Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Compressors / Pumps

Rating :
42/99

BSE: 517500 | NSE: Not Listed

117.20
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  118.90
  •  118.90
  •  115.25
  •  116.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  151
  •  19.77
  •  185.50
  •  59.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 180.19
  • 17.59
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 186.64
  • 0.26%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.91%
  • 1.02%
  • 24.32%
  • FII
  • DII
  • Others
  • 0.55%
  • 0.00%
  • 4.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.42
  • 6.55
  • 5.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.41
  • 12.20
  • 1.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.07
  • 78.02
  • 10.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.46
  • 19.46
  • 16.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.24
  • 2.35
  • 2.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 8.44
  • 7.79

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
32.13
39.28
-18.20%
20.51
29.66
-30.85%
27.22
42.35
-35.73%
38.02
30.81
23.40%
Expenses
23.11
30.63
-24.55%
17.60
23.81
-26.08%
27.06
30.48
-11.22%
29.87
25.90
15.33%
EBITDA
9.02
8.65
4.28%
2.90
5.85
-50.43%
0.15
11.86
-98.74%
8.14
4.91
65.78%
EBIDTM
28.07%
22.02%
14.16%
19.72%
0.56%
28.02%
21.42%
15.93%
Other Income
1.15
0.21
447.62%
0.62
0.17
264.71%
1.36
0.65
109.23%
0.00
0.00
0
Interest
0.09
0.55
-83.64%
0.07
0.47
-85.11%
0.38
0.66
-42.42%
0.50
0.66
-24.24%
Depreciation
1.51
1.74
-13.22%
1.41
1.68
-16.07%
1.78
1.89
-5.82%
1.76
1.88
-6.38%
PBT
8.56
6.57
30.29%
2.04
3.87
-47.29%
-0.65
9.96
-
5.89
2.37
148.52%
Tax
2.67
1.18
126.27%
0.98
0.92
6.52%
-0.13
2.38
-
2.09
1.02
104.90%
PAT
5.90
5.39
9.46%
1.06
2.95
-64.07%
-0.52
7.59
-
3.80
1.35
181.48%
PATM
18.35%
13.73%
5.18%
9.94%
-1.90%
17.92%
9.99%
4.37%
EPS
3.80
3.48
9.20%
0.69
1.90
-63.68%
-0.33
4.90
-
2.45
0.87
181.61%

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
Net Sales
117.88
132.63
135.04
113.92
100.88
96.56
93.67
89.59
88.73
76.28
Net Sales Growth
-17.04%
-1.78%
18.54%
12.93%
4.47%
3.09%
4.55%
0.97%
16.32%
 
Cost Of Goods Sold
37.49
41.32
43.75
37.92
34.61
33.30
30.26
29.91
32.17
30.52
Gross Profit
80.39
91.31
91.29
76.00
66.26
63.26
63.41
59.67
56.57
45.76
GP Margin
68.19%
68.85%
67.60%
66.71%
65.68%
65.51%
67.70%
66.60%
63.76%
59.99%
Total Expenditure
97.64
109.83
104.81
92.53
81.95
83.74
76.55
71.32
72.77
62.41
Power & Fuel Cost
-
1.46
0.57
1.84
1.72
1.87
1.97
1.53
1.52
1.26
% Of Sales
-
1.10%
0.42%
1.62%
1.70%
1.94%
2.10%
1.71%
1.71%
1.65%
Employee Cost
-
33.60
30.08
26.28
23.11
24.36
21.29
18.55
18.50
14.74
% Of Sales
-
25.33%
22.27%
23.07%
22.91%
25.23%
22.73%
20.71%
20.85%
19.32%
Manufacturing Exp.
-
5.81
3.00
5.69
4.22
4.50
4.51
5.60
5.93
3.70
% Of Sales
-
4.38%
2.22%
4.99%
4.18%
4.66%
4.81%
6.25%
6.68%
4.85%
General & Admin Exp.
-
18.14
13.92
9.57
8.89
14.36
13.06
10.88
10.95
9.15
% Of Sales
-
13.68%
10.31%
8.40%
8.81%
14.87%
13.94%
12.14%
12.34%
12.00%
Selling & Distn. Exp.
-
1.30
0.44
6.40
4.72
1.21
0.95
0.67
0.83
0.73
% Of Sales
-
0.98%
0.33%
5.62%
4.68%
1.25%
1.01%
0.75%
0.94%
0.96%
Miscellaneous Exp.
-
8.21
13.05
4.82
4.67
4.14
4.53
4.18
2.87
2.30
% Of Sales
-
6.19%
9.66%
4.23%
4.63%
4.29%
4.84%
4.67%
3.23%
3.02%
EBITDA
20.21
22.80
30.23
21.39
18.93
12.82
17.12
18.27
15.96
13.87
EBITDA Margin
17.14%
17.19%
22.39%
18.78%
18.76%
13.28%
18.28%
20.39%
17.99%
18.18%
Other Income
3.13
3.29
1.79
1.51
0.67
0.26
0.05
0.62
0.47
0.74
Interest
1.04
3.45
3.19
2.71
3.17
3.18
2.23
1.45
1.87
1.93
Depreciation
6.46
6.95
7.48
7.03
7.39
7.69
4.84
2.80
2.54
1.96
PBT
15.84
15.68
21.35
13.16
9.03
2.20
10.10
14.64
12.02
10.72
Tax
5.61
4.06
5.18
4.77
3.76
1.82
4.21
5.06
3.97
3.48
Tax Rate
35.42%
25.89%
24.26%
36.25%
41.64%
82.73%
41.68%
34.56%
33.03%
32.46%
PAT
10.24
11.62
15.99
8.57
5.35
0.65
5.92
9.59
8.05
7.24
PAT before Minority Interest
10.24
11.62
16.17
8.38
5.27
0.38
5.89
9.59
8.05
7.24
Minority Interest
0.00
0.00
-0.18
0.19
0.08
0.27
0.03
0.00
0.00
0.00
PAT Margin
8.69%
8.76%
11.84%
7.52%
5.30%
0.67%
6.32%
10.70%
9.07%
9.49%
PAT Growth
-40.74%
-27.33%
86.58%
60.19%
723.08%
-89.02%
-38.27%
19.13%
11.19%
 
EPS
6.61
7.50
10.32
5.53
3.45
0.42
3.82
6.19
5.19
4.67

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
Shareholder's Funds
87.53
77.61
63.54
54.62
50.90
50.45
46.50
38.01
30.87
Share Capital
3.09
3.09
3.09
3.09
3.09
3.09
3.09
3.09
3.09
Total Reserves
84.43
74.52
60.45
51.53
47.81
47.36
43.41
34.92
27.78
Non-Current Liabilities
-0.20
0.61
2.07
3.63
9.19
15.45
18.23
5.51
2.45
Secured Loans
0.55
0.92
1.63
2.66
7.66
13.41
17.45
4.88
1.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.32
0.32
0.54
0.72
0.58
0.50
0.35
0.44
0.51
Current Liabilities
39.49
51.32
55.24
54.17
49.33
48.08
28.34
34.11
35.00
Trade Payables
8.28
11.40
12.67
10.94
8.83
9.76
7.33
8.51
7.77
Other Current Liabilities
10.06
9.44
12.45
11.76
12.08
12.82
12.34
5.13
9.17
Short Term Borrowings
15.71
24.34
24.38
26.03
24.84
20.84
2.13
14.72
13.43
Short Term Provisions
5.43
6.14
5.75
5.44
3.58
4.66
6.55
5.75
4.62
Total Liabilities
126.82
129.54
121.65
113.81
110.69
115.39
93.07
77.63
68.32
Net Block
43.83
46.71
49.02
49.11
53.87
55.64
24.16
24.68
22.67
Gross Block
97.86
94.97
90.43
84.83
82.39
76.71
40.64
38.51
35.18
Accumulated Depreciation
54.04
48.26
41.41
35.72
28.52
21.08
16.49
13.83
12.52
Non Current Assets
45.72
46.81
49.29
49.35
54.67
59.44
32.58
26.02
22.83
Capital Work in Progress
0.63
0.07
0.23
0.20
0.80
0.80
8.42
1.35
0.16
Non Current Investment
1.26
0.04
0.04
0.04
0.00
3.01
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
81.10
82.73
72.35
64.46
56.02
55.94
60.50
51.61
45.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
32.13
27.66
23.71
19.78
19.30
20.00
15.44
18.28
15.83
Sundry Debtors
24.20
34.00
29.91
28.28
20.02
20.37
21.15
21.52
21.61
Cash & Bank
10.63
5.24
5.71
5.61
3.63
4.75
4.20
3.59
2.56
Other Current Assets
14.16
1.76
1.50
0.56
13.06
10.82
19.71
8.23
5.49
Short Term Loans & Adv.
11.00
14.06
11.52
10.24
12.38
10.22
19.19
7.11
4.50
Net Current Assets
41.61
31.41
17.11
10.29
6.69
7.86
32.15
17.50
10.49
Total Assets
126.82
129.54
121.64
113.81
110.69
115.38
93.08
77.63
68.32

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
Cash From Operating Activity
24.39
11.41
14.91
13.07
7.76
11.32
14.36
9.85
4.96
PBT
15.68
21.35
13.16
9.03
2.20
10.10
14.64
12.02
10.72
Adjustment
8.91
8.15
11.34
10.00
11.30
7.84
4.02
4.29
3.75
Changes in Working Capital
5.31
-12.20
-3.81
-3.63
-3.15
-2.81
0.02
-2.29
-6.44
Cash after chg. in Working capital
29.91
17.30
20.69
15.40
10.35
15.13
18.68
14.03
8.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.52
-5.89
-5.78
-2.33
-2.60
-3.82
-4.33
-4.18
-3.06
Other Direct Exp. Paid
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
Cash From Investing Activity
-6.21
-6.37
-4.86
-3.30
-2.30
-21.66
-19.29
-10.54
-3.25
Net Fixed Assets
-2.99
-3.58
-5.57
-1.66
-5.56
-28.45
-9.20
-4.52
Net Investments
-3.11
-1.70
0.01
-0.04
-4.41
-2.90
0.00
0.00
Others
-0.11
-1.09
0.70
-1.60
7.67
9.69
-10.09
-6.02
Cash from Financing Activity
-12.80
-5.50
-9.95
-7.80
-6.58
10.90
5.54
1.72
-1.68
Net Cash Inflow / Outflow
5.38
-0.47
0.10
1.98
-1.12
0.56
0.61
1.03
0.03
Opening Cash & Equivalents
5.24
5.71
5.61
3.63
4.75
4.20
3.59
2.56
2.53
Closing Cash & Equivalent
10.63
5.24
5.71
5.61
3.63
4.75
4.20
3.59
2.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 03
Book Value (Rs.)
56.64
50.22
41.11
35.34
32.88
32.59
30.03
24.53
19.90
5.39
ROA
9.07%
12.87%
7.12%
4.69%
0.33%
5.65%
11.23%
11.03%
16.84%
-4.05%
ROE
14.08%
22.91%
14.19%
9.99%
0.75%
12.17%
22.74%
23.44%
37.06%
-8.64%
ROCE
18.34%
25.00%
17.44%
13.55%
5.91%
14.83%
24.17%
26.05%
42.13%
-0.39%
Fixed Asset Turnover
1.38
1.46
1.31
1.26
1.26
1.65
2.36
2.51
3.17
0.94
Receivable days
80.08
86.36
92.76
83.79
73.57
78.20
83.54
85.23
58.81
110.13
Inventory Days
82.28
69.43
69.33
67.79
71.59
66.75
66.02
67.40
51.27
160.66
Payable days
36.70
46.98
47.91
45.95
44.10
45.82
48.37
45.94
33.71
98.31
Cash Conversion Cycle
125.66
108.82
114.18
105.63
101.05
99.13
101.19
106.69
76.37
172.48
Total Debt/Equity
0.20
0.34
0.45
0.64
0.78
0.83
0.60
0.56
0.55
0.48
Interest Cover
5.55
7.69
5.85
3.85
1.69
5.52
11.07
7.41
6.55
-0.08

Top Investors:

News Update:


No Latest News!

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.