Nifty
Sensex
:
:
11889.40
40522.10
121.65 (1.03%)
376.60 (0.94%)

Laminates/Decoratives

Rating :
66/99

BSE: 526951 | NSE: Not Listed

784.10
27-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  824.35
  •  824.35
  •  775.10
  •  785.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149
  •  131.08
  •  824.35
  •  212.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 665.30
  • 35.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 777.65
  • N/A
  • 3.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.61%
  • 2.51%
  • 20.06%
  • FII
  • DII
  • Others
  • 4.9%
  • 1.82%
  • 16.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.71
  • 13.13
  • 10.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.44
  • 21.43
  • 10.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • 9.25
  • -1.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.66
  • 20.38
  • 19.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 1.67
  • 1.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 11.17
  • 10.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
114.98
0.00
0
70.31
0.00
0
105.07
0.00
0
126.28
119.57
5.61%
Expenses
90.51
0.00
0
55.77
0.00
0
86.53
0.00
0
105.74
98.88
6.94%
EBITDA
24.47
0.00
0
14.54
0.00
0
18.54
0.00
0
20.55
20.69
-0.68%
EBIDTM
21.28%
0.00%
20.68%
0.00%
17.64%
0.00%
16.27%
17.30%
Other Income
0.34
0.00
0
0.04
0.00
0
0.49
0.00
0
0.13
-0.36
-
Interest
1.58
0.00
0
1.78
0.00
0
2.56
0.00
0
1.51
3.02
-50.00%
Depreciation
5.51
0.00
0
5.34
0.00
0
6.03
0.00
0
4.88
3.64
34.07%
PBT
17.72
0.00
0
7.46
0.00
0
-4.78
0.00
-
14.28
13.67
4.46%
Tax
3.98
0.00
0
1.89
0.00
0
4.45
0.00
0
3.04
2.37
28.27%
PAT
13.74
0.00
0
5.57
0.00
0
-9.23
0.00
-
11.24
11.30
-0.53%
PATM
11.95%
0.00%
7.92%
0.00%
-8.79%
0.00%
8.90%
9.45%
EPS
16.17
0.00
0
6.55
0.00
0
-10.86
0.00
-
13.22
13.30
-0.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Net Sales
-
462.15
460.62
Net Sales Growth
-
0.33%
 
Cost Of Goods Sold
-
249.06
259.99
Gross Profit
-
213.09
200.64
GP Margin
-
46.11%
43.56%
Total Expenditure
-
382.56
380.73
Power & Fuel Cost
-
33.00
29.16
% Of Sales
-
7.14%
6.33%
Employee Cost
-
37.54
30.30
% Of Sales
-
8.12%
6.58%
Manufacturing Exp.
-
21.66
21.24
% Of Sales
-
4.69%
4.61%
General & Admin Exp.
-
7.92
6.27
% Of Sales
-
1.71%
1.36%
Selling & Distn. Exp.
-
29.81
30.14
% Of Sales
-
6.45%
6.54%
Miscellaneous Exp.
-
3.56
3.64
% Of Sales
-
0.77%
0.79%
EBITDA
-
79.59
79.89
EBITDA Margin
-
17.22%
17.34%
Other Income
-
0.97
1.62
Interest
-
10.90
11.41
Depreciation
-
20.98
18.21
PBT
-
48.68
51.88
Tax
-
14.60
13.07
Tax Rate
-
43.62%
25.19%
PAT
-
18.87
38.82
PAT before Minority Interest
-
18.87
38.82
Minority Interest
-
0.00
0.00
PAT Margin
-
4.08%
8.43%
PAT Growth
-
-51.39%
 
EPS
-
22.20
45.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Shareholder's Funds
204.23
185.51
Share Capital
8.47
8.47
Total Reserves
195.75
177.04
Non-Current Liabilities
57.67
119.45
Secured Loans
34.85
75.19
Unsecured Loans
0.80
22.46
Long Term Provisions
2.01
1.56
Current Liabilities
133.35
133.19
Trade Payables
35.51
27.35
Other Current Liabilities
35.05
27.00
Short Term Borrowings
58.53
72.13
Short Term Provisions
4.26
6.71
Total Liabilities
395.25
438.15
Net Block
194.95
184.49
Gross Block
283.11
252.03
Accumulated Depreciation
88.15
67.54
Non Current Assets
210.54
265.04
Capital Work in Progress
11.19
12.68
Non Current Investment
1.50
50.12
Long Term Loans & Adv.
2.90
8.04
Other Non Current Assets
0.00
9.71
Current Assets
184.72
173.11
Current Investments
0.00
0.00
Inventories
66.73
66.23
Sundry Debtors
87.39
78.93
Cash & Bank
6.12
2.21
Other Current Assets
24.49
21.12
Short Term Loans & Adv.
3.66
4.63
Net Current Assets
51.37
39.92
Total Assets
395.26
438.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Cash From Operating Activity
65.86
28.46
PBT
48.68
51.88
Adjustment
28.99
25.85
Changes in Working Capital
5.54
-40.73
Cash after chg. in Working capital
83.21
37.00
Interest Paid
0.00
0.00
Tax Paid
-17.35
-8.54
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
18.97
-52.54
Net Fixed Assets
-29.59
Net Investments
48.62
Others
-0.06
Cash from Financing Activity
-80.42
22.46
Net Cash Inflow / Outflow
4.41
-1.63
Opening Cash & Equivalents
1.59
3.22
Closing Cash & Equivalent
6.00
1.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Book Value (Rs.)
241.01
218.92
ROA
4.53%
8.86%
ROE
9.68%
20.92%
ROCE
12.73%
16.90%
Fixed Asset Turnover
1.73
1.83
Receivable days
65.68
62.54
Inventory Days
52.50
52.48
Payable days
29.56
25.68
Cash Conversion Cycle
88.62
89.34
Total Debt/Equity
0.58
1.02
Interest Cover
4.07
5.55

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.