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

Diversified

Rating :
63/99

BSE: 532485 | NSE: Not Listed

931.95
24-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  924
  •  945.4
  •  918.85
  •  918.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40383
  •  37814736
  •  978.00
  •  386.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,068.67
  • 12.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,472.69
  • 3.54%
  • 1.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.67%
  • 9.23%
  • 25.83%
  • FII
  • DII
  • Others
  • 1.33%
  • 0.00%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.48
  • 14.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.16
  • 10.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.88
  • 3.66
  • 11.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 8.54
  • 8.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 0.89
  • 0.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.84
  • 1.93
  • 1.98

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
579.27
610.36
-5.09%
587.08
515.87
13.80%
587.45
552.89
6.25%
594.39
649.27
-8.45%
Expenses
485.35
555.79
-12.67%
511.27
464.04
10.18%
510.87
512.98
-0.41%
527.70
586.81
-10.07%
EBITDA
93.93
54.58
72.10%
75.81
51.83
46.27%
76.58
39.91
91.88%
66.69
62.45
6.79%
EBIDTM
16.21%
8.94%
12.91%
10.05%
13.04%
7.22%
11.22%
9.62%
Other Income
17.70
17.28
2.43%
10.75
3.38
218.05%
12.61
7.82
61.25%
10.18
8.28
22.95%
Interest
5.81
4.51
28.82%
5.45
5.10
6.86%
4.52
3.67
23.16%
6.27
4.67
34.26%
Depreciation
15.45
14.38
7.44%
14.40
14.45
-0.35%
14.45
13.89
4.03%
14.86
14.08
5.54%
PBT
90.36
52.97
70.59%
66.70
35.67
86.99%
70.22
30.16
132.82%
55.74
51.99
7.21%
Tax
27.48
26.46
3.85%
15.85
10.21
55.24%
21.46
11.05
94.21%
12.59
11.48
9.67%
PAT
62.89
26.51
137.23%
50.86
25.46
99.76%
48.77
19.11
155.21%
43.15
40.51
6.52%
PATM
10.86%
4.34%
8.66%
4.94%
8.30%
3.46%
7.26%
6.24%
EPS
21.35
12.73
67.71%
19.38
11.00
76.18%
18.34
10.24
79.10%
16.61
16.01
3.75%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,348.19
2,328.39
2,060.76
1,536.21
1,543.38
1,783.34
Net Sales Growth
0.85%
12.99%
34.15%
-0.46%
-13.46%
 
Cost Of Goods Sold
1,543.53
1,042.83
972.53
599.81
617.63
754.26
Gross Profit
804.66
1,285.56
1,088.23
936.40
925.75
1,029.08
GP Margin
34.27%
55.21%
52.81%
60.96%
59.98%
57.71%
Total Expenditure
2,035.19
2,133.28
1,894.94
1,416.15
1,350.18
1,554.22
Power & Fuel Cost
-
38.82
34.95
28.41
29.10
29.70
% Of Sales
-
1.67%
1.70%
1.85%
1.89%
1.67%
Employee Cost
-
251.42
227.77
218.55
215.18
212.85
% Of Sales
-
10.80%
11.05%
14.23%
13.94%
11.94%
Manufacturing Exp.
-
130.44
108.90
87.77
86.08
93.53
% Of Sales
-
5.60%
5.28%
5.71%
5.58%
5.24%
General & Admin Exp.
-
643.65
524.72
441.40
360.97
417.97
% Of Sales
-
27.64%
25.46%
28.73%
23.39%
23.44%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
64.93
61.02
68.62
70.31
75.60
% Of Sales
-
2.79%
2.96%
4.47%
4.56%
4.24%
EBITDA
313.01
195.11
165.82
120.06
193.20
229.12
EBITDA Margin
13.33%
8.38%
8.05%
7.82%
12.52%
12.85%
Other Income
51.24
50.40
44.75
76.54
55.14
62.62
Interest
22.05
17.94
13.59
11.92
14.87
7.12
Depreciation
59.16
56.79
56.55
55.02
51.73
30.31
PBT
283.02
170.79
140.43
129.65
181.74
254.31
Tax
77.38
59.19
48.52
41.70
57.50
87.75
Tax Rate
27.34%
34.66%
34.55%
32.16%
31.64%
34.51%
PAT
205.67
110.93
88.24
79.73
69.07
92.70
PAT before Minority Interest
109.92
172.36
137.21
120.66
124.24
166.56
Minority Interest
-95.75
-61.43
-48.97
-40.93
-55.17
-73.86
PAT Margin
8.76%
4.76%
4.28%
5.19%
4.48%
5.20%
PAT Growth
84.31%
25.71%
10.67%
15.43%
-25.49%
 
EPS
92.64
49.97
39.75
35.91
31.11
41.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 06
Shareholder's Funds
1,111.88
1,116.06
1,097.98
1,103.43
1,074.13
241.44
Share Capital
22.20
22.20
22.20
22.20
22.20
16.29
Total Reserves
1,089.68
1,093.87
1,075.78
1,081.24
1,051.93
225.15
Non-Current Liabilities
307.60
296.35
273.95
243.70
194.03
68.79
Secured Loans
0.00
0.00
0.00
0.00
0.00
40.85
Unsecured Loans
82.42
88.30
93.30
94.08
76.08
0.00
Long Term Provisions
65.53
69.92
52.83
43.28
41.62
0.00
Current Liabilities
644.42
528.81
526.61
494.67
520.80
271.74
Trade Payables
304.27
272.96
271.46
221.61
292.99
226.97
Other Current Liabilities
283.87
211.18
223.26
239.75
187.77
8.70
Short Term Borrowings
0.00
0.00
0.00
0.00
1.62
0.00
Short Term Provisions
56.29
44.67
31.90
33.31
38.42
36.08
Total Liabilities
2,798.11
2,574.99
2,526.72
2,479.99
2,420.47
581.97
Net Block
759.31
765.92
766.82
769.17
567.10
199.54
Gross Block
1,020.04
1,001.05
968.61
922.82
679.58
344.46
Accumulated Depreciation
260.72
235.13
201.79
153.66
112.47
144.92
Non Current Assets
1,319.88
1,230.02
1,197.45
1,183.26
1,105.83
229.78
Capital Work in Progress
27.59
10.81
32.11
23.69
117.18
1.84
Non Current Investment
517.74
436.48
386.18
375.79
326.18
28.41
Long Term Loans & Adv.
13.23
15.29
10.91
12.91
15.56
0.00
Other Non Current Assets
1.00
0.58
1.01
1.70
79.81
0.00
Current Assets
1,478.24
1,344.98
1,329.27
1,296.74
1,314.64
344.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
204.98
200.95
160.14
145.06
142.93
83.09
Sundry Debtors
360.75
314.61
287.75
273.51
276.29
185.52
Cash & Bank
583.91
540.61
674.83
596.98
584.22
19.92
Other Current Assets
328.60
226.19
136.59
212.03
311.20
55.82
Short Term Loans & Adv.
66.55
62.63
69.96
69.17
56.81
55.82
Net Current Assets
833.82
816.16
802.65
802.07
793.84
72.61
Total Assets
2,798.12
2,575.00
2,526.72
2,480.00
2,420.47
581.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
205.89
23.39
247.14
186.74
177.11
PBT
231.55
185.73
162.35
218.39
290.15
Adjustment
52.68
39.44
26.23
49.98
4.98
Changes in Working Capital
-33.53
-154.85
90.37
-22.18
-31.55
Cash after chg. in Working capital
250.69
70.32
278.96
246.19
263.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.80
-46.93
-31.82
-59.45
-86.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-48.28
136.95
-80.45
-60.35
-136.88
Net Fixed Assets
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
Others
-48.28
136.95
-80.45
-60.35
Cash from Financing Activity
-144.97
-148.10
-152.54
-158.67
-60.93
Net Cash Inflow / Outflow
12.63
12.24
14.15
-32.28
-20.70
Opening Cash & Equivalents
48.19
35.95
21.80
55.75
76.46
Closing Cash & Equivalent
60.83
48.19
35.95
23.47
55.75

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
500.91
502.79
494.64
497.10
483.90
ROA
6.42%
5.38%
4.82%
5.07%
6.88%
ROE
15.47%
12.39%
10.96%
11.41%
15.51%
ROCE
20.69%
16.58%
14.56%
16.70%
22.64%
Fixed Asset Turnover
2.30
2.09
1.62
1.93
2.62
Receivable days
52.93
53.34
66.68
65.01
56.55
Inventory Days
31.82
31.98
36.26
34.05
29.25
Payable days
101.02
102.16
150.02
93.18
95.49
Cash Conversion Cycle
-16.27
-16.84
-47.09
5.89
-9.69
Total Debt/Equity
0.08
0.08
0.09
0.09
0.08
Interest Cover
13.91
14.67
14.63
13.22
36.70

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.