Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Finance - Capital Markets

Rating :
58/99

BSE: 531358 | NSE: CHOICEIN

391.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  393.65
  •  393.70
  •  388.10
  •  393.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  279334
  •  1091.98
  •  451.20
  •  172.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,580.39
  • 53.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,649.78
  • N/A
  • 12.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.21%
  • 1.05%
  • 25.41%
  • FII
  • DII
  • Others
  • 12.44%
  • 0.06%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.69
  • 24.83
  • 31.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.81
  • 32.28
  • 23.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.85
  • 78.15
  • 52.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.59
  • 46.21
  • 46.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.35
  • 4.41
  • 6.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.10
  • 19.41
  • 25.70

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
200.65
137.50
45.93%
214.55
137.25
56.32%
207.28
96.34
115.15%
190.95
76.71
148.92%
Expenses
147.70
101.66
45.29%
147.06
92.14
59.60%
140.55
72.11
94.91%
142.30
61.11
132.86%
EBITDA
52.95
35.84
47.74%
67.49
45.10
49.65%
66.73
24.22
175.52%
48.66
15.60
211.92%
EBIDTM
26.39%
26.07%
31.46%
32.86%
32.19%
25.15%
25.48%
20.34%
Other Income
5.29
1.76
200.57%
1.87
2.30
-18.70%
2.51
2.09
20.10%
2.92
1.79
63.13%
Interest
13.16
6.73
95.54%
12.43
5.77
115.42%
11.37
6.58
72.80%
9.84
4.73
108.03%
Depreciation
1.68
1.48
13.51%
1.73
1.37
26.28%
1.65
1.33
24.06%
1.75
1.09
60.55%
PBT
43.40
29.39
47.67%
55.20
40.26
37.11%
56.21
18.41
205.32%
40.00
11.57
245.72%
Tax
11.39
8.13
40.10%
15.80
10.00
58.00%
15.93
4.51
253.22%
10.08
3.35
200.90%
PAT
32.01
21.27
50.49%
39.40
30.26
30.20%
40.28
13.90
189.78%
29.91
8.21
264.31%
PATM
15.95%
15.47%
18.36%
22.05%
19.43%
14.43%
15.67%
10.71%
EPS
1.61
1.07
50.47%
1.98
1.52
30.26%
2.02
0.70
188.57%
1.50
0.41
265.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
813.43
385.07
283.73
168.74
128.82
127.06
142.93
130.39
184.22
56.70
58.72
Net Sales Growth
81.65%
35.72%
68.15%
30.99%
1.39%
-11.10%
9.62%
-29.22%
224.90%
-3.44%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
19.55
22.49
16.47
89.70
6.74
11.46
Gross Profit
813.42
385.07
283.73
168.74
128.82
107.51
120.44
113.92
94.52
49.97
47.26
GP Margin
100.00%
100%
100%
100%
100%
84.61%
84.27%
87.37%
51.31%
88.13%
80.48%
Total Expenditure
577.61
286.97
194.44
134.43
95.60
102.84
112.57
103.42
160.07
36.12
46.15
Power & Fuel Cost
-
1.04
0.63
0.54
0.91
0.86
0.84
0.67
0.41
0.30
0.25
% Of Sales
-
0.27%
0.22%
0.32%
0.71%
0.68%
0.59%
0.51%
0.22%
0.53%
0.43%
Employee Cost
-
108.96
56.95
41.94
47.46
43.64
40.16
27.64
17.69
12.08
17.72
% Of Sales
-
28.30%
20.07%
24.85%
36.84%
34.35%
28.10%
21.20%
9.60%
21.31%
30.18%
Manufacturing Exp.
-
116.94
71.17
37.96
25.11
18.30
14.45
11.33
5.51
6.88
5.58
% Of Sales
-
30.37%
25.08%
22.50%
19.49%
14.40%
10.11%
8.69%
2.99%
12.13%
9.50%
General & Admin Exp.
-
46.88
61.08
29.91
14.72
19.27
32.98
46.61
46.64
10.27
11.38
% Of Sales
-
12.17%
21.53%
17.73%
11.43%
15.17%
23.07%
35.75%
25.32%
18.11%
19.38%
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.
-
14.18
5.24
24.62
8.31
2.07
2.48
1.37
0.53
0.15
0.00
% Of Sales
-
3.68%
1.85%
14.59%
6.45%
1.63%
1.74%
1.05%
0.29%
0.26%
0.02%
EBITDA
235.83
98.10
89.29
34.31
33.22
24.22
30.36
26.97
24.15
20.58
12.57
EBITDA Margin
28.99%
25.48%
31.47%
20.33%
25.79%
19.06%
21.24%
20.68%
13.11%
36.30%
21.41%
Other Income
12.59
10.74
3.15
7.07
5.77
4.35
8.95
4.66
3.45
5.21
2.92
Interest
46.80
22.09
15.42
15.48
17.33
20.47
20.79
19.13
18.74
17.24
8.56
Depreciation
6.81
4.80
3.38
3.09
3.46
3.58
2.77
2.23
2.07
2.27
1.32
PBT
194.81
81.95
73.64
22.82
18.20
4.52
15.76
10.28
6.78
6.27
5.62
Tax
53.20
21.88
20.03
6.11
5.77
1.19
3.72
4.26
2.65
1.58
2.13
Tax Rate
27.31%
26.70%
27.20%
26.77%
31.70%
26.33%
23.60%
41.44%
39.09%
25.20%
37.90%
PAT
141.60
59.76
53.63
16.71
12.43
3.33
12.03
6.02
4.13
4.70
3.49
PAT before Minority Interest
141.60
60.07
53.60
16.71
12.43
3.33
12.03
6.02
4.13
4.70
3.49
Minority Interest
0.00
-0.31
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.41%
15.52%
18.90%
9.90%
9.65%
2.62%
8.42%
4.62%
2.24%
8.29%
5.94%
PAT Growth
92.29%
11.43%
220.95%
34.43%
273.27%
-72.32%
99.83%
45.76%
-12.13%
34.67%
 
EPS
7.10
3.00
2.69
0.84
0.62
0.17
0.60
0.30
0.21
0.24
0.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
477.30
409.97
263.03
213.20
166.60
166.18
79.78
63.49
60.39
55.83
Share Capital
99.51
49.76
28.57
20.00
20.00
20.00
10.00
10.00
10.00
10.00
Total Reserves
370.74
360.21
220.14
167.95
146.60
146.18
59.77
53.48
50.39
45.82
Non-Current Liabilities
118.63
43.50
34.45
14.90
11.75
9.96
13.57
17.40
16.79
14.58
Secured Loans
89.40
36.64
26.22
3.81
4.40
4.94
9.01
13.74
12.85
11.22
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
4.86
3.06
2.24
1.85
1.47
0.97
0.60
0.37
0.22
0.17
Current Liabilities
506.39
521.94
357.09
273.88
286.67
251.81
193.32
151.01
150.03
118.79
Trade Payables
28.72
17.47
13.78
7.23
9.22
9.86
6.13
40.19
36.63
29.89
Other Current Liabilities
376.46
319.13
213.74
126.65
115.37
69.97
48.15
7.46
7.30
5.46
Short Term Borrowings
93.24
177.54
121.52
138.59
161.07
168.67
137.50
101.52
104.24
81.40
Short Term Provisions
7.98
7.81
8.06
1.41
1.02
3.32
1.54
1.83
1.86
2.04
Total Liabilities
1,107.10
976.21
654.57
501.98
465.02
427.95
286.67
231.90
227.21
189.20
Net Block
124.71
87.15
85.53
87.50
98.18
77.79
36.78
34.22
31.52
32.11
Gross Block
168.47
127.20
120.64
120.01
128.07
90.84
47.14
42.39
37.71
36.15
Accumulated Depreciation
43.76
40.05
35.11
32.50
29.89
13.06
10.36
8.18
6.19
4.04
Non Current Assets
239.94
123.17
100.21
115.58
132.22
137.25
71.20
61.26
58.94
63.01
Capital Work in Progress
5.02
0.38
0.17
0.14
0.24
4.20
1.07
0.38
0.00
0.00
Non Current Investment
10.55
10.05
6.62
19.59
23.50
46.64
26.36
22.34
22.39
26.03
Long Term Loans & Adv.
97.25
23.62
7.55
8.02
10.01
8.24
6.99
4.32
4.79
4.65
Other Non Current Assets
0.83
0.77
0.34
0.33
0.29
0.38
0.00
0.00
0.24
0.23
Current Assets
867.16
853.03
554.37
386.40
332.80
290.70
215.47
170.64
168.27
126.19
Current Investments
0.54
0.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.63
23.70
8.72
30.61
24.95
17.47
9.29
7.81
10.78
4.55
Sundry Debtors
115.51
81.60
76.13
91.04
66.98
116.72
114.44
87.00
97.04
52.09
Cash & Bank
251.97
139.01
48.18
50.98
24.23
62.02
41.28
45.22
39.49
47.98
Other Current Assets
491.52
269.11
169.87
5.97
216.63
94.50
50.46
30.62
20.96
21.58
Short Term Loans & Adv.
439.71
339.10
251.48
207.79
186.48
85.87
46.95
27.82
17.35
19.15
Net Current Assets
360.77
331.09
197.28
112.52
46.13
38.89
22.15
19.63
18.25
7.40
Total Assets
1,107.10
976.20
654.58
501.98
465.02
427.95
286.67
231.90
227.21
189.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
263.47
-34.28
-44.75
26.21
-12.01
4.06
-19.65
27.89
-21.68
-13.67
PBT
81.95
73.64
22.82
18.20
4.52
15.76
10.28
6.78
6.27
5.62
Adjustment
27.73
6.77
14.56
17.77
21.32
20.98
18.44
17.93
15.65
6.94
Changes in Working Capital
178.32
-91.74
-77.80
-5.83
-34.69
-28.59
-45.29
4.99
-41.70
-24.22
Cash after chg. in Working capital
288.01
-11.33
-40.42
30.14
-8.85
8.14
-16.58
29.70
-19.78
-11.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.54
-22.94
-4.33
-3.93
-3.16
-4.08
-3.07
-1.80
-1.90
-2.00
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
-0.02
0.00
0.00
Cash From Investing Activity
-180.48
-125.71
15.04
12.59
30.66
-22.47
-10.60
4.55
12.83
-40.49
Net Fixed Assets
0.57
1.00
-0.03
0.20
2.15
-42.42
-0.68
-0.35
0.23
-0.10
Net Investments
-29.29
-76.15
-45.00
-19.87
25.82
-44.88
-4.07
-0.06
-14.47
0.07
Others
-151.76
-50.56
60.07
32.26
2.69
64.83
-5.85
4.96
27.07
-40.46
Cash from Financing Activity
-21.28
152.33
22.63
-15.08
-29.33
39.18
20.92
-21.72
6.09
57.23
Net Cash Inflow / Outflow
61.71
-7.66
-7.08
23.72
-10.68
20.78
-9.33
10.71
-2.76
3.07
Opening Cash & Equivalents
25.62
30.25
37.33
13.61
24.29
3.53
12.85
2.04
4.81
1.73
Closing Cash & Equivalent
87.33
25.62
30.25
37.33
13.61
24.29
3.53
12.85
2.04
4.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
21.53
37.01
30.33
73.11
62.44
62.23
69.74
63.46
60.37
55.80
ROA
5.77%
6.57%
2.89%
2.57%
0.75%
3.37%
2.32%
1.80%
2.26%
2.30%
ROE
15.08%
18.64%
9.46%
9.17%
2.67%
12.39%
9.03%
6.67%
8.09%
6.38%
ROCE
16.93%
18.54%
11.15%
11.74%
8.43%
13.83%
14.36%
14.02%
14.11%
12.13%
Fixed Asset Turnover
2.60
2.29
1.40
1.04
1.16
2.07
2.91
4.60
1.54
1.75
Receivable days
93.41
101.45
180.80
223.88
263.86
295.16
281.93
182.31
479.99
258.57
Inventory Days
14.85
20.86
42.54
78.71
60.93
34.17
23.93
18.41
49.34
17.47
Payable days
0.00
0.00
0.00
0.00
37.26
32.75
141.22
124.17
347.07
252.73
Cash Conversion Cycle
108.26
122.31
223.34
302.59
287.53
296.58
164.64
76.55
182.26
23.31
Total Debt/Equity
0.48
0.60
0.73
0.98
1.33
1.42
2.11
1.88
2.01
1.72
Interest Cover
4.71
5.77
2.47
2.05
1.22
1.76
1.54
1.36
1.36
1.66

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.