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

Glass

Rating :
60/99

BSE: 515147 | NSE: Not Listed

140
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  142.8
  •  143
  •  139
  •  141.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  68646
  •  9644016
  •  188.90
  •  75.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 752.52
  • 30.63
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 861.67
  • 0.50%
  • 3.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.14%
  • 3.29%
  • 30.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 7.47
  • 21.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.83
  • 4.95
  • 8.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 17.29
  • 38.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.08
  • 19.99
  • 18.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 1.94
  • 2.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 10.17
  • 12.99

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
84.21
73.81
14.09%
95.22
88.58
7.50%
46.43
80.75
-42.50%
72.92
76.40
-4.55%
Expenses
70.63
67.98
3.90%
79.04
79.14
-0.13%
47.71
72.89
-34.55%
61.60
69.65
-11.56%
EBITDA
13.58
5.83
132.93%
16.17
9.44
71.29%
-1.28
7.86
-
11.32
6.75
67.70%
EBIDTM
16.12%
7.89%
16.99%
10.66%
-2.77%
9.73%
15.53%
8.83%
Other Income
8.53
0.46
1,754.35%
0.22
0.86
-74.42%
5.13
1.97
160.41%
1.71
1.47
16.33%
Interest
5.39
0.51
956.86%
2.29
0.36
536.11%
1.14
0.16
612.50%
0.71
0.19
273.68%
Depreciation
7.15
2.06
247.09%
6.12
1.80
240.00%
3.35
1.88
78.19%
2.17
1.81
19.89%
PBT
9.57
3.72
157.26%
7.99
8.14
-1.84%
-0.65
7.80
-
10.15
6.23
62.92%
Tax
3.26
-1.19
-
2.22
2.93
-24.23%
-0.81
2.30
-
3.24
1.90
70.53%
PAT
6.31
4.91
28.51%
5.77
5.21
10.75%
0.16
5.50
-97.09%
6.91
4.32
59.95%
PATM
7.50%
6.65%
6.06%
5.88%
0.35%
6.81%
9.48%
5.66%
EPS
1.26
1.22
3.28%
1.07
1.07
0.00%
0.54
1.49
-63.76%
1.70
1.23
38.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
298.78
319.60
212.76
177.90
229.37
222.95
166.09
172.17
140.65
Net Sales Growth
-6.50%
50.22%
19.60%
-22.44%
2.88%
34.23%
-3.53%
22.41%
 
Cost Of Goods Sold
64.73
103.12
62.78
49.14
80.72
75.48
57.77
54.64
40.33
Gross Profit
234.05
216.48
149.98
128.75
148.66
147.47
108.31
117.53
100.32
GP Margin
78.33%
67.73%
70.49%
72.37%
64.81%
66.14%
65.21%
68.26%
71.33%
Total Expenditure
258.98
288.95
196.49
157.49
203.99
198.88
152.57
144.94
124.03
Power & Fuel Cost
-
75.66
41.84
32.34
45.54
45.88
27.45
28.29
32.19
% Of Sales
-
23.67%
19.67%
18.18%
19.85%
20.58%
16.53%
16.43%
22.89%
Employee Cost
-
32.57
24.68
16.45
16.26
14.33
15.88
13.39
14.06
% Of Sales
-
10.19%
11.60%
9.25%
7.09%
6.43%
9.56%
7.78%
10.00%
Manufacturing Exp.
-
53.77
50.50
42.12
39.61
40.59
33.35
34.03
28.48
% Of Sales
-
16.82%
23.74%
23.68%
17.27%
18.21%
20.08%
19.77%
20.25%
General & Admin Exp.
-
9.09
6.05
8.91
9.13
8.70
8.87
7.41
5.26
% Of Sales
-
2.84%
2.84%
5.01%
3.98%
3.90%
5.34%
4.30%
3.74%
Selling & Distn. Exp.
-
8.50
7.01
2.88
6.56
8.97
7.58
5.07
0.85
% Of Sales
-
2.66%
3.29%
1.62%
2.86%
4.02%
4.56%
2.94%
0.60%
Miscellaneous Exp.
-
6.24
3.64
5.64
6.15
4.93
1.65
2.10
2.85
% Of Sales
-
1.95%
1.71%
3.17%
2.68%
2.21%
0.99%
1.22%
2.03%
EBITDA
39.79
30.65
16.27
20.41
25.38
24.07
13.52
27.23
16.62
EBITDA Margin
13.32%
9.59%
7.65%
11.47%
11.07%
10.80%
8.14%
15.82%
11.82%
Other Income
15.59
4.70
5.19
4.91
3.94
3.05
5.17
2.91
3.35
Interest
9.53
1.92
0.76
0.76
0.99
0.50
0.54
1.36
1.26
Depreciation
18.79
7.54
7.20
10.28
12.93
10.98
10.98
11.16
7.89
PBT
27.06
25.88
13.51
14.28
15.40
15.64
7.18
17.63
10.82
Tax
7.91
5.94
2.64
4.25
4.88
3.51
0.70
6.37
4.16
Tax Rate
29.23%
22.95%
19.54%
29.76%
31.69%
22.44%
9.75%
36.13%
38.45%
PAT
19.15
26.92
11.82
10.03
10.52
12.13
6.47
11.25
6.66
PAT before Minority Interest
19.15
26.92
11.82
10.03
10.52
12.13
6.47
11.25
6.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.41%
8.42%
5.56%
5.64%
4.59%
5.44%
3.90%
6.53%
4.74%
PAT Growth
-3.96%
127.75%
17.85%
-4.66%
-13.27%
87.48%
-42.49%
68.92%
 
EPS
3.56
5.00
2.20
1.86
1.96
2.25
1.20
2.09
1.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
177.26
153.44
144.04
138.83
133.80
129.88
133.70
120.31
Share Capital
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
Total Reserves
171.54
148.06
138.67
133.46
128.43
124.51
128.33
114.93
Non-Current Liabilities
28.86
5.36
6.93
8.42
8.48
11.75
11.95
9.73
Secured Loans
25.70
0.00
0.00
0.05
0.13
0.11
0.14
0.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.72
3.13
2.87
2.96
2.11
2.61
1.14
0.94
Current Liabilities
62.98
41.44
35.02
25.88
32.39
24.06
24.05
46.15
Trade Payables
27.21
16.79
15.84
14.60
12.15
11.14
6.54
10.92
Other Current Liabilities
17.66
15.48
14.20
8.79
11.72
9.37
12.66
11.20
Short Term Borrowings
16.10
7.30
3.35
1.38
7.30
2.55
1.33
17.79
Short Term Provisions
2.01
1.87
1.62
1.11
1.22
1.01
3.52
6.24
Total Liabilities
269.10
200.24
185.99
173.13
174.67
165.69
169.70
176.19
Net Block
57.31
44.64
44.89
50.42
58.59
66.41
74.93
84.07
Gross Block
117.01
97.60
92.96
90.50
88.77
87.70
85.20
162.18
Accumulated Depreciation
59.70
52.96
48.07
40.08
30.18
21.29
10.27
78.11
Non Current Assets
150.88
80.60
68.08
75.66
85.26
95.69
101.45
110.11
Capital Work in Progress
22.77
1.20
0.42
0.49
0.46
0.86
0.81
21.11
Non Current Investment
35.07
28.72
17.31
18.49
22.26
24.25
21.50
0.25
Long Term Loans & Adv.
28.82
5.73
5.41
6.16
3.75
4.11
4.03
4.56
Other Non Current Assets
6.92
0.31
0.06
0.11
0.21
0.05
0.18
0.12
Current Assets
118.22
119.64
117.90
97.47
89.41
70.02
68.26
66.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
21.22
30.63
27.34
18.86
22.67
25.64
31.94
30.31
Sundry Debtors
59.26
53.14
45.86
54.26
50.37
34.68
29.08
27.17
Cash & Bank
26.08
26.47
38.06
18.38
12.37
4.98
3.34
4.35
Other Current Assets
11.66
1.69
3.62
2.76
3.99
4.72
3.90
4.25
Short Term Loans & Adv.
8.93
7.71
3.03
3.22
1.90
3.61
2.46
3.90
Net Current Assets
55.24
78.20
82.88
71.59
57.02
45.95
44.21
19.93
Total Assets
269.10
200.24
185.98
173.13
174.67
165.71
169.71
176.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
31.25
10.09
22.05
15.75
6.61
9.27
21.09
14.29
PBT
32.86
14.46
11.74
13.13
9.06
0.21
17.10
10.82
Adjustment
2.09
5.57
8.76
10.33
11.84
10.84
10.88
7.27
Changes in Working Capital
1.87
-5.34
7.83
1.71
-9.74
1.97
-3.60
-1.16
Cash after chg. in Working capital
36.81
14.69
28.34
25.17
11.16
13.01
24.38
16.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.56
-4.60
-6.29
-9.42
-4.55
-3.74
-3.29
-2.65
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
-58.34
-11.77
-0.60
0.70
-1.82
-5.06
-1.45
-48.52
Net Fixed Assets
-40.95
-5.42
-2.39
-1.76
-0.67
-2.55
77.02
Net Investments
0.64
-10.33
-1.32
1.51
-4.57
-9.72
-1.83
Others
-18.03
3.98
3.11
0.95
3.42
7.21
-76.64
Cash from Financing Activity
30.31
-1.04
-1.78
-10.45
2.61
-2.57
-20.66
9.28
Net Cash Inflow / Outflow
3.22
-2.71
19.68
6.01
7.40
1.64
-1.01
-24.95
Opening Cash & Equivalents
1.80
4.52
18.38
12.37
4.98
3.34
4.35
29.30
Closing Cash & Equivalent
5.02
1.80
38.06
18.38
12.37
4.98
3.34
4.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
32.91
28.55
26.80
25.83
24.89
24.16
24.87
21.94
ROA
11.47%
6.12%
5.58%
6.05%
7.13%
3.86%
6.51%
3.78%
ROE
16.30%
7.95%
7.09%
7.72%
9.20%
4.91%
8.94%
5.65%
ROCE
18.26%
9.88%
10.45%
11.64%
11.78%
5.76%
13.99%
8.88%
Fixed Asset Turnover
2.98
2.23
1.94
2.56
2.53
1.96
1.53
0.97
Receivable days
64.18
84.92
102.71
83.25
69.62
68.65
54.19
62.87
Inventory Days
29.61
49.72
47.39
33.04
39.55
61.99
59.96
70.15
Payable days
77.88
94.85
113.06
60.49
21.64
21.73
21.11
30.50
Cash Conversion Cycle
15.92
39.79
37.04
55.80
87.53
108.91
93.04
102.52
Total Debt/Equity
0.24
0.05
0.02
0.01
0.06
0.02
0.01
0.15
Interest Cover
18.10
20.06
19.85
16.55
32.24
14.38
14.00
9.60

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.