Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 513532 | NSE: Not Listed

299.75
18-Sep-2024
  • Open
  • High
  • Low
  • Previous Close
  •  308
  •  308.05
  •  298
  •  308.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3808
  •  1156999
  •  321.00
  •  137.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 517.67
  • 19.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 584.54
  • 0.67%
  • 4.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.48%
  • 0.82%
  • 16.09%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 7.22
  • 7.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 7.92
  • 3.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.39
  • 23.80
  • 3.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.95
  • 10.86
  • 11.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 2.43
  • 3.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 7.28
  • 8.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
71.50
59.43
20.31%
79.49
63.05
26.07%
67.74
67.16
0.86%
70.01
72.76
-3.78%
Expenses
60.70
53.53
13.39%
66.24
54.00
22.67%
55.86
54.64
2.23%
59.56
59.80
-0.40%
EBITDA
10.80
5.90
83.05%
13.24
9.05
46.30%
11.88
12.52
-5.11%
10.45
12.96
-19.37%
EBIDTM
15.10%
9.93%
16.66%
14.35%
17.53%
18.64%
14.93%
17.81%
Other Income
2.53
1.11
127.93%
0.99
0.64
54.69%
0.73
1.10
-33.64%
0.89
0.55
61.82%
Interest
1.96
1.77
10.73%
2.00
1.71
16.96%
1.81
1.65
9.70%
1.68
1.62
3.70%
Depreciation
2.27
2.39
-5.02%
2.31
2.29
0.87%
2.42
2.14
13.08%
2.56
2.03
26.11%
PBT
9.10
2.85
219.30%
9.92
5.30
87.17%
8.38
9.49
-11.70%
7.10
9.52
-25.42%
Tax
2.12
0.82
158.54%
2.09
1.23
69.92%
1.54
2.24
-31.25%
1.52
1.28
18.75%
PAT
6.98
2.03
243.84%
7.83
4.06
92.86%
6.84
7.25
-5.66%
5.58
8.24
-32.28%
PATM
9.77%
3.41%
9.86%
6.45%
10.10%
10.80%
7.97%
11.32%
EPS
4.04
1.17
245.30%
4.54
2.35
93.19%
3.96
4.20
-5.71%
3.23
4.77
-32.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
288.74
276.67
267.82
220.80
156.00
195.23
191.45
162.01
131.72
142.52
141.07
Net Sales Growth
10.04%
3.30%
21.30%
41.54%
-20.09%
1.97%
18.17%
23.00%
-7.58%
1.03%
 
Cost Of Goods Sold
133.32
129.40
119.53
102.47
64.84
85.43
82.08
64.57
54.03
62.82
64.57
Gross Profit
155.42
147.28
148.30
118.34
91.16
109.80
109.37
97.44
77.69
79.70
76.50
GP Margin
53.83%
53.23%
55.37%
53.60%
58.44%
56.24%
57.13%
60.14%
58.98%
55.92%
54.23%
Total Expenditure
242.36
235.19
221.92
186.52
131.49
166.89
163.87
143.40
121.13
131.84
122.70
Power & Fuel Cost
-
11.99
16.07
13.20
8.34
9.86
9.48
7.57
6.56
6.26
6.67
% Of Sales
-
4.33%
6.00%
5.98%
5.35%
5.05%
4.95%
4.67%
4.98%
4.39%
4.73%
Employee Cost
-
39.17
34.42
27.64
23.80
28.88
26.75
25.55
23.34
27.62
18.96
% Of Sales
-
14.16%
12.85%
12.52%
15.26%
14.79%
13.97%
15.77%
17.72%
19.38%
13.44%
Manufacturing Exp.
-
40.23
37.61
29.71
21.75
27.90
28.18
27.71
21.67
20.78
19.26
% Of Sales
-
14.54%
14.04%
13.46%
13.94%
14.29%
14.72%
17.10%
16.45%
14.58%
13.65%
General & Admin Exp.
-
8.74
7.54
6.30
5.75
6.71
9.71
8.82
9.30
8.80
7.47
% Of Sales
-
3.16%
2.82%
2.85%
3.69%
3.44%
5.07%
5.44%
7.06%
6.17%
5.30%
Selling & Distn. Exp.
-
3.61
4.36
4.79
4.35
5.14
5.38
6.88
4.42
4.64
5.56
% Of Sales
-
1.30%
1.63%
2.17%
2.79%
2.63%
2.81%
4.25%
3.36%
3.26%
3.94%
Miscellaneous Exp.
-
2.05
2.40
2.41
2.66
2.97
2.30
2.29
1.81
0.93
5.56
% Of Sales
-
0.74%
0.90%
1.09%
1.71%
1.52%
1.20%
1.41%
1.37%
0.65%
0.16%
EBITDA
46.37
41.48
45.90
34.28
24.51
28.34
27.58
18.61
10.59
10.68
18.37
EBITDA Margin
16.06%
14.99%
17.14%
15.53%
15.71%
14.52%
14.41%
11.49%
8.04%
7.49%
13.02%
Other Income
5.14
3.73
2.56
4.58
2.10
2.09
1.07
2.48
1.70
2.09
2.02
Interest
7.45
7.25
6.56
4.89
4.55
7.64
8.21
7.21
6.39
7.70
4.23
Depreciation
9.56
9.69
8.48
7.72
7.74
7.55
6.26
5.82
4.48
4.68
2.72
PBT
34.50
28.26
33.42
26.25
14.33
15.24
14.18
8.06
1.42
0.39
13.45
Tax
7.27
5.97
6.12
4.93
3.16
4.10
4.84
3.53
2.64
1.08
4.52
Tax Rate
21.07%
21.13%
18.92%
19.80%
28.09%
34.86%
34.13%
43.80%
-2030.77%
276.92%
33.61%
PAT
27.23
22.28
26.23
19.97
8.08
7.66
9.34
4.53
1.15
0.75
8.29
PAT before Minority Interest
27.23
22.28
26.23
19.97
8.08
7.66
9.34
4.53
-2.78
-0.70
8.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.93
1.45
-0.64
PAT Margin
9.43%
8.05%
9.79%
9.04%
5.18%
3.92%
4.88%
2.80%
0.87%
0.53%
5.88%
PAT Growth
26.18%
-15.06%
31.35%
147.15%
5.48%
-17.99%
106.18%
293.91%
53.33%
-90.95%
 
EPS
15.74
12.88
15.16
11.54
4.67
4.43
5.40
2.62
0.66
0.43
4.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
113.91
94.44
75.16
57.74
49.09
46.82
39.24
37.98
36.93
37.83
Share Capital
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.26
17.26
17.26
Total Reserves
96.64
77.17
57.89
40.47
31.82
29.55
21.97
20.72
19.67
20.57
Non-Current Liabilities
23.81
24.71
29.65
28.28
26.13
37.71
42.59
31.98
29.85
14.38
Secured Loans
18.75
21.11
25.24
23.82
20.32
30.22
35.34
24.69
23.93
10.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.85
0.78
0.97
0.25
0.27
0.74
0.39
0.82
1.76
0.70
Current Liabilities
102.14
89.62
89.02
68.61
89.53
95.49
82.35
96.84
84.98
102.06
Trade Payables
37.80
26.38
24.55
19.12
12.00
17.82
15.75
17.45
11.96
26.49
Other Current Liabilities
22.29
20.17
21.84
24.44
26.36
19.82
16.36
17.87
13.49
12.22
Short Term Borrowings
41.21
42.42
42.15
23.67
49.52
55.24
48.23
59.73
58.56
60.34
Short Term Provisions
0.85
0.65
0.48
1.38
1.66
2.62
2.01
1.79
0.97
3.01
Total Liabilities
239.86
208.77
193.83
154.63
164.75
180.02
164.18
167.71
155.94
158.28
Net Block
85.51
71.74
70.17
58.71
68.38
61.13
62.32
62.42
58.98
47.16
Gross Block
141.99
119.98
109.89
94.16
95.41
77.88
74.28
67.29
87.14
70.82
Accumulated Depreciation
56.48
48.25
38.42
32.75
27.02
16.75
11.97
4.87
28.15
23.66
Non Current Assets
98.40
88.04
79.54
66.09
76.57
78.32
71.97
76.37
69.27
60.22
Capital Work in Progress
0.91
4.50
1.75
1.45
1.95
10.90
3.12
6.95
2.53
6.92
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
10.52
11.62
7.50
5.87
6.00
5.85
6.04
5.93
7.71
6.07
Other Non Current Assets
1.47
0.18
0.12
0.07
0.24
0.44
0.49
1.07
0.05
0.07
Current Assets
141.46
120.73
114.31
88.53
88.17
101.70
92.22
91.33
86.67
98.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
61.80
57.89
51.81
37.82
40.15
42.54
38.12
34.11
37.89
42.93
Sundry Debtors
66.11
54.01
51.07
41.76
41.12
45.26
42.24
43.69
33.05
43.74
Cash & Bank
5.20
2.07
3.54
2.56
2.23
4.20
2.30
4.13
3.86
2.34
Other Current Assets
8.35
3.72
7.04
5.91
4.67
9.69
9.55
9.41
11.87
9.05
Short Term Loans & Adv.
3.93
3.03
0.85
0.49
0.34
3.72
1.99
1.13
1.27
1.91
Net Current Assets
39.32
31.10
25.28
19.93
-1.36
6.21
9.87
-5.50
1.70
-4.00
Total Assets
239.86
208.77
193.85
154.62
164.74
180.02
164.19
167.70
155.94
158.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
31.58
36.76
12.23
25.22
34.81
18.87
13.63
12.43
10.06
-6.93
PBT
28.26
32.35
24.90
11.24
11.76
14.18
8.06
-0.13
0.14
13.45
Adjustment
16.19
18.60
12.03
13.23
18.03
14.83
12.19
10.01
14.09
3.54
Changes in Working Capital
-7.62
-6.86
-18.95
4.47
9.50
-5.52
-3.81
4.05
-2.12
-20.70
Cash after chg. in Working capital
36.83
44.09
17.98
28.95
39.29
23.49
16.44
13.92
12.11
-3.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.25
-7.33
-5.75
-3.73
-4.48
-4.61
-2.82
-1.49
-2.05
-3.22
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
-18.32
-18.56
-20.64
-1.39
-8.19
-11.75
-3.22
-12.92
-12.27
-19.59
Net Fixed Assets
-17.40
-9.82
-3.50
0.14
-4.30
-11.81
-4.31
11.02
-7.19
-15.09
Net Investments
0.00
1.35
1.35
-1.94
2.70
0.00
0.00
-3.35
-2.76
-2.64
Others
-0.92
-10.09
-18.49
0.41
-6.59
0.06
1.09
-20.59
-2.32
-1.86
Cash from Financing Activity
-10.14
-19.72
9.18
-23.44
-28.61
-5.16
-12.24
0.82
3.60
28.51
Net Cash Inflow / Outflow
3.11
-1.53
0.77
0.38
-1.98
1.96
-1.83
0.32
1.39
1.99
Opening Cash & Equivalents
1.53
3.05
2.28
1.90
3.88
1.92
3.75
3.43
2.04
0.36
Closing Cash & Equivalent
4.64
1.53
3.05
2.28
1.90
3.88
1.92
3.75
3.43
2.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
65.96
54.68
43.52
33.43
28.42
27.11
22.72
22.00
21.39
21.92
ROA
9.93%
13.03%
11.46%
5.06%
4.44%
5.42%
2.73%
-1.72%
-0.44%
6.84%
ROE
21.39%
30.93%
30.06%
15.13%
15.98%
21.70%
11.73%
-7.42%
-1.86%
25.01%
ROCE
20.11%
24.11%
21.51%
12.37%
14.00%
16.26%
11.60%
4.91%
6.93%
18.64%
Fixed Asset Turnover
2.11
2.33
2.16
1.65
2.25
2.52
2.30
1.76
1.85
2.56
Receivable days
79.24
71.60
76.72
96.96
80.75
83.41
96.25
103.05
95.67
91.25
Inventory Days
78.95
74.75
74.08
91.21
77.30
76.90
80.91
96.69
100.70
97.54
Payable days
90.53
77.77
77.78
87.58
33.18
38.42
43.61
45.75
54.51
54.20
Cash Conversion Cycle
67.66
68.59
73.03
100.59
124.87
121.89
133.56
153.99
141.86
134.60
Total Debt/Equity
0.63
0.77
1.07
1.10
1.73
2.06
2.36
2.46
2.35
1.91
Interest Cover
4.89
5.93
6.09
3.47
2.54
2.73
2.12
0.98
1.05
4.18

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.