Nifty
Sensex
:
:
24413.50
80148.88
-65.55 (-0.27%)
-280.16 (-0.35%)

Electric Equipment

Rating :
57/99

BSE: 531215 | NSE: Not Listed

211.2
24-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  204.65
  •  215.2
  •  204
  •  205.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12852
  •  2705508
  •  294.00
  •  122.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 193.64
  • 46.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 221.66
  • N/A
  • 1.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 0.82%
  • 21.87%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.09
  • -22.89
  • 22.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.67
  • -5.00
  • 43.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 60.30
  • 12.32
  • 56.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.90
  • 18.18
  • 28.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.55
  • 0.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 8.34
  • 9.07

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
48.16
45.40
6.08%
35.89
39.13
-8.28%
29.66
36.57
-18.90%
26.76
22.22
20.43%
Expenses
46.25
42.13
9.78%
33.02
32.85
0.52%
27.94
31.52
-11.36%
25.86
20.91
23.67%
EBITDA
1.91
3.27
-41.59%
2.87
6.28
-54.30%
1.72
5.05
-65.94%
0.90
1.32
-31.82%
EBIDTM
3.96%
7.19%
7.99%
16.05%
5.80%
13.81%
3.37%
5.93%
Other Income
0.81
0.48
68.75%
1.18
1.24
-4.84%
1.48
1.21
22.31%
1.91
0.60
218.33%
Interest
1.18
0.93
26.88%
1.27
0.76
67.11%
0.65
0.40
62.50%
0.77
0.57
35.09%
Depreciation
0.74
0.59
25.42%
0.88
0.93
-5.38%
0.86
1.01
-14.85%
0.85
0.95
-10.53%
PBT
0.81
2.23
-63.68%
1.90
5.83
-67.41%
1.68
4.85
-65.36%
1.20
0.39
207.69%
Tax
0.72
1.41
-48.94%
0.26
1.60
-83.75%
0.17
1.00
-83.00%
0.31
0.17
82.35%
PAT
0.09
0.82
-89.02%
1.64
4.24
-61.32%
1.52
3.85
-60.52%
0.89
0.22
304.55%
PATM
0.18%
1.81%
4.56%
10.82%
5.12%
10.52%
3.31%
0.98%
EPS
0.10
0.89
-88.76%
1.79
4.62
-61.26%
1.66
4.19
-60.38%
0.97
0.24
304.17%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
140.47
143.33
92.39
77.53
111.62
143.37
173.21
142.02
102.12
Net Sales Growth
-1.99%
55.14%
19.17%
-30.54%
-22.15%
-17.23%
21.96%
39.07%
 
Cost Of Goods Sold
106.56
102.22
72.39
56.40
81.01
102.20
131.21
107.99
76.58
Gross Profit
33.91
41.11
20.00
21.13
30.62
41.17
41.99
34.03
25.54
GP Margin
24.14%
28.68%
21.65%
27.25%
27.43%
28.72%
24.24%
23.96%
25.01%
Total Expenditure
133.07
127.41
89.71
74.91
105.72
136.71
159.65
131.93
94.97
Power & Fuel Cost
-
2.02
1.97
1.67
1.36
1.08
1.12
1.08
0.94
% Of Sales
-
1.41%
2.13%
2.15%
1.22%
0.75%
0.65%
0.76%
0.92%
Employee Cost
-
3.92
3.83
2.99
3.59
2.58
2.15
1.82
2.20
% Of Sales
-
2.73%
4.15%
3.86%
3.22%
1.80%
1.24%
1.28%
2.15%
Manufacturing Exp.
-
10.41
5.01
4.90
5.76
15.11
17.02
14.35
10.23
% Of Sales
-
7.26%
5.42%
6.32%
5.16%
10.54%
9.83%
10.10%
10.02%
General & Admin Exp.
-
1.47
1.11
1.12
0.96
1.79
1.43
1.26
0.87
% Of Sales
-
1.03%
1.20%
1.44%
0.86%
1.25%
0.83%
0.89%
0.85%
Selling & Distn. Exp.
-
2.47
1.00
2.29
3.51
12.27
5.50
4.22
2.37
% Of Sales
-
1.72%
1.08%
2.95%
3.14%
8.56%
3.18%
2.97%
2.32%
Miscellaneous Exp.
-
4.90
4.39
5.54
9.53
1.67
1.21
1.20
1.78
% Of Sales
-
3.42%
4.75%
7.15%
8.54%
1.16%
0.70%
0.84%
1.74%
EBITDA
7.40
15.92
2.68
2.62
5.90
6.66
13.56
10.09
7.15
EBITDA Margin
5.27%
11.11%
2.90%
3.38%
5.29%
4.65%
7.83%
7.10%
7.00%
Other Income
5.38
3.54
7.31
6.35
2.01
2.94
1.31
0.88
0.81
Interest
3.87
2.67
3.14
2.34
2.85
7.37
11.02
9.39
9.46
Depreciation
3.33
3.49
3.82
3.07
2.50
1.57
1.81
1.48
1.57
PBT
5.59
13.29
3.05
3.56
2.56
0.67
2.03
0.11
-3.08
Tax
1.46
4.33
1.47
1.23
-8.59
0.58
0.62
0.03
-0.98
Tax Rate
26.12%
32.58%
48.20%
34.55%
-335.55%
26.98%
33.70%
27.27%
31.82%
PAT
4.14
8.96
1.58
2.33
11.15
1.56
1.22
0.08
-2.10
PAT before Minority Interest
4.14
8.96
1.58
2.33
11.15
1.56
1.22
0.08
-2.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.95%
6.25%
1.71%
3.01%
9.99%
1.09%
0.70%
0.06%
-2.06%
PAT Growth
-54.65%
467.09%
-32.19%
-79.10%
614.74%
27.87%
1,425.00%
-
 
EPS
4.50
9.74
1.72
2.53
12.12
1.70
1.33
0.09
-2.28

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
137.66
128.82
126.83
124.64
54.22
45.13
43.90
43.86
Share Capital
9.17
9.17
9.17
9.17
15.67
8.17
8.17
8.17
Total Reserves
128.49
119.65
117.67
115.47
38.55
36.96
35.74
35.69
Non-Current Liabilities
28.60
30.13
33.38
25.84
2.02
2.61
2.25
2.40
Secured Loans
1.58
1.69
0.60
0.35
0.61
1.24
1.19
1.29
Unsecured Loans
1.24
6.51
5.62
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.30
0.50
5.72
4.95
0.44
0.31
0.37
0.42
Current Liabilities
31.89
23.42
22.76
29.46
61.49
129.36
124.89
89.17
Trade Payables
10.32
4.89
10.97
20.70
29.99
77.99
81.40
39.96
Other Current Liabilities
3.34
5.74
1.77
2.36
2.16
7.21
3.94
3.09
Short Term Borrowings
17.58
12.29
9.60
6.32
29.03
43.82
39.27
45.91
Short Term Provisions
0.64
0.50
0.41
0.08
0.31
0.33
0.27
0.21
Total Liabilities
198.15
182.37
182.97
179.94
117.73
177.10
171.04
135.43
Net Block
92.80
91.43
94.60
87.76
13.05
15.65
13.65
14.86
Gross Block
111.59
106.88
106.24
96.32
32.26
34.47
30.76
30.60
Accumulated Depreciation
18.80
15.45
11.63
8.56
19.22
18.83
17.11
15.74
Non Current Assets
107.04
102.65
106.49
101.47
15.53
17.22
18.78
17.73
Capital Work in Progress
0.72
0.31
0.01
4.24
0.00
0.00
0.85
0.00
Non Current Investment
2.78
2.97
2.54
2.37
0.00
0.04
0.04
0.04
Long Term Loans & Adv.
4.22
2.00
6.38
6.38
0.57
0.59
1.01
1.60
Other Non Current Assets
6.51
5.94
2.94
0.72
1.91
0.94
3.23
1.23
Current Assets
91.11
79.72
76.49
78.46
102.20
159.89
152.27
117.71
Current Investments
8.50
8.60
8.76
5.23
0.00
0.00
0.00
0.00
Inventories
25.19
23.66
30.06
23.29
29.46
38.61
48.45
37.16
Sundry Debtors
48.66
36.15
26.46
39.94
56.79
93.48
87.31
67.60
Cash & Bank
1.67
4.99
4.02
6.17
7.41
17.54
7.28
5.50
Other Current Assets
7.09
0.73
0.58
0.43
8.55
10.25
9.22
7.44
Short Term Loans & Adv.
6.39
5.59
6.60
3.39
8.16
9.99
9.17
7.44
Net Current Assets
59.22
56.30
53.73
49.00
40.71
30.53
27.38
28.54
Total Assets
198.15
182.37
182.98
179.93
117.73
177.11
171.05
135.44

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-0.04
-0.43
0.05
27.53
2.67
16.80
20.35
0.81
PBT
13.29
3.01
3.56
2.56
2.14
1.84
0.11
-3.08
Adjustment
5.23
5.62
0.80
9.84
5.59
12.16
10.23
10.40
Changes in Working Capital
-13.58
-6.96
-3.80
16.33
-4.53
2.90
10.12
-6.24
Cash after chg. in Working capital
4.95
1.67
0.57
28.73
3.20
16.91
20.45
1.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.99
-2.10
-0.52
-1.19
-0.53
-0.11
-0.11
-0.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.46
-27.15
-4.42
-5.63
5.09
-1.28
-5.03
0.65
Net Fixed Assets
-0.28
-0.09
-0.12
-64.30
0.85
-1.50
-1.01
Net Investments
-8.30
-31.38
-3.70
-10.60
1.77
-0.20
-1.53
Others
7.12
4.32
-0.60
69.27
2.47
0.42
-2.49
Cash from Financing Activity
-1.82
31.27
4.59
-27.16
-15.28
-6.45
-16.00
-0.74
Net Cash Inflow / Outflow
-3.32
3.70
0.22
-5.26
-7.52
9.07
-0.68
0.72
Opening Cash & Equivalents
4.99
1.29
1.08
6.34
8.95
1.57
2.29
0.80
Closing Cash & Equivalent
1.67
4.99
1.29
1.08
1.44
10.64
1.57
1.53

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
150.14
140.50
138.34
135.94
57.20
55.25
53.75
53.70
ROA
4.71%
0.86%
1.29%
7.49%
1.06%
0.70%
0.05%
-1.55%
ROE
6.73%
1.23%
1.86%
13.01%
3.40%
2.75%
0.17%
-4.78%
ROCE
10.38%
4.23%
4.30%
5.01%
10.86%
14.64%
10.76%
6.98%
Fixed Asset Turnover
1.31
0.87
0.77
1.74
4.74
5.84
5.16
3.73
Receivable days
107.98
123.67
156.32
158.16
173.24
173.13
178.55
216.32
Inventory Days
62.20
106.11
125.59
86.24
78.47
83.37
98.68
118.91
Payable days
27.17
39.99
102.48
114.20
148.24
185.20
170.99
152.74
Cash Conversion Cycle
143.02
189.79
179.43
130.20
103.47
71.31
106.24
182.50
Total Debt/Equity
0.15
0.16
0.13
0.06
0.56
1.01
0.93
1.09
Interest Cover
5.98
1.97
2.53
1.90
1.29
1.17
1.01
0.67

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.