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

Engineering - Industrial Equipments

Rating :
68/99

BSE: 522650 | NSE: Not Listed

1347
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1333.75
  •  1350
  •  1275
  •  1333.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  616
  •  811783
  •  1520.00
  •  596.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 294.55
  • 37.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 308.42
  • 0.15%
  • 5.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.69%
  • 0.53%
  • 18.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.89
  • 21.11
  • 8.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 30.44
  • 3.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.94
  • 11.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.26
  • 20.91
  • 19.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -5.80
  • 2.26
  • 2.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.99
  • 11.26
  • 12.07

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
28.32
17.24
64.27%
13.45
9.85
36.55%
20.44
16.01
27.67%
22.29
5.34
317.42%
Expenses
23.95
14.22
68.42%
11.17
8.43
32.50%
16.91
11.95
41.51%
19.15
7.01
173.18%
EBITDA
4.37
3.01
45.18%
2.28
1.41
61.70%
3.53
4.06
-13.05%
3.14
-1.67
-
EBIDTM
15.43%
17.48%
16.94%
14.35%
17.29%
25.37%
14.10%
-31.18%
Other Income
0.43
0.11
290.91%
0.19
-0.12
-
0.34
0.20
70.00%
0.12
0.27
-55.56%
Interest
0.53
0.49
8.16%
0.45
0.53
-15.09%
0.41
0.40
2.50%
0.41
0.38
7.89%
Depreciation
0.25
0.19
31.58%
0.17
0.20
-15.00%
0.19
0.21
-9.52%
0.17
0.25
-32.00%
PBT
4.02
2.44
64.75%
1.84
0.57
222.81%
3.29
3.65
-9.86%
2.68
-2.03
-
Tax
1.87
0.63
196.83%
0.67
0.14
378.57%
0.66
0.38
73.68%
0.69
-0.42
-
PAT
2.15
1.81
18.78%
1.17
0.43
172.09%
2.63
3.27
-19.57%
1.99
-1.61
-
PATM
7.59%
10.48%
8.73%
4.36%
12.85%
20.43%
8.94%
-30.18%
EPS
9.81
8.24
19.05%
5.35
1.96
172.96%
11.97
14.91
-19.72%
9.08
-7.35
-

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
Net Sales
-
84.50
48.44
65.51
64.45
32.43
48.28
42.27
41.84
21.32
Net Sales Growth
-
74.44%
-26.06%
1.64%
98.74%
-32.83%
14.22%
1.03%
96.25%
 
Cost Of Goods Sold
-
27.71
3.35
16.97
22.51
2.47
14.97
8.85
21.10
8.26
Gross Profit
-
56.79
45.09
48.54
41.95
29.96
33.32
33.41
20.74
13.05
GP Margin
-
67.21%
93.08%
74.10%
65.09%
92.38%
69.01%
79.04%
49.57%
61.21%
Total Expenditure
-
71.17
41.61
54.45
54.58
28.90
43.22
37.54
37.63
21.10
Power & Fuel Cost
-
0.62
0.43
0.40
0.37
0.38
0.38
0.36
0.33
0.29
% Of Sales
-
0.73%
0.89%
0.61%
0.57%
1.17%
0.79%
0.85%
0.79%
1.36%
Employee Cost
-
13.19
11.48
9.81
9.98
9.50
9.20
8.87
7.37
6.37
% Of Sales
-
15.61%
23.70%
14.97%
15.48%
29.29%
19.06%
20.98%
17.61%
29.88%
Manufacturing Exp.
-
25.13
21.84
23.36
18.66
12.68
14.16
15.28
5.78
2.92
% Of Sales
-
29.74%
45.09%
35.66%
28.95%
39.10%
29.33%
36.15%
13.81%
13.70%
General & Admin Exp.
-
3.06
2.75
2.24
1.83
2.20
2.14
2.07
1.59
1.21
% Of Sales
-
3.62%
5.68%
3.42%
2.84%
6.78%
4.43%
4.90%
3.80%
5.68%
Selling & Distn. Exp.
-
0.05
0.17
0.04
0.05
0.02
0.15
0.37
0.17
0.17
% Of Sales
-
0.06%
0.35%
0.06%
0.08%
0.06%
0.31%
0.88%
0.41%
0.80%
Miscellaneous Exp.
-
1.41
1.60
1.62
1.19
1.67
2.23
1.73
1.30
1.88
% Of Sales
-
1.67%
3.30%
2.47%
1.85%
5.15%
4.62%
4.09%
3.11%
8.82%
EBITDA
-
13.33
6.83
11.06
9.87
3.53
5.06
4.73
4.21
0.22
EBITDA Margin
-
15.78%
14.10%
16.88%
15.31%
10.88%
10.48%
11.19%
10.06%
1.03%
Other Income
-
1.07
0.46
0.59
0.50
0.55
0.72
0.44
0.69
0.37
Interest
-
1.80
1.81
2.64
2.55
2.62
3.03
3.19
2.83
2.68
Depreciation
-
0.77
0.85
0.94
0.84
0.85
0.84
0.74
1.26
1.26
PBT
-
11.83
4.63
8.07
6.98
0.61
1.92
1.23
0.80
-3.36
Tax
-
3.89
0.74
2.27
3.04
0.72
0.89
0.41
0.00
0.01
Tax Rate
-
32.88%
15.98%
28.13%
43.55%
118.03%
46.35%
33.33%
0.00%
-0.30%
PAT
-
7.94
3.89
5.79
3.94
-0.11
1.03
0.82
3.63
-3.36
PAT before Minority Interest
-
7.94
3.89
5.79
3.94
-0.11
1.03
0.82
3.63
-3.36
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
9.40%
8.03%
8.84%
6.11%
-0.34%
2.13%
1.94%
8.68%
-15.76%
PAT Growth
-
104.11%
-32.82%
46.95%
-
-
25.61%
-77.41%
-
 
EPS
-
36.09
17.68
26.32
17.91
-0.50
4.68
3.73
16.50
-15.27

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
Shareholder's Funds
55.05
47.20
43.26
37.36
33.39
33.67
32.70
42.50
4.24
Share Capital
2.19
2.19
2.19
2.19
2.19
2.19
2.19
5.39
5.39
Total Reserves
52.86
45.00
41.06
35.16
31.20
31.48
30.50
37.11
-1.15
Non-Current Liabilities
14.62
11.80
12.22
13.28
13.69
13.64
13.25
3.96
5.71
Secured Loans
0.25
0.21
0.26
1.93
0.29
0.48
0.45
0.50
0.50
Unsecured Loans
2.99
2.99
2.98
2.98
5.78
5.88
6.16
2.92
4.81
Long Term Provisions
0.16
0.09
0.12
0.23
0.11
0.10
0.11
0.06
0.06
Current Liabilities
51.32
35.31
35.14
33.92
38.28
33.91
34.23
34.89
33.48
Trade Payables
11.13
14.00
14.96
12.13
10.32
12.76
11.24
10.77
9.60
Other Current Liabilities
23.28
11.20
10.70
13.23
13.83
12.05
9.73
10.75
9.02
Short Term Borrowings
15.98
8.33
7.31
6.38
13.41
7.54
12.04
12.93
14.49
Short Term Provisions
0.94
1.78
2.18
2.18
0.72
1.56
1.22
0.44
0.37
Total Liabilities
120.99
94.31
90.62
84.56
85.36
81.22
80.18
81.35
43.43
Net Block
56.81
43.44
44.13
44.22
44.21
44.71
44.41
43.03
8.37
Gross Block
62.77
49.23
49.11
48.40
47.64
47.41
46.43
50.84
22.06
Accumulated Depreciation
5.96
5.79
4.98
4.17
3.43
2.70
2.02
7.82
13.68
Non Current Assets
58.86
44.33
44.85
44.83
46.48
46.92
45.46
44.72
9.39
Capital Work in Progress
0.00
0.00
0.00
0.00
0.20
0.20
0.15
0.00
0.00
Non Current Investment
0.51
0.32
0.28
0.24
0.16
0.22
0.23
0.00
0.00
Long Term Loans & Adv.
1.54
0.57
0.44
0.38
0.52
0.38
0.23
0.50
0.30
Other Non Current Assets
0.00
0.00
0.00
0.00
1.39
1.41
0.44
1.18
0.71
Current Assets
62.13
49.98
45.77
39.73
38.88
34.30
34.71
36.64
34.04
Current Investments
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
22.98
27.86
15.84
16.13
24.58
18.41
19.87
20.08
22.47
Sundry Debtors
29.76
17.61
16.44
16.62
11.12
13.96
10.71
12.86
9.27
Cash & Bank
7.96
2.60
11.69
5.53
1.99
0.83
2.26
1.57
1.30
Other Current Assets
1.23
0.44
0.44
0.33
1.18
1.11
1.87
2.13
1.01
Short Term Loans & Adv.
0.97
1.48
1.37
1.13
0.93
0.82
1.48
1.80
0.76
Net Current Assets
10.81
14.67
10.63
5.81
0.60
0.39
0.49
1.75
0.56
Total Assets
120.99
94.31
90.62
84.56
85.36
81.22
80.17
81.36
43.43

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
Cash From Operating Activity
10.47
-7.09
12.48
12.41
-1.93
8.11
5.70
5.03
0.19
PBT
11.83
4.63
8.07
6.98
0.61
1.92
1.23
0.80
-3.36
Adjustment
1.66
3.26
3.64
3.03
3.50
4.06
4.59
4.02
4.37
Changes in Working Capital
1.66
-13.59
2.53
3.29
-4.89
1.74
-0.10
0.18
-0.83
Cash after chg. in Working capital
15.16
-5.70
14.24
13.31
-0.78
7.71
5.72
5.01
0.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.68
-1.40
-1.76
-0.90
-1.15
0.40
-0.02
0.02
0.00
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
-14.45
0.70
-0.94
0.39
-1.05
-1.29
-2.17
-1.58
-0.37
Net Fixed Assets
-3.11
-0.08
-0.68
-0.56
-0.21
-1.01
4.29
-28.53
Net Investments
-18.98
-0.04
-0.04
-0.08
0.06
0.01
-0.22
0.00
Others
7.64
0.82
-0.22
1.03
-0.90
-0.29
-6.24
26.95
Cash from Financing Activity
6.01
-2.36
-5.58
-10.31
3.47
-6.94
-3.71
-3.25
0.29
Net Cash Inflow / Outflow
2.03
-8.75
5.95
2.50
0.50
-0.13
-0.17
0.20
0.11
Opening Cash & Equivalents
0.26
9.01
3.06
0.56
0.07
0.19
0.37
0.17
0.06
Closing Cash & Equivalent
2.29
0.26
9.01
3.06
0.56
0.07
0.19
0.37
0.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
251.72
215.81
197.79
170.81
152.66
153.94
149.49
14.84
-1.76
ROA
7.38%
4.21%
6.61%
4.64%
-0.13%
1.27%
1.02%
5.82%
-7.74%
ROE
15.54%
8.61%
14.38%
11.15%
-0.32%
3.10%
4.58%
253.65%
0.00%
ROCE
19.71%
10.93%
19.75%
17.67%
6.07%
9.46%
11.18%
25.93%
-2.71%
Fixed Asset Turnover
1.54
1.00
1.36
1.34
0.68
1.03
0.87
1.27
1.07
Receivable days
100.33
126.85
91.13
78.56
141.19
93.26
101.76
86.97
142.94
Inventory Days
107.69
162.80
88.12
115.27
241.94
144.68
172.48
167.27
346.65
Payable days
127.80
1267.08
220.94
135.24
134.86
80.54
90.12
75.94
138.02
Cash Conversion Cycle
80.22
-977.43
-41.68
58.59
248.27
157.40
184.12
178.31
351.56
Total Debt/Equity
0.40
0.30
0.30
0.39
0.67
0.50
0.65
2.88
7.79
Interest Cover
7.57
3.56
4.06
3.73
1.23
1.63
1.39
2.28
-0.25

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.