Nifty
Sensex
:
:
24502.00
80485.58
-28.90 (-0.12%)
-119.07 (-0.15%)

Luggage

Rating :
65/99

BSE: 523025 | NSE: SAFARI

2165.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2136.60
  •  2182.20
  •  2130.50
  •  2141.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30064
  •  651.16
  •  2350.00
  •  1400.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,033.61
  • 57.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,856.83
  • 0.19%
  • 12.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.73%
  • 2.10%
  • 10.78%
  • FII
  • DII
  • Others
  • 12.69%
  • 17.56%
  • 11.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.79
  • 17.72
  • 30.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.55
  • 30.99
  • 38.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.07
  • 41.81
  • 98.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.04
  • 55.92
  • 62.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 9.25
  • 11.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.39
  • -24.35
  • 25.87

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
365.42
302.71
20.72%
388.30
302.65
28.30%
370.02
313.58
18.00%
426.68
293.04
45.60%
Expenses
298.57
244.44
22.14%
320.10
247.66
29.25%
306.55
271.67
12.84%
347.67
251.35
38.32%
EBITDA
66.85
58.27
14.72%
68.20
54.99
24.02%
63.47
41.91
51.44%
79.01
41.69
89.52%
EBIDTM
18.29%
19.25%
17.56%
18.17%
17.15%
13.37%
18.52%
14.23%
Other Income
5.06
2.67
89.51%
3.66
2.55
43.53%
2.88
2.51
14.74%
2.28
1.73
31.79%
Interest
2.29
2.20
4.09%
2.39
2.57
-7.00%
2.21
1.89
16.93%
2.61
1.31
99.24%
Depreciation
13.70
9.16
49.56%
12.91
9.42
37.05%
12.25
8.01
52.93%
12.93
6.72
92.41%
PBT
55.92
49.58
12.79%
56.56
45.55
24.17%
51.89
34.52
50.32%
65.75
35.39
85.79%
Tax
12.73
11.50
10.70%
13.64
11.07
23.22%
12.13
8.58
41.38%
15.81
8.80
79.66%
PAT
43.19
38.08
13.42%
42.92
34.48
24.48%
39.76
25.94
53.28%
49.94
26.59
87.81%
PATM
11.82%
12.58%
11.05%
11.39%
10.75%
8.27%
11.70%
9.07%
EPS
8.86
8.03
10.34%
9.03
7.27
24.21%
8.35
5.47
52.65%
10.54
5.94
77.44%

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
-
1,550.42
1,211.98
705.17
327.98
685.87
577.65
419.05
343.54
278.13
215.93
Net Sales Growth
-
27.92%
71.87%
115.00%
-52.18%
18.73%
37.85%
21.98%
23.52%
28.81%
 
Cost Of Goods Sold
-
789.92
673.65
433.91
186.87
377.89
329.03
222.82
198.20
151.13
120.61
Gross Profit
-
760.50
538.33
271.26
141.11
307.98
248.62
196.23
145.34
126.99
95.32
GP Margin
-
49.05%
44.42%
38.47%
43.02%
44.90%
43.04%
46.83%
42.31%
45.66%
44.14%
Total Expenditure
-
1,272.89
1,015.12
649.95
334.39
613.91
525.20
377.11
319.16
259.55
203.62
Power & Fuel Cost
-
14.95
9.84
5.29
2.35
4.72
3.55
2.04
2.61
2.03
1.42
% Of Sales
-
0.96%
0.81%
0.75%
0.72%
0.69%
0.61%
0.49%
0.76%
0.73%
0.66%
Employee Cost
-
97.60
85.79
66.39
59.88
76.80
65.57
53.17
40.09
29.15
22.71
% Of Sales
-
6.30%
7.08%
9.41%
18.26%
11.20%
11.35%
12.69%
11.67%
10.48%
10.52%
Manufacturing Exp.
-
151.15
103.67
59.47
27.57
52.69
34.41
28.22
19.40
19.93
14.53
% Of Sales
-
9.75%
8.55%
8.43%
8.41%
7.68%
5.96%
6.73%
5.65%
7.17%
6.73%
General & Admin Exp.
-
27.78
20.44
11.90
10.28
21.85
33.93
28.12
23.13
19.20
15.13
% Of Sales
-
1.79%
1.69%
1.69%
3.13%
3.19%
5.87%
6.71%
6.73%
6.90%
7.01%
Selling & Distn. Exp.
-
181.86
113.70
61.24
33.97
71.25
50.85
36.29
30.97
28.89
23.35
% Of Sales
-
11.73%
9.38%
8.68%
10.36%
10.39%
8.80%
8.66%
9.01%
10.39%
10.81%
Miscellaneous Exp.
-
9.63
8.03
11.75
13.49
8.72
7.86
6.45
4.77
9.22
23.35
% Of Sales
-
0.62%
0.66%
1.67%
4.11%
1.27%
1.36%
1.54%
1.39%
3.31%
2.71%
EBITDA
-
277.53
196.86
55.22
-6.41
71.96
52.45
41.94
24.38
18.58
12.31
EBITDA Margin
-
17.90%
16.24%
7.83%
-1.95%
10.49%
9.08%
10.01%
7.10%
6.68%
5.70%
Other Income
-
13.88
9.46
7.98
3.79
0.95
1.31
0.94
1.10
0.78
0.58
Interest
-
9.50
7.97
4.92
5.79
10.21
4.47
2.89
3.90
3.28
3.24
Depreciation
-
51.79
33.31
19.89
20.42
22.47
8.31
6.18
5.13
4.07
2.89
PBT
-
230.12
165.04
38.39
-28.84
40.22
40.97
33.82
16.44
12.01
6.76
Tax
-
54.31
39.95
6.75
-7.94
9.56
13.76
12.29
5.36
4.20
1.54
Tax Rate
-
23.60%
24.21%
23.19%
27.53%
23.77%
33.59%
36.34%
34.47%
35.15%
26.55%
PAT
-
175.81
125.09
22.37
-20.90
30.66
27.21
21.54
10.18
7.75
4.26
PAT before Minority Interest
-
175.81
125.09
22.37
-20.90
30.66
27.21
21.54
10.18
7.75
4.26
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.34%
10.32%
3.17%
-6.37%
4.47%
4.71%
5.14%
2.96%
2.79%
1.97%
PAT Growth
-
40.55%
459.19%
-
-
12.68%
26.32%
111.59%
31.35%
81.92%
 
EPS
-
36.03
25.63
4.58
-4.28
6.28
5.58
4.41
2.09
1.59
0.87

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
823.47
425.72
300.99
278.99
230.62
200.56
172.84
100.99
91.05
76.48
Share Capital
9.75
4.74
4.48
4.48
4.47
4.47
4.45
4.15
4.15
3.98
Total Reserves
808.75
416.24
296.31
274.38
225.62
195.21
167.27
96.60
86.90
70.02
Non-Current Liabilities
83.27
74.79
23.82
14.04
24.38
0.89
2.39
3.51
2.93
-0.25
Secured Loans
14.82
21.47
0.09
0.19
0.84
1.43
1.98
3.21
2.60
0.08
Unsecured Loans
0.00
0.00
0.00
2.12
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.22
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
231.17
243.80
136.72
92.85
158.96
184.25
110.64
98.17
82.70
53.07
Trade Payables
152.20
166.50
100.08
70.86
61.36
68.84
41.47
47.57
17.81
13.82
Other Current Liabilities
56.18
43.95
23.86
12.60
22.64
11.67
2.92
7.25
8.45
5.29
Short Term Borrowings
20.05
31.89
10.93
7.38
73.74
102.12
52.43
37.44
55.02
32.89
Short Term Provisions
2.74
1.46
1.85
2.01
1.23
1.62
13.82
5.91
1.41
1.07
Total Liabilities
1,137.91
744.31
461.53
385.88
413.96
385.70
285.87
202.67
176.68
129.30
Net Block
292.99
184.05
95.86
66.72
79.44
29.35
31.50
23.38
24.35
12.30
Gross Block
404.14
257.76
151.19
90.90
97.72
44.49
39.01
27.74
41.95
25.84
Accumulated Depreciation
111.15
73.71
55.32
24.18
18.29
15.14
7.51
4.36
17.61
13.54
Non Current Assets
314.39
199.65
126.24
106.35
88.10
38.59
37.20
27.85
33.25
20.18
Capital Work in Progress
1.04
0.00
19.70
0.07
0.23
0.00
0.16
1.09
0.30
0.10
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.
20.23
15.37
10.52
9.54
8.34
9.13
5.40
3.08
8.61
7.78
Other Non Current Assets
0.13
0.23
0.16
30.03
0.09
0.11
0.14
0.29
0.00
0.00
Current Assets
823.52
544.66
335.29
279.52
325.86
347.11
248.68
174.82
143.42
109.12
Current Investments
149.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.06
Inventories
269.43
266.39
146.11
113.98
160.03
186.58
122.52
94.15
76.31
59.61
Sundry Debtors
165.41
169.33
114.58
90.35
147.46
140.17
97.80
58.29
54.10
40.19
Cash & Bank
218.35
86.47
59.25
64.50
1.56
0.75
2.81
4.99
5.08
3.98
Other Current Assets
21.33
2.22
1.23
9.11
16.81
19.61
25.55
17.39
7.92
5.28
Short Term Loans & Adv.
17.38
20.25
14.11
1.58
3.42
3.85
12.60
11.00
3.36
1.16
Net Current Assets
592.35
300.86
198.57
186.67
166.90
162.86
138.04
76.65
60.73
56.05
Total Assets
1,137.91
744.31
461.53
385.87
413.96
385.70
285.88
202.67
176.67
129.30

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
216.92
50.63
15.64
111.12
71.27
-38.23
-48.15
24.14
-12.79
-32.12
PBT
230.12
165.04
38.39
-28.84
40.22
40.97
33.82
16.44
12.01
6.76
Adjustment
54.81
38.78
25.04
31.59
35.67
13.51
10.70
10.10
7.17
5.87
Changes in Working Capital
-12.83
-117.09
-45.18
107.14
8.45
-76.02
-81.27
3.67
-28.36
-42.04
Cash after chg. in Working capital
272.10
86.73
18.26
109.89
84.35
-21.53
-36.74
30.21
-9.18
-29.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.18
-36.10
-2.62
1.23
-13.08
-16.70
-11.41
-5.18
-3.55
-1.76
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
-0.89
-0.06
-0.96
Cash From Investing Activity
-345.30
-69.54
-3.66
-97.61
-20.82
-6.66
-12.72
-6.42
-15.19
-2.88
Net Fixed Assets
-54.34
-50.14
-46.59
6.92
-53.33
-4.79
-10.33
13.45
-16.23
-0.48
Net Investments
-242.30
-15.70
-20.00
0.00
0.00
0.00
0.00
0.01
0.05
-0.11
Others
-48.66
-3.70
62.93
-104.53
32.51
-1.87
-2.39
-19.88
0.99
-2.29
Cash from Financing Activity
164.46
19.64
-14.10
-10.37
-49.71
44.83
59.22
-19.50
28.98
36.02
Net Cash Inflow / Outflow
36.08
0.73
-2.12
3.14
0.73
-0.06
-1.65
-1.77
1.00
1.01
Opening Cash & Equivalents
2.91
2.18
4.30
1.16
0.42
0.49
2.14
3.91
2.94
1.93
Closing Cash & Equivalent
38.99
2.91
2.18
4.30
1.16
0.42
0.49
2.14
3.94
2.94

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.)
167.90
88.81
67.17
124.57
102.89
89.44
77.18
48.55
43.88
37.14
ROA
18.68%
20.75%
5.28%
-5.23%
7.67%
8.10%
8.82%
5.37%
5.07%
3.69%
ROE
28.37%
34.66%
7.72%
-8.21%
14.27%
14.65%
15.81%
10.62%
9.39%
9.87%
ROCE
35.48%
43.37%
11.33%
-7.75%
16.52%
17.06%
19.81%
13.31%
11.77%
10.27%
Fixed Asset Turnover
5.08
6.28
6.12
3.48
9.65
13.84
12.64
10.11
8.42
8.62
Receivable days
36.35
40.35
50.51
132.33
76.54
75.18
67.54
58.20
60.32
59.44
Inventory Days
58.18
58.63
64.10
152.47
92.23
97.66
93.75
88.27
86.94
87.61
Payable days
73.63
72.22
71.90
129.14
40.41
36.20
44.30
38.01
23.13
40.76
Cash Conversion Cycle
20.90
26.76
42.71
155.67
128.35
136.64
116.99
108.47
124.14
106.29
Total Debt/Equity
0.05
0.14
0.04
0.03
0.33
0.52
0.32
0.42
0.64
0.45
Interest Cover
25.22
21.71
6.91
-3.98
4.94
10.16
12.71
4.99
4.64
2.79

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.