Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Electrodes & Welding Equipment

Rating :
57/99

BSE: 530431 | NSE: Not Listed

43.55
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  44.40
  •  44.65
  •  43.55
  •  44.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79
  •  4.19
  •  64.75
  •  43.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 155.57
  • 13.98
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 132.59
  • 3.94%
  • 1.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.36%
  • 1.86%
  • 51.71%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.58
  • 6.00
  • 8.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.76
  • -2.64
  • 7.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.82
  • -3.44
  • 15.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.18
  • 17.23
  • 23.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.86
  • 1.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.91
  • 8.89
  • 10.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
44.55
42.54
4.72%
47.38
45.83
3.38%
47.40
38.50
23.12%
49.11
39.67
23.80%
Expenses
40.31
38.53
4.62%
45.09
41.66
8.23%
42.55
34.36
23.84%
43.51
34.89
24.71%
EBITDA
4.24
4.01
5.74%
2.29
4.17
-45.08%
4.85
4.14
17.15%
5.60
4.78
17.15%
EBIDTM
9.52%
9.43%
4.83%
9.10%
10.23%
10.75%
11.40%
12.05%
Other Income
0.64
0.59
8.47%
1.24
1.99
-37.69%
0.45
0.61
-26.23%
0.63
0.46
36.96%
Interest
0.08
0.05
60.00%
0.05
0.03
66.67%
0.03
0.02
50.00%
0.02
0.04
-50.00%
Depreciation
0.88
0.91
-3.30%
0.51
0.92
-44.57%
0.95
0.79
20.25%
0.91
0.88
3.41%
PBT
3.92
3.64
7.69%
2.97
5.21
-42.99%
4.32
3.94
9.64%
5.30
4.32
22.69%
Tax
1.40
1.35
3.70%
1.00
1.31
-23.66%
1.82
1.71
6.43%
1.16
0.90
28.89%
PAT
2.52
2.29
10.04%
1.97
3.90
-49.49%
2.50
2.23
12.11%
4.14
3.42
21.05%
PATM
5.66%
5.38%
4.16%
8.51%
5.27%
5.79%
8.43%
8.62%
EPS
0.72
1.31
-45.04%
1.13
2.23
-49.33%
1.43
1.27
12.60%
2.37
1.95
21.54%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
188.44
186.43
152.04
146.55
143.17
139.28
140.63
Net Sales Growth
13.15%
22.62%
3.75%
2.36%
2.79%
-0.96%
 
Cost Of Goods Sold
105.60
103.98
86.70
85.50
81.86
75.73
79.56
Gross Profit
82.84
82.45
65.34
61.05
61.31
63.55
61.07
GP Margin
43.96%
44.23%
42.98%
41.66%
42.82%
45.63%
43.43%
Total Expenditure
171.46
169.40
141.41
134.88
128.40
119.81
120.85
Power & Fuel Cost
-
1.48
1.29
1.15
0.00
0.00
0.00
% Of Sales
-
0.79%
0.85%
0.78%
0%
0%
0%
Employee Cost
-
26.84
25.03
23.89
21.81
20.03
19.02
% Of Sales
-
14.40%
16.46%
16.30%
15.23%
14.38%
13.52%
Manufacturing Exp.
-
14.70
10.43
9.01
9.05
7.88
7.36
% Of Sales
-
7.88%
6.86%
6.15%
6.32%
5.66%
5.23%
General & Admin Exp.
-
12.65
10.74
10.27
9.06
10.06
9.15
% Of Sales
-
6.79%
7.06%
7.01%
6.33%
7.22%
6.51%
Selling & Distn. Exp.
-
7.33
5.32
4.30
5.20
5.48
5.40
% Of Sales
-
3.93%
3.50%
2.93%
3.63%
3.93%
3.84%
Miscellaneous Exp.
-
2.42
1.90
0.76
1.42
0.63
0.36
% Of Sales
-
1.30%
1.25%
0.52%
0.99%
0.45%
0.26%
EBITDA
16.98
17.03
10.63
11.67
14.77
19.47
19.78
EBITDA Margin
9.01%
9.13%
6.99%
7.96%
10.32%
13.98%
14.07%
Other Income
2.96
2.91
3.98
2.69
3.96
4.14
2.70
Interest
0.18
0.37
0.25
0.35
0.15
0.19
0.17
Depreciation
3.25
3.28
3.46
3.76
3.16
3.63
2.83
PBT
16.51
16.29
10.90
10.25
15.42
19.79
19.48
Tax
5.38
5.30
3.94
3.05
6.12
6.70
7.24
Tax Rate
32.59%
32.54%
36.15%
29.76%
39.69%
33.86%
37.17%
PAT
11.13
10.99
6.96
7.20
9.30
13.09
12.24
PAT before Minority Interest
11.13
10.99
6.96
7.20
9.30
13.09
12.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.91%
5.89%
4.58%
4.91%
6.50%
9.40%
8.70%
PAT Growth
-6.00%
57.90%
-3.33%
-22.58%
-28.95%
6.94%
 
Unadjusted EPS
5.65
6.30
4.20
4.10
5.31
7.48
6.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
104.53
99.27
91.86
90.98
87.77
82.19
Share Capital
3.50
3.50
3.50
3.50
3.50
3.50
Total Reserves
101.03
95.77
88.36
87.48
84.27
78.69
Non-Current Liabilities
-0.48
-0.14
1.19
4.53
5.93
9.03
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
1.77
1.88
Long Term Provisions
3.73
3.80
5.31
5.61
7.45
10.02
Current Liabilities
28.67
27.11
33.30
33.57
31.95
25.16
Trade Payables
15.41
13.54
19.89
13.32
9.47
9.77
Other Current Liabilities
5.33
8.93
8.04
8.54
10.97
7.69
Short Term Borrowings
3.01
0.00
0.00
0.86
0.00
0.00
Short Term Provisions
4.92
4.64
5.37
10.85
11.51
7.70
Total Liabilities
132.72
126.24
126.35
129.08
125.65
116.38
Net Block
18.74
20.51
21.59
23.27
21.51
21.21
Gross Block
41.46
40.18
44.10
43.35
39.20
35.72
Accumulated Depreciation
22.72
19.67
22.51
20.08
17.69
14.51
Non Current Assets
25.78
26.76
28.38
31.78
30.35
31.78
Capital Work in Progress
1.15
0.55
0.00
0.00
0.00
0.00
Non Current Investment
5.82
5.67
6.77
5.59
7.09
8.36
Long Term Loans & Adv.
0.07
0.03
0.02
2.92
1.75
2.21
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
106.94
99.48
97.97
97.30
95.30
84.60
Current Investments
13.38
9.97
4.57
2.60
1.12
0.54
Inventories
21.55
21.91
24.85
24.91
24.71
24.51
Sundry Debtors
23.60
25.92
30.51
32.57
27.66
27.51
Cash & Bank
25.99
26.66
24.96
29.70
32.28
25.21
Other Current Assets
22.42
4.52
3.40
0.46
9.53
6.83
Short Term Loans & Adv.
20.23
10.50
9.68
7.06
8.79
6.54
Net Current Assets
78.27
72.37
64.67
63.73
63.35
59.44
Total Assets
132.72
126.24
126.35
129.08
125.65
116.38

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
3.42
1.06
1.18
6.52
12.92
5.62
PBT
16.29
10.90
10.25
15.42
19.79
19.48
Adjustment
0.50
-3.84
-3.21
-7.86
-5.04
0.51
Changes in Working Capital
-7.62
-6.00
-5.86
-1.04
-1.83
-7.99
Cash after chg. in Working capital
9.17
1.06
1.18
6.52
12.92
12.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.75
0.00
0.00
0.00
0.00
-6.38
Other Direct Exp. Paid
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
Cash From Investing Activity
0.94
2.15
0.43
-1.94
1.05
2.20
Net Fixed Assets
-1.21
4.23
-0.17
-3.51
-3.01
Net Investments
-6.05
-6.98
-4.58
-0.06
-0.31
Others
8.20
4.90
5.18
1.63
4.37
Cash from Financing Activity
-5.34
-1.51
-6.35
-7.15
-6.90
-7.20
Net Cash Inflow / Outflow
-0.98
1.70
-4.74
-2.57
7.07
0.62
Opening Cash & Equivalents
3.71
24.96
29.70
32.27
25.21
2.77
Closing Cash & Equivalent
2.73
26.66
24.96
29.70
32.28
3.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
29.87
56.73
52.49
51.99
50.15
46.97
ROA
8.49%
5.51%
5.64%
7.30%
10.82%
10.52%
ROE
10.79%
7.28%
7.88%
10.41%
15.40%
14.89%
ROCE
15.97%
11.67%
11.54%
17.17%
23.02%
23.37%
Fixed Asset Turnover
4.53
3.61
3.35
3.67
3.93
4.17
Receivable days
48.48
67.74
78.55
72.65
68.41
67.45
Inventory Days
42.54
56.13
61.97
59.85
61.04
60.10
Payable days
33.26
47.66
46.45
34.05
31.18
30.40
Cash Conversion Cycle
57.76
76.20
94.07
98.44
98.27
97.15
Total Debt/Equity
0.03
0.00
0.00
0.01
0.02
0.02
Interest Cover
45.03
44.60
30.29
103.80
105.16
115.59

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.