6.44
16.94
17.15
18.25
21.31
21.85
Current Liabilities
211.58
142.15
510.27
517.25
566.46
623.96
632.43
500.11
428.77
Trade Payables
76.93
80.73
74.39
85.79
111.61
100.52
111.89
108.14
132.68
Other Current Liabilities
4.88
5.96
76.86
87.74
90.61
130.14
134.39
139.27
94.37
Short Term Borrowings
129.00
54.67
358.22
342.98
363.26
392.23
384.64
250.36
199.84
Short Term Provisions
0.77
0.79
0.81
0.74
0.98
1.07
1.51
2.34
1.88
Total Liabilities
284.80
302.66
362.19
414.10
470.13
532.42
586.11
637.30
673.14
Net Block
40.99
47.36
56.75
64.70
73.00
81.79
89.09
98.87
110.21
Gross Block
169.40
170.35
190.16
190.20
189.91
189.50
187.23
188.45
186.01
Accumulated Depreciation
128.41
122.99
133.41
125.50
116.91
107.71
98.14
89.58
75.81
Non Current Assets
66.59
74.31
93.25
119.21
139.10
149.91
161.02
158.41
178.17
Capital Work in Progress
0.00
0.00
14.98
26.24
26.24
28.52
32.23
33.99
33.99
Non Current Investment
10.49
10.05
10.08
14.08
15.97
16.39
14.14
0.37
1.24
Long Term Loans & Adv.
15.11
16.90
11.44
14.19
23.88
23.21
25.56
25.18
32.73
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
218.20
228.35
268.95
294.90
331.03
382.50
425.10
478.89
494.96
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
12.22
16.86
11.28
19.78
20.48
26.24
43.64
65.90
78.49
Sundry Debtors
155.28
168.53
231.97
253.29
289.12
300.31
318.18
345.99
349.99
Cash & Bank
20.15
12.37
15.24
11.04
9.06
17.11
19.46
22.84
17.45
Other Current Assets
30.55
1.07
3.30
3.83
12.36
38.83
43.81
44.16
49.03
Short Term Loans & Adv.
28.49
29.52
7.15
6.95
8.63
35.58
42.17
41.37
44.08
Net Current Assets
6.63
86.20
-241.32
-222.36
-235.44
-241.46
-207.34
-21.22
66.19
Total Assets
284.79
302.66
362.20
414.11
470.13
532.41
586.12
637.30
673.13

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
Cash From Operating Activity
16.43
39.70
28.88
1.06
49.75
39.81
-5.00
36.13
PBT
3.83
6.22
-4.54
-14.84
-7.32
2.79
-118.27
-83.78
Adjustment
6.40
-3.55
9.90
7.50
9.89
20.70
150.54
88.94
Changes in Working Capital
4.31
20.35
20.65
9.93
48.28
17.72
-36.59
28.29
Cash after chg. in Working capital
14.54
23.02
26.01
2.59
50.85
41.21
-4.32
33.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.88
16.68
2.87
-1.53
-1.10
-1.40
-0.68
2.69
Other Direct Exp. Paid
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
Cash From Investing Activity
7.31
8.24
9.09
4.37
2.71
-1.97
-5.66
3.01
Net Fixed Assets
0.95
34.79
11.30
-0.29
1.87
1.44
-0.28
Net Investments
0.02
0.00
0.00
0.30
0.00
0.00
0.00
Others
6.34
-26.55
-2.21
4.36
0.84
-3.41
-5.38
Cash from Financing Activity
-16.10
-53.58
-33.76
-4.28
-55.34
-35.91
11.42
-43.77
Net Cash Inflow / Outflow
7.64
-5.63
4.21
1.15
-2.87
1.92
0.76
-4.63
Opening Cash & Equivalents
0.69
6.33
2.12
0.97
3.84
1.91
1.15
17.45
Closing Cash & Equivalent
8.33
0.69
6.33
2.12
0.97
3.84
1.91
12.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
-29.57
-31.67
-132.94
-142.15
-136.15
-207.52
-209.97
-136.10
-97.14
ROA
1.57%
0.45%
0.11%
-2.74%
-1.11%
0.18%
-20.25%
-11.91%
-16.87%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
2.71%
4.01%
0.65%
-5.12%
-2.09%
1.25%
-14.55%
0.08%
-8.65%
Fixed Asset Turnover
0.91
0.67
0.60
0.57
0.90
1.38
1.49
1.31
1.33
Receivable days
382.38
607.87
769.86
921.13
633.52
433.80
432.23
519.33
515.94
Inventory Days
34.34
42.71
49.28
68.38
50.22
49.01
71.29
107.74
115.71
Payable days
257.46
332.41
370.48
485.04
231.67
164.60
165.09
193.27
198.31
Cash Conversion Cycle
159.26
318.16
448.66
504.47
452.06
318.21
338.43
433.79
433.35
Total Debt/Equity
-3.73
-3.70
-1.55
-1.59
-1.67
-1.64
-1.72
-2.59
-3.47
Interest Cover
3.80
5.56
0.69
-4.94
-2.84
1.06
-0.65
0.00
-0.49

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.