Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Trading

Rating :
72/99

BSE: 512229 | NSE: Not Listed

53.55
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  53.55
  •  53.55
  •  53.55
  •  54.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21
  •  0.82
  •  64.00
  •  25.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 143.57
  • 1.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 519.98
  • 0.09%
  • 0.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.23%
  • 3.42%
  • 6.16%
  • FII
  • DII
  • Others
  • 9.7%
  • 0.00%
  • 15.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 6.95
  • 6.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.35
  • 15.08
  • 14.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.55
  • 15.22
  • 21.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.69
  • 2.64
  • 2.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.21
  • 0.18
  • 0.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.41
  • 7.98
  • 7.86

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
608.27
477.96
27.26%
421.61
474.94
-11.23%
498.56
645.74
-22.79%
585.39
466.44
25.50%
Expenses
558.72
447.68
24.80%
392.30
444.52
-11.75%
453.50
608.32
-25.45%
553.56
438.50
26.24%
EBITDA
49.55
30.28
63.64%
29.31
30.41
-3.62%
45.07
37.42
20.44%
31.83
27.94
13.92%
EBIDTM
8.15%
6.34%
6.95%
6.40%
9.04%
5.79%
5.44%
5.99%
Other Income
1.19
0.22
440.91%
0.82
1.47
-44.22%
46.97
6.18
660.03%
1.05
4.38
-76.03%
Interest
6.17
9.11
-32.27%
6.93
8.47
-18.18%
8.76
18.04
-51.44%
8.42
11.75
-28.34%
Depreciation
7.97
6.70
18.96%
8.04
6.65
20.90%
9.84
24.45
-59.75%
6.93
0.14
4,850.00%
PBT
36.60
14.69
149.15%
15.15
16.77
-9.66%
73.43
1.10
6,575.45%
17.53
20.43
-14.19%
Tax
0.40
-1.08
-
0.01
1.08
-99.07%
-0.10
0.67
-
0.23
0.78
-70.51%
PAT
36.20
15.77
129.55%
15.14
15.69
-3.51%
73.53
0.44
16,611.36%
17.30
19.65
-11.96%
PATM
5.95%
3.30%
3.59%
3.30%
14.75%
0.07%
2.95%
4.21%
EPS
13.50
5.88
129.59%
5.65
5.85
-3.42%
27.43
0.16
17,043.75%
6.45
7.33
-12.01%

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
2,113.83
2,036.85
1,875.70
1,679.32
1,648.48
1,455.79
1,502.74
1,202.11
914.16
790.20
615.74
Net Sales Growth
2.36%
8.59%
11.69%
1.87%
13.24%
-3.12%
25.01%
31.50%
15.69%
28.33%
 
Cost Of Goods Sold
1,924.56
1,864.64
1,744.78
1,592.90
1,561.04
1,379.68
1,433.61
1,157.37
878.17
758.05
553.21
Gross Profit
189.27
172.20
130.92
86.42
87.43
76.10
69.13
44.74
35.99
32.14
62.53
GP Margin
8.95%
8.45%
6.98%
5.15%
5.30%
5.23%
4.60%
3.72%
3.94%
4.07%
10.16%
Total Expenditure
1,958.08
1,899.25
1,766.04
1,608.53
1,567.42
1,387.62
1,445.65
1,166.21
887.76
773.75
585.47
Power & Fuel Cost
-
0.06
0.05
0.07
0.07
0.00
0.05
0.05
0.07
0.05
0.01
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0%
0.00%
0.00%
0.01%
0.01%
0.00%
Employee Cost
-
11.66
4.62
2.57
2.53
3.21
3.61
3.88
2.90
3.47
2.67
% Of Sales
-
0.57%
0.25%
0.15%
0.15%
0.22%
0.24%
0.32%
0.32%
0.44%
0.43%
Manufacturing Exp.
-
2.64
0.99
0.27
0.20
0.34
0.40
0.19
0.10
0.35
22.86
% Of Sales
-
0.13%
0.05%
0.02%
0.01%
0.02%
0.03%
0.02%
0.01%
0.04%
3.71%
General & Admin Exp.
-
10.06
10.76
2.43
2.69
3.69
7.75
4.29
3.56
1.80
1.41
% Of Sales
-
0.49%
0.57%
0.14%
0.16%
0.25%
0.52%
0.36%
0.39%
0.23%
0.23%
Selling & Distn. Exp.
-
0.27
0.64
0.10
0.09
0.31
0.07
0.13
2.49
9.65
4.29
% Of Sales
-
0.01%
0.03%
0.01%
0.01%
0.02%
0.00%
0.01%
0.27%
1.22%
0.70%
Miscellaneous Exp.
-
9.93
4.20
10.20
0.78
0.38
0.16
0.30
0.47
0.39
4.29
% Of Sales
-
0.49%
0.22%
0.61%
0.05%
0.03%
0.01%
0.02%
0.05%
0.05%
0.17%
EBITDA
155.76
137.60
109.66
70.79
81.06
68.17
57.09
35.90
26.40
16.45
30.27
EBITDA Margin
7.37%
6.76%
5.85%
4.22%
4.92%
4.68%
3.80%
2.99%
2.89%
2.08%
4.92%
Other Income
50.03
49.71
12.25
8.31
2.24
0.04
0.02
3.39
0.13
3.47
0.44
Interest
30.28
34.75
50.57
7.24
9.35
6.05
6.32
6.08
5.12
2.86
2.93
Depreciation
32.78
30.12
24.88
0.66
0.71
0.70
0.60
0.56
0.55
1.45
1.87
PBT
142.71
122.43
46.45
71.19
73.26
61.47
50.18
32.64
20.85
15.60
25.91
Tax
0.54
0.14
2.93
3.43
1.77
1.23
2.14
1.61
1.59
2.11
1.63
Tax Rate
0.38%
0.11%
6.31%
4.82%
2.42%
2.00%
4.26%
4.93%
7.63%
13.53%
6.29%
PAT
142.17
122.29
43.52
67.75
71.49
60.23
48.03
31.04
19.26
13.50
24.27
PAT before Minority Interest
142.17
122.29
43.52
67.75
71.49
60.23
48.03
31.04
19.26
13.50
24.27
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
6.73%
6.00%
2.32%
4.03%
4.34%
4.14%
3.20%
2.58%
2.11%
1.71%
3.94%
PAT Growth
175.79%
181.00%
-35.76%
-5.23%
18.70%
25.40%
54.74%
61.16%
42.67%
-44.38%
 
EPS
53.05
45.63
16.24
25.28
26.68
22.47
17.92
11.58
7.19
5.04
9.06

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
1,889.13
1,697.07
1,246.55
1,180.12
1,115.76
1,023.49
191.37
149.69
125.80
104.18
Share Capital
2.68
2.68
2.68
2.68
2.68
2.42
2.42
2.42
2.42
2.42
Total Reserves
1,886.45
1,694.38
1,243.87
1,177.44
1,113.08
1,021.07
188.95
147.27
123.38
101.76
Non-Current Liabilities
748.39
698.34
870.82
736.08
421.86
76.32
4.27
5.38
6.19
17.27
Secured Loans
298.89
385.10
464.06
490.26
254.73
68.40
2.13
3.11
3.83
15.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Long Term Provisions
0.70
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
657.03
582.86
818.18
290.83
256.42
326.35
231.27
228.44
110.06
113.50
Trade Payables
528.23
400.79
252.15
132.58
100.59
178.94
91.52
113.33
74.34
94.74
Other Current Liabilities
126.70
178.68
58.00
4.00
2.42
5.56
2.52
2.14
1.55
18.51
Short Term Borrowings
0.00
0.00
504.66
153.73
152.85
140.04
136.67
112.84
34.17
0.00
Short Term Provisions
2.10
3.39
3.37
0.52
0.56
1.81
0.56
0.14
0.00
0.25
Total Liabilities
3,294.55
2,978.27
2,935.55
2,207.03
1,794.04
1,426.16
426.91
383.51
242.05
234.95
Net Block
2,038.48
1,895.55
857.95
858.06
856.76
855.56
21.18
7.71
7.84
24.48
Gross Block
2,099.04
1,921.75
859.23
862.19
860.28
858.60
23.63
9.59
9.17
26.69
Accumulated Depreciation
60.55
26.20
1.28
4.13
3.52
3.04
2.45
1.88
1.33
2.21
Non Current Assets
2,376.92
2,233.61
2,180.71
1,590.99
1,244.70
941.76
23.11
8.79
8.46
24.87
Capital Work in Progress
333.67
330.98
1,316.31
729.69
386.08
84.45
0.00
0.00
0.00
0.00
Non Current Investment
0.55
0.69
0.69
1.10
1.10
1.10
1.10
0.39
0.39
0.39
Long Term Loans & Adv.
4.09
6.26
5.63
2.14
0.76
0.66
0.83
0.69
0.23
0.00
Other Non Current Assets
0.13
0.13
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
917.63
744.66
754.85
616.04
549.33
484.40
403.80
374.72
233.60
210.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.16
120.71
14.74
34.05
0.34
23.49
1.68
2.90
4.50
4.49
Sundry Debtors
864.84
539.20
666.20
509.99
416.93
344.35
385.63
356.15
211.16
185.02
Cash & Bank
42.04
72.12
57.20
48.50
86.92
15.38
12.38
12.93
14.74
16.70
Other Current Assets
10.58
3.09
1.35
0.33
45.14
101.18
4.11
2.74
3.19
3.82
Short Term Loans & Adv.
10.50
9.54
15.36
23.17
41.82
84.28
3.50
2.73
3.19
3.82
Net Current Assets
260.59
161.80
-63.34
325.21
292.91
158.05
172.53
146.28
123.54
96.52
Total Assets
3,294.55
2,978.27
2,935.56
2,207.03
1,794.03
1,426.16
426.91
383.51
242.06
234.95

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
145.34
225.48
278.51
80.05
155.88
-25.12
-12.54
-79.12
-48.12
20.51
PBT
122.43
46.45
71.19
73.26
61.47
50.18
32.64
20.85
15.60
25.91
Adjustment
14.25
91.69
12.75
2.81
12.72
9.24
7.33
5.66
0.99
4.80
Changes in Working Capital
11.04
90.71
196.06
6.17
84.77
-83.39
-51.25
-103.92
-62.54
-9.45
Cash after chg. in Working capital
147.72
228.85
280.00
82.23
158.96
-23.97
-11.28
-77.42
-45.95
21.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.38
-3.37
-1.49
-2.18
-3.07
-1.15
-1.27
-1.70
-2.17
-0.75
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
-88.13
-77.15
-587.17
-346.03
-303.33
-84.59
-4.67
4.48
26.70
-18.78
Net Fixed Assets
2.02
-0.01
3.11
-0.31
-0.43
-1.17
0.00
-0.42
-0.11
-0.20
Net Investments
-155.00
-51.90
-64.29
-1.14
-27.54
9.46
-0.72
-1.50
0.00
-0.09
Others
64.85
-25.24
-525.99
-344.58
-275.36
-92.88
-3.95
6.40
26.81
-18.49
Cash from Financing Activity
-87.29
-133.41
317.36
227.56
218.98
112.70
16.66
72.82
19.47
6.54
Net Cash Inflow / Outflow
-30.08
14.92
8.69
-38.42
71.53
2.99
-0.55
-1.81
-1.96
8.27
Opening Cash & Equivalents
72.12
57.20
48.50
86.92
15.38
12.38
12.93
14.74
16.70
8.43
Closing Cash & Equivalent
42.04
72.12
57.20
48.50
86.92
15.38
12.38
12.93
14.74
16.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
704.64
633.00
464.96
440.18
416.17
79.04
61.83
51.96
43.01
33.42
ROA
3.90%
1.47%
2.64%
3.57%
3.74%
7.66%
6.16%
5.66%
14.32%
9.34%
ROE
6.82%
2.96%
5.58%
6.23%
5.63%
18.20%
13.98%
11.74%
26.24%
15.10%
ROCE
6.99%
4.40%
3.88%
4.93%
4.90%
12.95%
12.04%
12.99%
27.92%
15.65%
Fixed Asset Turnover
1.01
1.35
1.95
1.91
1.69
72.36
97.44
44.07
34.65
36.66
Receivable days
125.80
117.28
127.82
102.62
95.44
112.61
113.26
91.50
73.41
72.43
Inventory Days
10.83
13.18
5.30
3.81
2.99
0.70
1.48
2.08
1.36
0.14
Payable days
94.59
63.14
44.51
26.62
37.47
32.15
38.79
39.91
33.93
31.81
Cash Conversion Cycle
42.04
67.32
88.62
79.81
60.95
81.16
75.94
53.66
40.83
40.76
Total Debt/Equity
0.22
0.29
0.78
0.55
0.37
0.73
0.78
0.31
0.15
0.07
Interest Cover
4.52
1.92
10.83
8.84
11.17
6.37
5.07
6.45
9.83
27.03

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.