Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Finance - NBFC

Rating :
N/A

BSE: 532029 | NSE: SINDHUTRAD

20.71
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  20.02
  •  20.81
  •  20.02
  •  20.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  756775
  •  155.50
  •  45.15
  •  16.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,943.54
  • 43.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,851.82
  • N/A
  • 2.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 8.92%
  • 15.65%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.02%
  • 0.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.01
  • -17.21
  • 9.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.96
  • -21.19
  • 3.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.75
  • -14.11
  • -19.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.35
  • 15.24
  • 39.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.30
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.61
  • 20.44
  • 24.41

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
445.69
381.01
16.98%
416.32
307.71
35.30%
396.92
242.48
63.69%
427.14
245.50
73.99%
Expenses
471.33
352.38
33.76%
350.40
319.54
9.66%
377.47
234.54
60.94%
349.66
219.55
59.26%
EBITDA
-25.65
28.63
-
65.92
-11.84
-
19.45
7.94
144.96%
77.47
25.95
198.54%
EBIDTM
-5.75%
7.51%
15.83%
-3.85%
4.90%
3.27%
18.14%
10.57%
Other Income
-3.64
107.98
-
57.65
18.37
213.83%
78.92
15.54
407.85%
17.25
15.96
8.08%
Interest
43.46
81.00
-46.35%
13.69
5.67
141.45%
41.88
48.33
-13.35%
43.86
25.66
70.93%
Depreciation
46.98
14.89
215.51%
13.91
1.89
635.98%
0.89
7.72
-88.47%
6.12
6.66
-8.11%
PBT
-119.72
40.71
-
95.96
-1.02
-
55.61
-32.58
-
44.75
9.59
366.63%
Tax
-17.76
13.39
-
2.82
6.66
-57.66%
5.35
-4.60
-
15.41
4.73
225.79%
PAT
-101.96
27.32
-
93.14
-7.68
-
50.26
-27.97
-
29.34
4.87
502.46%
PATM
-22.88%
7.17%
22.37%
-2.50%
12.66%
-11.54%
6.87%
1.98%
EPS
-0.66
0.20
-
0.60
-0.06
-
0.33
-0.20
-
0.19
0.04
375.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Net Sales
1,686.07
1,176.69
1,016.82
893.16
1,282.50
966.85
960.27
680.25
Net Sales Growth
43.29%
15.72%
13.85%
-30.36%
32.65%
0.69%
41.16%
 
Cost Of Goods Sold
1,033.34
56.14
55.58
31.56
249.72
212.15
503.28
309.78
Gross Profit
652.73
1,120.55
961.25
861.60
1,032.77
754.69
456.99
370.47
GP Margin
38.71%
95.23%
94.53%
96.47%
80.53%
78.06%
47.59%
54.46%
Total Expenditure
1,548.86
1,125.22
945.34
849.78
1,096.91
819.13
898.65
621.90
Power & Fuel Cost
-
34.72
86.39
95.30
2.77
2.05
8.73
3.73
% Of Sales
-
2.95%
8.50%
10.67%
0.22%
0.21%
0.91%
0.55%
Employee Cost
-
65.63
86.33
67.92
68.92
53.54
44.79
29.93
% Of Sales
-
5.58%
8.49%
7.60%
5.37%
5.54%
4.66%
4.40%
Manufacturing Exp.
-
707.19
577.21
610.16
707.52
476.68
76.96
46.55
% Of Sales
-
60.10%
56.77%
68.31%
55.17%
49.30%
8.01%
6.84%
General & Admin Exp.
-
248.21
177.23
127.08
59.45
59.09
115.12
14.42
% Of Sales
-
21.09%
17.43%
14.23%
4.64%
6.11%
11.99%
2.12%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
48.05
48.99
13.07
11.30
17.67
158.49
221.22
% Of Sales
-
4.08%
4.82%
1.46%
0.88%
1.83%
16.50%
32.52%
EBITDA
137.19
51.47
71.48
43.38
185.59
147.72
61.62
58.35
EBITDA Margin
8.14%
4.37%
7.03%
4.86%
14.47%
15.28%
6.42%
8.58%
Other Income
150.18
157.84
60.15
67.79
14.88
17.85
2.42
4.00
Interest
142.89
161.45
170.22
155.25
94.75
61.82
25.82
14.65
Depreciation
67.90
31.16
27.73
36.48
30.35
29.14
12.98
10.85
PBT
76.60
16.70
-66.32
-80.57
75.37
74.61
25.24
36.84
Tax
5.82
20.17
6.42
15.10
40.44
38.79
16.26
10.31
Tax Rate
7.60%
120.78%
-9.68%
-22.66%
53.66%
51.99%
64.42%
27.00%
PAT
70.78
0.41
-19.65
-25.25
46.75
37.85
19.28
29.06
PAT before Minority Interest
70.78
-3.48
-70.39
-82.14
34.93
35.82
8.98
27.87
Minority Interest
0.00
3.89
50.74
56.89
11.82
2.03
10.30
1.19
PAT Margin
4.20%
0.03%
-1.93%
-2.83%
3.65%
3.91%
2.01%
4.27%
PAT Growth
2,145.66%
-
-
-
23.51%
96.32%
-33.65%
 
EPS
0.46
0.00
-0.13
-0.16
0.30
0.25
0.13
0.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Shareholder's Funds
1,332.13
1,190.62
1,185.09
346.96
286.19
199.45
183.99
Share Capital
154.19
51.40
51.40
51.40
51.40
51.39
51.40
Total Reserves
1,177.94
1,119.23
1,113.69
294.79
234.01
146.50
131.54
Non-Current Liabilities
1,897.33
2,196.38
2,032.27
925.59
649.88
114.45
56.73
Secured Loans
40.06
575.52
669.89
721.79
521.94
92.68
44.53
Unsecured Loans
842.93
719.79
228.68
179.51
103.65
0.00
0.00
Long Term Provisions
19.67
22.83
19.91
16.96
25.22
21.64
11.05
Current Liabilities
1,241.23
854.65
791.56
680.22
527.28
423.05
332.38
Trade Payables
134.77
148.40
87.53
191.70
69.15
113.34
67.44
Other Current Liabilities
900.74
525.01
403.72
212.76
310.23
107.90
97.95
Short Term Borrowings
167.17
139.16
292.02
232.00
106.20
185.98
156.66
Short Term Provisions
38.55
42.08
8.28
43.76
41.70
15.83
10.33
Total Liabilities
4,991.87
4,631.48
4,473.43
2,166.21
1,523.12
809.03
649.64
Net Block
3,456.93
3,263.90
3,153.06
707.57
661.63
111.35
92.30
Gross Block
3,748.76
3,549.54
3,427.67
853.72
793.89
148.45
115.79
Accumulated Depreciation
291.83
285.64
274.61
146.15
132.26
37.10
23.49
Non Current Assets
4,170.40
4,011.38
3,934.92
1,212.16
1,086.27
246.60
157.01
Capital Work in Progress
0.01
0.00
0.00
3.97
0.00
3.95
3.72
Non Current Investment
176.52
235.24
285.27
41.67
108.62
46.55
38.74
Long Term Loans & Adv.
526.51
482.17
461.60
429.08
287.98
39.50
15.47
Other Non Current Assets
4.19
23.70
28.50
29.87
23.24
45.26
6.79
Current Assets
821.47
620.10
538.50
954.05
436.85
562.43
492.63
Current Investments
0.15
0.14
0.09
0.01
0.00
0.17
1.24
Inventories
60.08
46.08
39.92
90.62
41.34
31.08
25.80
Sundry Debtors
390.15
368.21
298.12
553.33
194.36
283.64
198.28
Cash & Bank
40.20
19.85
32.75
66.75
20.51
42.54
68.32
Other Current Assets
330.89
26.56
22.52
23.47
180.64
204.99
199.00
Short Term Loans & Adv.
286.68
159.26
145.09
219.87
171.67
198.67
195.27
Net Current Assets
-419.76
-234.55
-253.06
273.83
0.00
139.39
160.25
Total Assets
4,991.87
4,631.48
4,473.42
2,166.21
1,523.12
809.03
649.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Cash From Operating Activity
-107.98
174.68
-51.39
-449.94
-236.75
-29.84
51.90
PBT
16.69
-63.98
-66.64
75.37
74.61
19.27
38.18
Adjustment
158.53
154.16
121.99
94.84
97.55
65.18
23.02
Changes in Working Capital
-263.96
84.49
-83.04
-593.60
-368.75
-114.13
-9.36
Cash after chg. in Working capital
-88.74
174.67
-27.68
-423.39
-196.59
-29.67
51.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.25
0.01
-23.70
-26.55
-40.15
-0.16
0.06
Other Direct Exp. Paid
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
Cash From Investing Activity
151.81
-22.55
12.09
181.98
-24.20
-39.82
-101.98
Net Fixed Assets
20.47
13.50
-76.96
-8.05
-70.84
-9.10
Net Investments
-49.99
4.55
-102.33
-169.18
-164.74
-64.02
Others
181.33
-40.60
191.38
359.21
211.38
33.30
Cash from Financing Activity
-22.78
-158.67
35.81
314.20
262.67
43.89
95.15
Net Cash Inflow / Outflow
21.04
-6.54
-3.49
46.24
1.72
-25.77
45.08
Opening Cash & Equivalents
17.29
23.83
27.45
20.51
18.79
68.32
23.24
Closing Cash & Equivalent
38.34
17.29
23.96
66.75
20.51
42.54
68.32

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Book Value (Rs.)
8.64
7.59
7.56
67.36
0.00
38.51
35.59
ROA
-0.07%
-1.55%
-2.47%
1.89%
3.07%
1.23%
4.29%
ROE
-0.28%
-6.03%
-10.87%
11.06%
14.82%
4.72%
15.23%
ROCE
6.25%
4.07%
4.38%
12.30%
15.88%
11.55%
13.46%
Fixed Asset Turnover
0.32
0.29
0.42
1.56
2.05
7.27
5.87
Receivable days
117.62
119.59
173.98
106.40
90.23
91.59
106.39
Inventory Days
16.47
15.44
26.67
18.78
13.67
10.81
13.84
Payable days
920.50
774.74
1614.76
44.66
42.38
51.05
60.79
Cash Conversion Cycle
-786.42
-639.71
-1414.11
80.51
61.51
51.35
59.44
Total Debt/Equity
1.23
1.32
1.12
3.45
0.00
1.48
1.14
Interest Cover
1.10
0.62
0.57
1.80
2.21
1.98
3.61

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.