Nifty
Sensex
:
:
24509.25
80502.08
-21.65 (-0.09%)
-102.57 (-0.13%)

Finance - Stock Broking

Rating :
67/99

BSE: 530585 | NSE: Not Listed

837.7
22-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  837.7
  •  837.7
  •  830
  •  797.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25381
  •  21260962
  •  850.00
  •  162.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 247.93
  • 14.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30.75
  • 0.24%
  • 3.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.25%
  • 8.29%
  • 26.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.39
  • 16.87
  • 11.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.02
  • 27.80
  • 6.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.38
  • 77.37
  • 6.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.26
  • 6.07
  • 6.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.19
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • -1.29
  • -2.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
38.52
22.08
74.46%
36.54
22.43
62.91%
27.49
22.97
19.68%
28.07
21.62
29.83%
Expenses
27.89
18.44
51.25%
27.84
19.84
40.32%
22.22
20.28
9.57%
22.53
18.70
20.48%
EBITDA
10.63
3.64
192.03%
8.71
2.60
235.00%
5.26
2.70
94.81%
5.54
2.92
89.73%
EBIDTM
27.59%
16.49%
23.83%
11.58%
19.15%
11.74%
19.72%
13.52%
Other Income
0.04
0.02
100.00%
0.06
0.13
-53.85%
0.00
0.04
-100.00%
0.48
0.03
1,500.00%
Interest
1.88
0.93
102.15%
2.39
1.04
129.81%
1.36
0.33
312.12%
1.10
0.58
89.66%
Depreciation
0.29
0.29
0.00%
0.32
0.30
6.67%
0.31
0.28
10.71%
0.29
0.27
7.41%
PBT
8.50
2.44
248.36%
6.06
1.38
339.13%
3.60
2.13
69.01%
4.62
2.10
120.00%
Tax
2.23
0.72
209.72%
1.81
0.40
352.50%
0.49
0.54
-9.26%
1.42
0.58
144.83%
PAT
6.27
1.72
264.53%
4.25
0.98
333.67%
3.11
1.59
95.60%
3.20
1.52
110.53%
PATM
16.28%
7.79%
11.63%
4.36%
11.31%
6.91%
11.42%
7.03%
EPS
21.20
5.81
264.89%
14.36
3.31
333.84%
10.51
5.37
95.72%
10.82
5.14
110.51%

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
130.62
114.17
88.34
82.79
76.51
52.37
44.58
39.98
37.36
29.66
27.29
Net Sales Growth
46.60%
29.24%
6.70%
8.21%
46.10%
17.47%
11.51%
7.01%
25.96%
8.68%
 
Cost Of Goods Sold
1.10
2.28
0.15
0.91
0.08
0.43
0.27
0.05
2.41
0.07
0.79
Gross Profit
129.52
111.89
88.19
81.88
76.43
51.93
44.31
39.94
34.94
29.58
26.50
GP Margin
99.16%
98.00%
99.83%
98.90%
99.90%
99.16%
99.39%
99.90%
93.52%
99.73%
97.11%
Total Expenditure
100.48
91.02
76.57
66.22
58.88
45.58
32.31
35.68
30.72
28.29
22.05
Power & Fuel Cost
-
0.69
0.74
0.67
0.52
0.69
0.60
0.56
0.52
0.58
0.45
% Of Sales
-
0.60%
0.84%
0.81%
0.68%
1.32%
1.35%
1.40%
1.39%
1.96%
1.65%
Employee Cost
-
31.25
27.17
25.84
22.63
18.54
12.05
10.51
9.78
11.22
8.17
% Of Sales
-
27.37%
30.76%
31.21%
29.58%
35.40%
27.03%
26.29%
26.18%
37.83%
29.94%
Manufacturing Exp.
-
48.26
40.54
34.01
30.93
18.35
15.54
15.64
13.87
10.93
7.74
% Of Sales
-
42.27%
45.89%
41.08%
40.43%
35.04%
34.86%
39.12%
37.13%
36.85%
28.36%
General & Admin Exp.
-
6.17
6.23
4.65
4.44
3.91
3.59
5.22
3.21
4.52
5.25
% Of Sales
-
5.40%
7.05%
5.62%
5.80%
7.47%
8.05%
13.06%
8.59%
15.24%
19.24%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3.07
2.47
0.81
0.81
4.35
0.87
4.27
1.46
1.54
0.00
% Of Sales
-
2.69%
2.80%
0.98%
1.06%
8.31%
1.95%
10.68%
3.91%
5.19%
0.37%
EBITDA
30.14
23.15
11.77
16.57
17.63
6.79
12.27
4.30
6.64
1.37
5.24
EBITDA Margin
23.07%
20.28%
13.32%
20.01%
23.04%
12.97%
27.52%
10.76%
17.77%
4.62%
19.20%
Other Income
0.58
0.55
0.27
0.50
0.66
1.24
0.24
2.65
6.63
1.99
2.37
Interest
6.73
5.78
2.57
2.53
3.11
5.25
5.39
2.17
2.65
2.68
2.03
Depreciation
1.21
1.21
1.10
1.01
1.04
1.07
0.95
0.93
0.95
1.01
1.23
PBT
22.78
16.72
8.36
13.53
14.15
1.70
6.18
3.86
9.66
-0.33
4.35
Tax
5.95
4.43
2.21
3.46
2.89
1.00
1.56
1.62
2.90
0.06
1.44
Tax Rate
26.12%
26.50%
26.44%
25.57%
20.42%
58.82%
25.24%
41.97%
30.02%
-18.18%
32.95%
PAT
16.83
12.29
6.15
10.07
11.26
0.70
4.62
2.24
6.76
-0.39
2.94
PAT before Minority Interest
16.83
12.29
6.15
10.07
11.26
0.70
4.62
2.24
6.76
-0.39
2.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.88%
10.76%
6.96%
12.16%
14.72%
1.34%
10.36%
5.60%
18.09%
-1.31%
10.77%
PAT Growth
189.67%
99.84%
-38.93%
-10.57%
1,508.57%
-84.85%
106.25%
-66.86%
-
-
 
EPS
56.10
40.97
20.50
33.57
37.53
2.33
15.40
7.47
22.53
-1.30
9.80

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
79.60
56.95
50.89
39.04
26.85
28.73
26.07
24.23
15.68
16.43
Share Capital
2.98
2.98
2.98
2.98
2.98
2.98
2.98
2.98
2.98
2.98
Total Reserves
68.41
53.97
47.91
36.06
23.86
25.74
23.09
21.25
12.70
13.44
Non-Current Liabilities
-0.26
-0.27
-0.27
-0.23
-0.40
0.54
1.03
0.96
0.42
0.72
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.39
0.64
Current Liabilities
277.91
158.78
190.28
171.88
145.62
145.10
120.65
87.05
68.39
62.08
Trade Payables
246.14
119.80
145.76
123.23
81.92
73.73
0.29
0.19
0.51
0.27
Other Current Liabilities
12.73
20.58
25.59
19.09
21.33
20.90
70.17
57.89
54.41
53.09
Short Term Borrowings
13.88
15.45
14.10
25.36
41.16
48.41
49.01
26.96
11.08
4.73
Short Term Provisions
5.16
2.94
4.83
4.19
1.21
2.06
1.19
2.01
2.38
3.99
Total Liabilities
357.25
215.46
240.90
210.69
172.07
174.37
147.75
112.24
84.49
79.23
Net Block
4.51
4.32
4.11
7.54
7.51
7.69
6.14
6.01
6.12
6.00
Gross Block
12.05
10.77
9.64
12.19
11.21
10.35
8.01
6.97
13.21
12.14
Accumulated Depreciation
7.54
6.45
5.53
4.65
3.70
2.65
1.87
0.95
7.09
6.14
Non Current Assets
18.63
12.84
13.68
19.16
16.26
24.17
23.39
21.02
16.25
14.56
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
6.17
0.64
0.66
4.09
2.31
8.41
8.93
6.40
7.26
5.83
Long Term Loans & Adv.
7.96
7.87
8.91
7.52
5.29
7.10
6.34
5.46
2.50
2.56
Other Non Current Assets
0.00
0.00
0.00
0.00
1.14
0.96
1.98
3.14
0.37
0.17
Current Assets
338.62
202.62
227.22
191.53
155.81
150.20
124.36
91.21
68.23
64.68
Current Investments
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
Inventories
1.19
0.22
0.35
0.72
0.55
0.86
0.46
0.54
1.57
1.41
Sundry Debtors
26.71
19.96
22.09
19.25
16.43
26.48
31.18
42.63
44.61
44.48
Cash & Bank
231.07
128.76
133.80
109.36
84.60
67.39
39.35
38.84
13.92
12.68
Other Current Assets
79.65
20.32
33.61
31.13
54.24
55.45
53.36
9.20
8.14
6.10
Short Term Loans & Adv.
45.17
33.36
37.37
31.07
44.69
35.90
28.55
6.74
6.44
5.61
Net Current Assets
60.71
43.85
36.94
19.65
10.19
5.10
3.71
4.17
-0.15
2.59
Total Assets
357.25
215.46
240.90
210.69
172.07
174.37
147.75
112.23
84.48
79.24

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
-22.07
-20.21
1.43
2.93
24.48
0.30
-36.05
6.35
4.59
3.27
PBT
16.72
8.36
13.52
14.15
1.70
6.18
3.86
9.66
-0.33
4.38
Adjustment
-12.07
-8.56
-7.62
-4.94
5.83
2.39
-0.01
0.50
1.42
1.74
Changes in Working Capital
-22.29
-17.73
-0.90
-2.86
16.19
-6.11
-36.33
-2.12
3.91
-1.30
Cash after chg. in Working capital
-17.65
-17.93
5.00
6.34
23.71
2.46
-32.49
8.04
5.00
4.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.43
-2.28
-3.57
-3.42
0.77
-2.16
-3.56
-1.69
-0.41
-1.54
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
0.00
0.00
0.00
Cash From Investing Activity
10.59
9.80
18.13
6.84
2.32
0.36
-0.05
3.38
-1.78
0.69
Net Fixed Assets
-1.24
-1.13
2.58
-4.54
-0.86
-0.81
-0.98
5.87
-1.01
-1.38
Net Investments
-5.53
0.02
3.43
5.21
5.37
0.51
-2.55
-4.75
-1.42
-2.25
Others
17.36
10.91
12.12
6.17
-2.19
0.66
3.48
2.26
0.65
4.32
Cash from Financing Activity
8.78
-0.75
-12.57
-18.41
-12.24
2.12
20.51
9.44
-2.69
-2.30
Net Cash Inflow / Outflow
-2.70
-11.16
7.00
-8.65
14.56
2.78
-15.59
19.17
0.12
1.66
Opening Cash & Equivalents
14.49
25.65
18.65
27.30
12.74
9.95
25.54
6.37
6.31
4.65
Closing Cash & Equivalent
11.79
14.49
25.65
18.65
27.30
12.74
9.95
25.54
6.43
6.31

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.)
241.13
192.36
171.87
131.84
90.63
96.98
88.00
81.79
52.90
55.42
ROA
4.29%
2.69%
4.46%
5.88%
0.40%
2.87%
1.72%
6.88%
-0.47%
3.68%
ROE
19.15%
11.41%
22.41%
34.21%
2.52%
16.89%
8.91%
33.93%
-2.43%
19.43%
ROCE
27.12%
15.91%
24.82%
26.06%
9.59%
15.20%
9.54%
31.59%
9.81%
23.67%
Fixed Asset Turnover
10.01
8.66
7.59
6.54
4.86
4.86
5.34
3.70
2.34
2.39
Receivable days
74.60
86.88
91.13
85.10
149.54
236.04
336.94
426.16
548.15
630.53
Inventory Days
2.26
1.18
2.35
3.02
4.92
5.41
4.58
10.32
18.33
17.93
Payable days
0.00
0.00
0.00
0.00
0.00
438.06
3.07
4.69
5.71
2.78
Cash Conversion Cycle
76.87
88.06
93.48
88.12
154.46
-196.61
338.44
431.79
560.76
645.68
Total Debt/Equity
0.19
0.27
0.28
0.65
1.53
1.69
1.88
1.11
0.71
0.29
Interest Cover
3.89
4.25
6.34
5.56
1.32
2.15
2.78
4.65
0.88
3.15

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.