Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 517417 | NSE: Not Listed

676.65
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  693
  •  693
  •  672
  •  687.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4543
  •  3078915
  •  789.70
  •  290.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 370.14
  • 25.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 450.93
  • 0.44%
  • 2.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.44%
  • 0.46%
  • 47.30%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.81
  • 13.27
  • 3.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.07
  • 11.72
  • 2.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 8.86
  • -0.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 8.80
  • 11.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.10
  • 1.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.40
  • 5.62
  • 6.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.00
101.19
-100.00%
87.27
64.20
35.93%
85.23
80.71
5.60%
82.83
35.38
134.12%
Expenses
0.00
92.24
-100.00%
79.53
56.67
40.34%
76.76
72.69
5.60%
75.11
29.71
152.81%
EBITDA
0.00
8.95
-100.00%
7.74
7.53
2.79%
8.47
8.03
5.48%
7.72
5.66
36.40%
EBIDTM
0.00%
8.84%
8.87%
11.72%
9.93%
9.95%
9.32%
16.01%
Other Income
0.00
0.26
-100.00%
0.56
0.44
27.27%
0.15
0.29
-48.28%
0.26
0.50
-48.00%
Interest
0.00
2.89
-100.00%
2.59
3.59
-27.86%
3.12
3.44
-9.30%
2.63
2.31
13.85%
Depreciation
0.00
0.95
-100.00%
1.03
1.05
-1.90%
1.04
1.05
-0.95%
1.03
1.06
-2.83%
PBT
0.00
5.38
-100.00%
4.68
3.33
40.54%
4.46
3.83
16.45%
4.31
2.80
53.93%
Tax
0.00
1.56
-100.00%
1.31
0.99
32.32%
1.14
0.89
28.09%
1.12
0.72
55.56%
PAT
0.00
3.82
-100.00%
3.37
2.34
44.02%
3.32
2.93
13.31%
3.20
2.08
53.85%
PATM
0.00%
3.78%
3.86%
3.64%
3.90%
3.63%
3.86%
5.87%
EPS
0.00
6.99
-100.00%
6.15
4.28
43.69%
6.08
5.79
5.01%
5.84
4.09
42.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
356.52
281.48
303.22
255.40
237.42
150.95
Net Sales Growth
36.82%
-7.17%
18.72%
7.57%
57.28%
 
Cost Of Goods Sold
238.57
173.84
189.08
146.19
142.54
84.73
Gross Profit
117.95
107.64
114.14
109.21
94.88
66.22
GP Margin
33.08%
38.24%
37.64%
42.76%
39.96%
43.87%
Total Expenditure
323.64
251.31
274.92
229.36
214.38
133.60
Power & Fuel Cost
-
2.01
1.95
1.89
2.06
1.06
% Of Sales
-
0.71%
0.64%
0.74%
0.87%
0.70%
Employee Cost
-
13.47
12.11
12.02
10.43
9.41
% Of Sales
-
4.79%
3.99%
4.71%
4.39%
6.23%
Manufacturing Exp.
-
40.06
41.20
42.55
39.79
23.93
% Of Sales
-
14.23%
13.59%
16.66%
16.76%
15.85%
General & Admin Exp.
-
10.44
8.55
9.11
7.30
5.65
% Of Sales
-
3.71%
2.82%
3.57%
3.07%
3.74%
Selling & Distn. Exp.
-
6.08
12.61
10.07
7.01
7.53
% Of Sales
-
2.16%
4.16%
3.94%
2.95%
4.99%
Miscellaneous Exp.
-
5.41
9.42
7.52
5.25
1.30
% Of Sales
-
1.92%
3.11%
2.94%
2.21%
0.86%
EBITDA
32.88
30.17
28.30
26.04
23.04
17.35
EBITDA Margin
9.22%
10.72%
9.33%
10.20%
9.70%
11.49%
Other Income
1.23
1.33
1.12
0.64
1.88
0.79
Interest
11.23
12.05
9.02
7.98
7.24
5.03
Depreciation
4.05
4.11
3.62
3.29
2.89
2.60
PBT
18.83
15.34
16.80
15.41
14.79
10.52
Tax
5.13
4.17
4.43
4.05
3.48
3.20
Tax Rate
27.24%
27.18%
26.37%
26.28%
23.53%
30.42%
PAT
13.71
11.17
12.37
11.35
11.31
7.32
PAT before Minority Interest
13.71
11.17
12.37
11.35
11.31
7.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.85%
3.97%
4.08%
4.44%
4.76%
4.85%
PAT Growth
29.83%
-9.70%
8.99%
0.35%
54.51%
 
EPS
24.93
20.31
22.49
20.64
20.56
13.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
129.56
110.59
99.49
89.55
79.78
Share Capital
5.47
5.07
5.07
5.07
5.07
Total Reserves
124.09
105.52
94.42
84.48
74.71
Non-Current Liabilities
21.88
31.25
16.40
15.30
12.19
Secured Loans
13.08
14.17
0.00
0.00
0.00
Unsecured Loans
6.60
14.90
14.43
13.35
9.98
Long Term Provisions
0.36
0.35
0.35
0.32
0.26
Current Liabilities
208.97
142.47
166.59
155.75
99.28
Trade Payables
76.09
40.14
58.80
64.18
28.53
Other Current Liabilities
57.90
43.37
57.77
60.10
38.40
Short Term Borrowings
74.47
58.72
49.32
31.28
32.08
Short Term Provisions
0.51
0.24
0.70
0.19
0.27
Total Liabilities
360.41
284.31
282.48
260.60
191.25
Net Block
47.00
47.16
42.72
33.49
22.35
Gross Block
85.88
82.03
74.28
61.89
47.92
Accumulated Depreciation
38.88
34.87
31.56
28.40
25.57
Non Current Assets
61.29
62.92
44.04
37.79
24.16
Capital Work in Progress
0.00
0.08
1.05
3.50
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.13
3.15
0.27
0.80
1.81
Other Non Current Assets
13.16
12.54
0.00
0.00
0.00
Current Assets
299.12
221.39
238.43
222.81
167.09
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
149.58
97.69
103.29
101.46
71.84
Sundry Debtors
110.67
91.03
91.68
91.42
64.80
Cash & Bank
11.43
6.37
23.17
11.15
23.75
Other Current Assets
27.44
1.02
1.98
2.10
6.71
Short Term Loans & Adv.
26.12
25.27
18.33
16.68
6.23
Net Current Assets
90.15
78.92
71.85
67.06
67.81
Total Assets
360.41
284.31
282.47
260.60
191.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
4.79
-12.83
8.45
11.13
6.60
PBT
15.34
16.80
15.41
14.79
10.52
Adjustment
15.38
11.90
10.47
9.30
5.70
Changes in Working Capital
-21.74
-36.90
-13.62
-9.33
-5.46
Cash after chg. in Working capital
8.98
-8.19
12.25
14.77
10.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.19
-4.64
-3.81
-3.64
-4.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.18
-6.34
-9.04
-16.72
-3.02
Net Fixed Assets
-3.77
-6.78
-9.94
-17.47
Net Investments
0.00
0.00
0.00
-0.07
Others
0.59
0.44
0.90
0.82
Cash from Financing Activity
3.45
13.76
9.87
-6.20
6.47
Net Cash Inflow / Outflow
5.06
-5.42
9.27
-11.79
10.05
Opening Cash & Equivalents
6.37
11.79
2.52
14.31
4.26
Closing Cash & Equivalent
11.43
6.37
11.79
2.52
14.31

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
236.85
218.13
196.23
176.61
157.35
ROA
3.46%
4.36%
4.18%
5.01%
3.83%
ROE
9.30%
11.77%
12.01%
13.36%
9.17%
ROCE
12.94%
14.28%
15.73%
17.21%
12.76%
Fixed Asset Turnover
3.35
3.88
3.75
4.32
3.15
Receivable days
130.78
109.97
130.83
120.08
156.69
Inventory Days
160.32
120.96
146.30
133.21
173.70
Payable days
122.02
95.50
153.53
80.63
80.55
Cash Conversion Cycle
169.07
135.43
123.60
172.66
249.84
Total Debt/Equity
0.74
0.79
0.64
0.50
0.53
Interest Cover
2.27
2.86
2.93
3.04
3.09

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.