Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Textile - Machinery

Rating :
67/99

BSE: 504959 | NSE: Not Listed

1873.40
27-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1899.00
  •  1919.95
  •  1863.00
  •  1905.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25
  •  1.61
  •  2450.00
  •  1107.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 391.17
  • 20.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 301.47
  • 2.94%
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.06%
  • 2.75%
  • 22.59%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.32
  • 15.25
  • 0.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.55
  • 20.28
  • 2.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.70
  • 28.94
  • 20.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.18
  • 19.18
  • 15.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.93
  • 2.93
  • 2.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 10.71
  • 9.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Net Sales
-
194.80
212.70
194.64
162.20
102.34
77.28
Net Sales Growth
-
-8.42%
9.28%
20.0%
58.49%
32.43%
 
Cost Of Goods Sold
-
96.53
111.79
105.12
88.18
56.16
42.05
Gross Profit
-
98.28
100.91
89.52
74.01
46.18
35.23
GP Margin
-
50.45%
47.44%
45.99%
45.63%
45.12%
45.59%
Total Expenditure
-
154.09
169.03
155.32
126.90
85.49
64.05
Power & Fuel Cost
-
14.09
11.10
9.35
8.44
6.28
4.80
% Of Sales
-
7.23%
5.22%
4.80%
5.20%
6.14%
6.21%
Employee Cost
-
20.97
20.22
16.96
13.88
11.73
8.72
% Of Sales
-
10.76%
9.51%
8.71%
8.56%
11.46%
11.28%
Manufacturing Exp.
-
8.49
9.44
7.38
5.43
4.22
2.87
% Of Sales
-
4.36%
4.44%
3.79%
3.35%
4.12%
3.71%
General & Admin Exp.
-
6.55
6.66
4.14
2.65
3.52
3.12
% Of Sales
-
3.36%
3.13%
2.13%
1.63%
3.44%
4.04%
Selling & Distn. Exp.
-
0.00
0.00
1.62
1.10
2.69
1.40
% Of Sales
-
0%
0%
0.83%
0.68%
2.63%
1.81%
Miscellaneous Exp.
-
7.48
9.82
10.76
7.22
0.88
1.09
% Of Sales
-
3.84%
4.62%
5.53%
4.45%
0.86%
1.41%
EBITDA
-
40.71
43.67
39.32
35.30
16.85
13.23
EBITDA Margin
-
20.90%
20.53%
20.20%
21.76%
16.46%
17.12%
Other Income
-
6.19
4.09
4.02
3.33
3.12
3.47
Interest
-
0.23
0.16
0.36
0.22
0.08
0.08
Depreciation
-
5.26
6.05
5.20
5.23
2.65
1.50
PBT
-
41.40
41.55
37.79
33.18
17.25
15.12
Tax
-
15.89
14.39
12.84
11.30
5.65
4.54
Tax Rate
-
32.11%
34.63%
33.98%
34.06%
32.75%
30.03%
PAT
-
33.60
27.16
24.94
21.88
11.60
10.58
PAT before Minority Interest
-
33.60
27.16
24.94
21.88
11.60
10.58
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
17.25%
12.77%
12.81%
13.49%
11.33%
13.69%
PAT Growth
-
23.71%
8.90%
13.99%
88.62%
9.64%
 
EPS
-
160.00
129.33
118.76
104.19
55.24
50.38

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Shareholder's Funds
141.20
116.95
89.91
72.76
58.16
50.41
Share Capital
2.09
2.09
2.09
2.09
2.09
2.09
Total Reserves
139.12
114.87
87.83
70.67
56.07
48.32
Non-Current Liabilities
3.15
2.97
57.71
44.29
32.93
27.66
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.42
1.08
55.89
42.80
31.66
26.73
Current Liabilities
41.76
46.61
55.82
45.36
30.85
17.05
Trade Payables
23.62
29.10
27.23
21.12
17.02
7.83
Other Current Liabilities
6.60
4.22
18.00
15.90
9.37
5.03
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
11.55
13.29
10.58
8.35
4.47
4.20
Total Liabilities
186.11
166.53
203.44
162.41
121.94
95.12
Net Block
29.25
37.41
23.66
25.56
25.22
12.67
Gross Block
36.84
43.45
50.30
47.34
42.10
27.09
Accumulated Depreciation
7.60
6.05
26.64
21.78
16.88
14.42
Non Current Assets
32.97
45.93
103.86
70.51
57.31
39.31
Capital Work in Progress
0.44
0.48
5.99
0.27
0.02
0.46
Non Current Investment
1.11
1.29
1.06
0.00
0.00
0.00
Long Term Loans & Adv.
2.17
3.50
56.76
42.76
31.43
26.17
Other Non Current Assets
0.00
3.24
16.39
1.92
0.65
0.00
Current Assets
153.15
120.61
99.58
91.90
64.62
55.82
Current Investments
0.00
0.00
0.00
0.00
0.00
2.94
Inventories
24.56
33.65
38.34
30.11
22.30
10.88
Sundry Debtors
27.44
31.67
24.92
28.18
22.69
13.31
Cash & Bank
89.70
41.57
27.04
27.74
14.83
26.57
Other Current Assets
11.44
1.84
2.27
0.70
4.81
2.12
Short Term Loans & Adv.
10.18
11.88
7.02
5.17
4.34
1.11
Net Current Assets
111.38
73.99
43.77
46.54
33.78
38.76
Total Assets
186.12
166.54
203.44
162.41
121.93
95.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Cash From Operating Activity
37.63
23.45
27.69
22.93
1.27
8.73
PBT
49.49
41.55
37.79
33.18
17.25
15.12
Adjustment
-6.58
3.96
5.37
4.99
1.35
0.17
Changes in Working Capital
10.40
-7.76
-1.33
-4.67
-11.53
-2.50
Cash after chg. in Working capital
53.31
37.75
41.82
33.50
7.07
12.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.69
-14.30
-14.13
-10.58
-5.80
-4.05
Other Direct Exp. Paid
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
Cash From Investing Activity
-37.56
-8.62
-19.43
-18.40
-5.95
0.80
Net Fixed Assets
6.38
12.19
-8.67
-5.43
-14.20
Net Investments
0.19
-0.23
-1.06
0.00
2.93
Others
-44.13
-20.58
-9.70
-12.97
5.32
Cash from Financing Activity
-9.30
-7.95
-7.65
-4.12
-3.75
-2.69
Net Cash Inflow / Outflow
-9.22
6.87
0.62
0.40
-8.42
6.84
Opening Cash & Equivalents
17.32
10.45
9.83
9.43
17.66
10.82
Closing Cash & Equivalent
8.09
17.32
10.45
9.83
9.43
17.66

Financial Ratios

Standalone /

Consolidated
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Book Value (Rs.)
676.26
560.12
430.62
348.47
278.55
241.44
ROA
19.06%
14.68%
13.64%
15.39%
10.69%
11.12%
ROE
26.03%
26.25%
30.67%
33.43%
21.37%
20.99%
ROCE
38.52%
40.32%
46.90%
51.03%
31.93%
30.14%
Fixed Asset Turnover
4.85
4.71
4.32
3.94
3.20
3.10
Receivable days
55.37
46.78
45.90
52.70
59.42
57.90
Inventory Days
54.53
59.51
59.17
54.29
54.76
47.33
Payable days
64.37
64.70
57.46
56.21
52.78
45.86
Cash Conversion Cycle
45.53
41.59
47.61
50.79
61.41
59.37
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
212.10
260.21
106.05
148.79
210.90
200.50

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.