Nifty
Sensex
:
:
24475.05
80504.18
-55.85 (-0.23%)
-100.47 (-0.12%)

Metal - Non Ferrous

Rating :
66/99

BSE: 530129 | NSE: Not Listed

1811.55
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1911.25
  •  1923.9
  •  1790
  •  1912.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10308
  •  18905151
  •  2388.00
  •  659.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 543.81
  • 17.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 545.76
  • 0.11%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.43%
  • 1.42%
  • 41.74%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.00%
  • 6.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.23
  • 7.15
  • 14.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 5.73
  • 7.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.84
  • 12.62
  • 17.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 9.68
  • 9.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 1.06
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 6.86
  • 7.14

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
174.12
217.08
-19.79%
251.54
215.78
16.57%
250.71
212.33
18.08%
161.25
161.14
0.07%
Expenses
164.82
203.96
-19.19%
234.41
207.62
12.90%
238.67
207.65
14.94%
153.63
151.27
1.56%
EBITDA
9.31
13.11
-28.99%
17.13
8.16
109.93%
12.05
4.68
157.48%
7.62
9.87
-22.80%
EBIDTM
5.34%
6.04%
6.81%
3.78%
4.80%
2.20%
4.73%
6.13%
Other Income
0.10
0.02
400.00%
0.01
0.01
0.00%
0.03
0.05
-40.00%
0.05
0.07
-28.57%
Interest
0.29
0.95
-69.47%
0.36
0.91
-60.44%
0.36
0.37
-2.70%
0.17
0.59
-71.19%
Depreciation
0.79
0.71
11.27%
0.75
0.69
8.70%
0.72
0.69
4.35%
0.68
0.67
1.49%
PBT
8.33
11.47
-27.38%
16.03
6.57
143.99%
10.99
3.67
199.46%
6.82
8.68
-21.43%
Tax
2.27
2.93
-22.53%
4.17
1.67
149.70%
2.81
0.99
183.84%
1.77
2.24
-20.98%
PAT
6.06
8.54
-29.04%
11.87
4.90
142.24%
8.18
2.68
205.22%
5.05
6.45
-21.71%
PATM
3.48%
3.93%
4.72%
2.27%
3.26%
1.26%
3.13%
4.00%
EPS
20.19
28.44
-29.01%
39.53
16.34
141.92%
27.24
8.92
205.38%
16.82
21.48
-21.69%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
837.62
806.32
702.48
536.41
592.67
Net Sales Growth
3.88%
14.78%
30.96%
-9.49%
 
Cost Of Goods Sold
650.17
626.82
536.43
430.67
496.86
Gross Profit
187.45
179.51
166.04
105.73
95.81
GP Margin
22.38%
22.26%
23.64%
19.71%
16.17%
Total Expenditure
791.53
770.54
662.89
511.64
571.26
Power & Fuel Cost
-
22.89
17.17
10.69
11.08
% Of Sales
-
2.84%
2.44%
1.99%
1.87%
Employee Cost
-
10.24
9.63
8.46
8.15
% Of Sales
-
1.27%
1.37%
1.58%
1.38%
Manufacturing Exp.
-
102.22
91.26
55.11
49.07
% Of Sales
-
12.68%
12.99%
10.27%
8.28%
General & Admin Exp.
-
1.97
1.74
1.37
1.75
% Of Sales
-
0.24%
0.25%
0.26%
0.30%
Selling & Distn. Exp.
-
5.91
6.05
4.40
3.84
% Of Sales
-
0.73%
0.86%
0.82%
0.65%
Miscellaneous Exp.
-
0.49
0.60
0.93
0.52
% Of Sales
-
0.06%
0.09%
0.17%
0.09%
EBITDA
46.11
35.78
39.59
24.77
21.41
EBITDA Margin
5.50%
4.44%
5.64%
4.62%
3.61%
Other Income
0.19
0.19
0.20
0.24
0.26
Interest
1.18
2.82
4.02
2.74
4.52
Depreciation
2.94
2.76
3.60
3.52
3.66
PBT
42.17
30.39
32.17
18.74
13.50
Tax
11.02
7.82
8.32
4.97
2.57
Tax Rate
26.13%
25.73%
25.86%
26.52%
19.04%
PAT
31.16
22.57
23.84
13.77
10.93
PAT before Minority Interest
31.16
22.57
23.84
13.77
10.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.72%
2.80%
3.39%
2.57%
1.84%
PAT Growth
38.06%
-5.33%
73.13%
25.98%
 
EPS
103.87
75.23
79.47
45.90
36.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
199.62
177.60
154.23
140.87
Share Capital
3.00
3.00
3.00
3.00
Total Reserves
196.62
174.60
151.23
137.87
Non-Current Liabilities
10.78
13.78
2.97
3.78
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
8.35
11.14
0.45
1.77
Long Term Provisions
0.22
0.30
0.33
0.46
Current Liabilities
16.62
46.67
60.69
30.49
Trade Payables
3.52
2.49
4.55
3.54
Other Current Liabilities
5.90
8.20
6.36
17.41
Short Term Borrowings
6.87
35.69
49.11
8.97
Short Term Provisions
0.33
0.30
0.68
0.57
Total Liabilities
227.02
238.05
217.89
175.14
Net Block
46.35
46.94
37.95
29.95
Gross Block
86.05
84.65
72.55
61.52
Accumulated Depreciation
39.70
37.71
34.60
31.57
Non Current Assets
50.99
48.65
39.45
31.33
Capital Work in Progress
3.31
0.51
0.46
0.37
Non Current Investment
0.09
0.03
0.03
0.01
Long Term Loans & Adv.
1.09
1.03
1.00
0.99
Other Non Current Assets
0.15
0.14
0.01
0.00
Current Assets
176.03
189.41
178.45
143.82
Current Investments
0.00
0.00
0.00
0.00
Inventories
79.00
116.38
82.42
64.75
Sundry Debtors
80.13
60.67
83.12
60.73
Cash & Bank
9.17
0.20
0.23
0.43
Other Current Assets
7.74
0.94
3.33
1.86
Short Term Loans & Adv.
6.77
11.21
9.34
16.05
Net Current Assets
159.41
142.74
117.75
113.33
Total Assets
227.02
238.06
217.90
175.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
50.72
19.63
18.31
12.81
PBT
30.39
32.17
18.74
12.95
Adjustment
5.61
7.38
6.13
7.45
Changes in Working Capital
21.48
-10.72
-2.22
-3.41
Cash after chg. in Working capital
57.48
28.83
22.65
16.99
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-6.76
-9.23
-4.34
-4.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.03
0.00
0.07
Cash From Investing Activity
-5.06
-12.75
-11.65
-1.36
Net Fixed Assets
-1.59
-4.26
-11.12
Net Investments
-1.61
-7.95
-0.33
Others
-1.86
-0.54
-0.20
Cash from Financing Activity
-36.70
-6.91
-6.86
-11.13
Net Cash Inflow / Outflow
8.97
-0.03
-0.19
0.32
Opening Cash & Equivalents
0.20
0.23
0.43
0.10
Closing Cash & Equivalent
9.17
0.20
0.23
0.43

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
664.44
591.09
513.24
468.73
ROA
9.70%
10.46%
7.01%
6.24%
ROE
11.97%
14.38%
9.34%
7.77%
ROCE
15.08%
16.80%
11.69%
11.09%
Fixed Asset Turnover
9.45
8.94
8.00
9.63
Receivable days
31.87
37.36
48.94
37.40
Inventory Days
44.22
51.65
50.07
39.88
Payable days
1.75
2.39
3.43
2.60
Cash Conversion Cycle
74.34
86.61
95.58
74.68
Total Debt/Equity
0.08
0.27
0.33
0.15
Interest Cover
11.77
9.00
7.83
3.99

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.