Nifty
Sensex
:
:
24507.35
80542.23
-23.55 (-0.10%)
-62.42 (-0.08%)

Engineering - Industrial Equipments

Rating :
71/99

BSE: 507944 | NSE: Not Listed

1769.75
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1849
  •  1849
  •  1740
  •  1748.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16801
  •  29588258
  •  1864.30
  •  936.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 920.27
  • 15.59
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 887.39
  • 0.17%
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.27%
  • 12.07%
  • 32.43%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 7.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.56
  • 7.19
  • 1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.39
  • 23.94
  • -0.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.41
  • 37.55
  • 0.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 7.06
  • 8.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.74
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.25
  • 4.23
  • 4.99

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
173.88
121.15
43.52%
125.86
161.09
-21.87%
153.20
158.52
-3.36%
98.01
92.53
5.92%
Expenses
147.95
101.65
45.55%
109.18
132.05
-17.32%
128.13
129.90
-1.36%
83.65
78.42
6.67%
EBITDA
25.93
19.50
32.97%
16.68
29.04
-42.56%
25.07
28.63
-12.43%
14.36
14.11
1.77%
EBIDTM
14.91%
16.09%
13.25%
18.03%
16.36%
18.06%
14.65%
15.25%
Other Income
12.23
10.38
17.82%
1.27
1.57
-19.11%
0.79
1.98
-60.10%
1.36
1.29
5.43%
Interest
2.45
2.70
-9.26%
1.20
1.66
-27.71%
0.65
1.48
-56.08%
0.59
1.38
-57.25%
Depreciation
4.78
3.39
41.00%
3.45
2.18
58.26%
2.39
2.13
12.21%
2.35
2.14
9.81%
PBT
30.93
28.35
9.10%
13.30
26.76
-50.30%
22.82
27.00
-15.48%
12.77
11.89
7.40%
Tax
8.38
11.26
-25.58%
3.25
5.60
-41.96%
5.82
4.99
16.63%
3.23
4.65
-30.54%
PAT
22.55
17.09
31.95%
10.05
21.17
-52.53%
17.01
22.01
-22.72%
9.54
7.24
31.77%
PATM
12.97%
14.11%
7.98%
13.14%
11.10%
13.88%
9.73%
7.83%
EPS
43.37
32.87
31.94%
19.32
40.70
-52.53%
32.71
42.32
-22.71%
18.35
13.92
31.82%

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
550.95
533.29
436.90
510.99
414.56
376.81
247.62
242.76
307.87
335.58
413.98
Net Sales Growth
3.31%
22.06%
-14.50%
23.26%
10.02%
52.17%
2.00%
-21.15%
-8.26%
-18.94%
 
Cost Of Goods Sold
269.03
259.01
235.40
239.28
232.82
216.21
138.73
138.86
187.44
208.02
267.54
Gross Profit
281.92
274.27
201.51
271.71
181.74
160.60
108.89
103.89
120.43
127.56
146.43
GP Margin
51.17%
51.43%
46.12%
53.17%
43.84%
42.62%
43.97%
42.80%
39.12%
38.01%
35.37%
Total Expenditure
468.91
442.02
384.95
418.32
376.95
345.60
225.82
240.93
298.38
318.19
385.59
Power & Fuel Cost
-
4.41
3.30
3.23
3.55
3.02
1.68
1.73
1.97
1.73
2.04
% Of Sales
-
0.83%
0.76%
0.63%
0.86%
0.80%
0.68%
0.71%
0.64%
0.52%
0.49%
Employee Cost
-
58.47
48.14
44.99
45.95
38.47
27.18
29.83
37.94
36.05
30.37
% Of Sales
-
10.96%
11.02%
8.80%
11.08%
10.21%
10.98%
12.29%
12.32%
10.74%
7.34%
Manufacturing Exp.
-
41.87
40.90
44.10
42.01
34.78
22.53
39.24
34.31
40.26
44.69
% Of Sales
-
7.85%
9.36%
8.63%
10.13%
9.23%
9.10%
16.16%
11.14%
12.00%
10.80%
General & Admin Exp.
-
25.98
22.75
40.53
20.80
19.62
9.53
8.88
10.46
8.95
9.51
% Of Sales
-
4.87%
5.21%
7.93%
5.02%
5.21%
3.85%
3.66%
3.40%
2.67%
2.30%
Selling & Distn. Exp.
-
37.73
25.27
35.52
22.81
24.05
16.06
9.98
14.61
13.34
18.68
% Of Sales
-
7.07%
5.78%
6.95%
5.50%
6.38%
6.49%
4.11%
4.75%
3.98%
4.51%
Miscellaneous Exp.
-
14.54
9.19
10.67
9.02
9.45
10.11
12.41
11.65
9.85
18.68
% Of Sales
-
2.73%
2.10%
2.09%
2.18%
2.51%
4.08%
5.11%
3.78%
2.94%
3.08%
EBITDA
82.04
91.27
51.95
92.67
37.61
31.21
21.80
1.83
9.49
17.39
28.39
EBITDA Margin
14.89%
17.11%
11.89%
18.14%
9.07%
8.28%
8.80%
0.75%
3.08%
5.18%
6.86%
Other Income
15.65
15.22
13.28
10.36
8.98
5.07
3.56
3.48
6.94
4.44
4.73
Interest
4.89
7.22
7.58
8.97
8.68
9.75
9.03
9.08
8.73
8.54
7.09
Depreciation
12.97
9.84
8.95
7.06
6.24
3.82
5.85
8.39
11.45
12.54
8.88
PBT
79.82
89.43
48.71
86.99
31.66
22.71
10.48
-12.16
-3.75
0.75
17.14
Tax
20.68
26.49
12.22
21.39
8.02
9.00
-0.97
-3.13
-0.87
1.75
6.60
Tax Rate
25.91%
28.18%
25.09%
24.59%
25.33%
39.63%
-9.26%
25.74%
23.20%
233.33%
38.51%
PAT
59.15
67.50
36.49
65.60
23.64
13.71
11.45
-9.03
-2.88
-1.01
10.54
PAT before Minority Interest
59.15
67.50
36.49
65.60
23.64
13.71
11.45
-9.03
-2.88
-1.01
10.54
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
10.74%
12.66%
8.35%
12.84%
5.70%
3.64%
4.62%
-3.72%
-0.94%
-0.30%
2.55%
PAT Growth
-12.38%
84.98%
-44.38%
177.50%
72.43%
19.74%
-
-
-
-
 
EPS
113.75
129.81
70.17
126.15
45.46
26.37
22.02
-17.37
-5.54
-1.94
20.27

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
273.57
206.82
171.43
101.96
80.72
68.35
55.69
64.50
67.47
69.89
Share Capital
2.60
2.60
2.60
2.35
2.35
2.35
2.35
2.35
2.35
2.35
Total Reserves
270.97
204.22
168.83
99.61
78.37
66.00
53.34
62.15
65.12
67.54
Non-Current Liabilities
17.49
37.25
41.89
41.72
34.72
26.16
33.98
41.23
36.29
37.01
Secured Loans
9.50
1.10
0.00
2.32
0.81
0.03
1.98
4.13
1.43
1.15
Unsecured Loans
-0.53
25.60
34.21
34.35
33.15
30.27
33.66
34.26
31.61
32.41
Long Term Provisions
6.12
6.46
6.72
6.11
5.02
4.71
4.79
5.47
4.94
3.45
Current Liabilities
156.94
147.28
151.73
120.75
139.16
118.12
112.29
132.47
127.99
114.64
Trade Payables
76.17
56.06
71.83
49.49
40.44
29.23
34.93
53.92
42.77
42.90
Other Current Liabilities
53.46
59.40
59.66
38.29
56.29
39.00
33.90
38.78
37.61
39.38
Short Term Borrowings
25.40
30.21
16.35
31.80
41.07
48.97
43.47
39.77
46.48
31.26
Short Term Provisions
1.90
1.61
3.89
1.17
1.36
0.92
0.00
0.00
1.13
1.10
Total Liabilities
448.00
391.35
365.05
264.43
254.60
212.63
201.96
238.20
231.75
221.54
Net Block
111.15
85.84
79.79
71.64
53.86
51.42
44.96
51.66
54.25
56.33
Gross Block
153.50
121.88
110.31
95.47
71.74
65.65
127.06
125.93
119.04
111.74
Accumulated Depreciation
42.36
36.03
30.52
23.83
17.88
14.23
82.10
74.27
64.80
55.41
Non Current Assets
137.70
103.94
84.93
74.81
59.16
54.98
60.89
68.61
67.74
65.66
Capital Work in Progress
23.85
13.83
3.91
0.90
3.84
2.31
12.79
11.44
7.55
3.90
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
2.18
3.52
4.83
3.43
Long Term Loans & Adv.
1.09
1.20
1.23
2.22
1.46
1.25
0.96
1.99
1.11
2.01
Other Non Current Assets
1.61
3.07
0.00
0.05
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
310.30
287.41
280.12
189.62
195.44
157.65
141.07
169.59
164.00
155.88
Current Investments
21.61
4.19
4.14
0.41
0.61
0.68
0.00
0.00
0.00
0.00
Inventories
106.27
92.80
76.94
74.80
77.62
57.11
57.89
75.31
68.02
62.32
Sundry Debtors
42.30
23.47
68.02
51.39
55.13
49.53
41.53
46.69
48.45
43.96
Cash & Bank
88.75
134.76
98.84
40.22
27.98
26.24
17.52
24.15
26.27
30.93
Other Current Assets
51.38
0.00
0.00
0.00
34.10
24.09
24.13
23.44
21.27
18.67
Short Term Loans & Adv.
51.38
32.19
32.17
22.80
34.10
24.09
24.13
23.44
21.27
18.67
Net Current Assets
153.36
140.13
128.39
68.87
56.28
39.53
28.78
37.12
36.01
41.24
Total Assets
448.00
391.35
365.05
264.43
254.60
212.63
201.96
238.20
231.74
221.54

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
26.52
55.10
89.45
40.64
14.00
6.03
-7.46
9.96
-4.67
3.01
PBT
89.43
48.71
86.99
31.66
22.71
10.48
-12.16
-3.75
0.75
17.14
Adjustment
6.71
12.25
11.35
14.78
13.31
13.72
16.10
18.44
18.85
13.97
Changes in Working Capital
-41.00
16.83
18.15
8.98
-7.86
-8.75
-1.76
4.47
-12.30
-14.34
Cash after chg. in Working capital
55.15
77.80
116.50
55.42
28.16
15.45
2.18
19.15
7.31
16.77
Interest Paid
-7.22
-7.58
-8.97
-8.68
-9.75
-9.04
-9.08
-8.73
0.00
0.00
Tax Paid
-25.97
-15.12
-18.08
-6.09
-4.41
-0.38
-0.56
-0.46
-3.43
-6.66
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
4.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-52.06
-20.22
-11.99
-20.68
-7.19
2.30
-0.13
-9.77
-13.76
-10.11
Net Fixed Assets
-40.58
-21.45
-16.26
-20.57
-7.57
71.88
-2.83
-9.84
-10.89
-9.64
Net Investments
-0.17
-0.05
-3.73
0.20
0.07
1.50
1.33
-1.10
-4.93
-3.92
Others
-11.31
1.28
8.00
-0.31
0.31
-71.08
1.37
1.17
2.06
3.45
Cash from Financing Activity
-21.93
4.11
-18.85
-7.72
-5.07
0.39
0.95
-2.30
13.76
15.16
Net Cash Inflow / Outflow
-47.47
38.99
58.62
12.24
1.74
8.72
-6.64
-2.11
-4.67
8.07
Opening Cash & Equivalents
137.83
98.84
40.22
27.99
26.23
17.51
24.15
26.27
30.93
22.86
Closing Cash & Equivalent
90.36
137.83
98.84
40.22
27.97
26.23
17.52
24.15
26.27
30.93

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.)
526.10
397.73
329.67
216.94
171.74
145.43
118.49
137.24
143.55
148.71
ROA
16.09%
9.65%
20.84%
9.11%
5.87%
5.52%
-4.10%
-1.23%
-0.44%
5.11%
ROE
28.10%
19.30%
47.99%
25.88%
18.39%
18.46%
-15.02%
-4.37%
-1.46%
16.16%
ROCE
35.26%
23.16%
48.77%
24.62%
21.25%
13.63%
-2.18%
3.36%
6.44%
19.34%
Fixed Asset Turnover
3.87
3.76
4.97
4.96
5.49
2.57
2.10
2.75
3.20
4.73
Receivable days
22.51
38.22
42.65
46.89
50.69
67.11
60.74
51.52
45.64
33.47
Inventory Days
68.13
70.90
54.19
67.10
65.25
84.76
91.71
77.62
64.37
46.78
Payable days
93.17
99.15
92.53
70.50
39.38
54.32
70.79
59.57
47.67
38.64
Cash Conversion Cycle
-2.53
9.97
4.31
43.49
76.57
97.55
81.66
69.56
62.34
41.61
Total Debt/Equity
0.13
0.28
0.29
0.68
0.93
1.19
1.46
1.25
1.25
0.95
Interest Cover
14.02
7.43
10.70
4.65
3.33
2.16
-0.34
0.57
1.09
3.42

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.