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

Agriculture

Rating :
60/99

BSE: 539275 | NSE: Not Listed

317.35
24-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  300.3
  •  335
  •  293.2
  •  287.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  108380
  •  34596423
  •  367.10
  •  202.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 348.46
  • 26.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 398.22
  • N/A
  • 5.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 0.07%
  • 21.23%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 15.20
  • 16.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.99
  • 27.74
  • 12.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 57.23
  • 27.00
  • 21.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.21
  • 18.20
  • 19.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 2.80
  • 3.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.28
  • 13.90
  • 14.36

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
21.38
15.79
35.40%
52.29
21.05
148.41%
15.51
12.40
25.08%
23.18
16.11
43.89%
Expenses
17.46
9.84
77.44%
44.88
16.43
173.16%
10.93
9.95
9.85%
18.51
13.13
40.97%
EBITDA
3.92
5.95
-34.12%
7.41
4.62
60.39%
4.58
2.45
86.94%
4.67
2.99
56.19%
EBIDTM
18.34%
37.70%
14.17%
21.96%
29.50%
19.75%
20.14%
18.55%
Other Income
0.06
-0.04
-
0.01
0.03
-66.67%
0.01
0.02
-50.00%
0.01
0.01
0.00%
Interest
1.21
0.40
202.50%
0.94
0.40
135.00%
0.45
0.37
21.62%
0.58
0.35
65.71%
Depreciation
0.67
0.31
116.13%
0.31
0.31
0.00%
0.31
0.07
342.86%
0.31
0.48
-35.42%
PBT
2.09
5.21
-59.88%
6.17
3.94
56.60%
3.83
2.02
89.60%
3.80
2.17
75.12%
Tax
-0.11
0.81
-
0.94
0.74
27.03%
0.91
0.41
121.95%
0.97
0.31
212.90%
PAT
2.20
4.40
-50.00%
5.23
3.20
63.44%
2.92
1.61
81.37%
2.83
1.86
52.15%
PATM
10.29%
27.85%
10.00%
15.21%
18.85%
12.99%
12.21%
11.54%
EPS
2.00
4.01
-50.12%
4.76
2.92
63.01%
2.66
1.47
80.95%
2.58
1.69
52.66%

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
Net Sales
112.36
65.37
40.85
41.18
40.29
32.22
30.36
30.18
24.17
15.12
Net Sales Growth
71.94%
60.02%
-0.80%
2.21%
25.05%
6.13%
0.60%
24.87%
59.85%
 
Cost Of Goods Sold
79.17
37.09
24.93
25.33
11.21
6.77
8.06
7.88
0.24
5.40
Gross Profit
33.19
28.27
15.92
15.85
29.08
25.46
22.30
22.29
23.93
9.72
GP Margin
29.54%
43.25%
38.97%
38.49%
72.18%
79.02%
73.45%
73.86%
99.01%
64.29%
Total Expenditure
91.78
49.35
32.60
32.31
34.79
27.51
25.62
25.90
21.24
13.34
Power & Fuel Cost
-
0.48
0.43
0.21
1.14
1.01
1.07
0.81
1.99
0.68
% Of Sales
-
0.73%
1.05%
0.51%
2.83%
3.13%
3.52%
2.68%
8.23%
4.50%
Employee Cost
-
2.18
1.97
1.83
2.10
1.54
1.29
0.88
0.73
0.73
% Of Sales
-
3.33%
4.82%
4.44%
5.21%
4.78%
4.25%
2.92%
3.02%
4.83%
Manufacturing Exp.
-
5.02
3.35
3.00
17.60
15.47
12.50
13.42
15.71
5.45
% Of Sales
-
7.68%
8.20%
7.29%
43.68%
48.01%
41.17%
44.47%
65.00%
36.04%
General & Admin Exp.
-
2.09
1.22
1.10
1.61
1.43
1.97
2.16
2.05
0.85
% Of Sales
-
3.20%
2.99%
2.67%
4.00%
4.44%
6.49%
7.16%
8.48%
5.62%
Selling & Distn. Exp.
-
2.28
0.49
0.72
1.05
1.20
0.58
0.44
0.42
0.22
% Of Sales
-
3.49%
1.20%
1.75%
2.61%
3.72%
1.91%
1.46%
1.74%
1.46%
Miscellaneous Exp.
-
0.21
0.20
0.13
0.07
0.10
0.15
0.32
0.10
0.01
% Of Sales
-
0.32%
0.49%
0.32%
0.17%
0.31%
0.49%
1.06%
0.41%
0.07%
EBITDA
20.58
16.02
8.25
8.87
5.50
4.71
4.74
4.28
2.93
1.78
EBITDA Margin
18.32%
24.51%
20.20%
21.54%
13.65%
14.62%
15.61%
14.18%
12.12%
11.77%
Other Income
0.09
0.02
0.04
0.02
0.02
0.02
0.04
0.06
0.03
0.02
Interest
3.18
1.53
1.23
0.94
0.97
0.66
0.63
0.50
0.35
0.29
Depreciation
1.60
1.17
0.89
0.78
0.40
0.44
0.50
0.48
0.34
0.22
PBT
15.89
13.35
6.17
7.17
4.16
3.63
3.65
3.36
2.27
1.29
Tax
2.71
2.27
1.00
1.03
0.41
0.28
0.32
0.26
0.11
0.09
Tax Rate
17.05%
17.00%
16.21%
14.37%
9.86%
7.71%
8.77%
7.74%
4.85%
7.26%
PAT
13.18
11.07
5.17
6.14
3.75
3.35
3.32
3.10
2.16
1.15
PAT before Minority Interest
13.18
11.07
5.17
6.14
3.75
3.35
3.32
3.10
2.16
1.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.73%
16.93%
12.66%
14.91%
9.31%
10.40%
10.94%
10.27%
8.94%
7.61%
PAT Growth
19.06%
114.12%
-15.80%
63.73%
11.94%
0.90%
7.10%
43.52%
87.83%
 
EPS
11.98
10.06
4.70
5.58
3.41
3.05
3.02
2.82
1.96
1.05

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
Shareholder's Funds
56.63
45.40
40.15
33.86
30.23
26.81
23.49
12.64
4.64
Share Capital
10.98
10.98
10.98
10.98
10.98
10.98
5.49
4.30
0.93
Total Reserves
45.65
34.42
29.17
22.88
19.25
15.83
18.00
8.34
3.70
Non-Current Liabilities
5.86
6.76
4.69
3.29
0.32
0.34
0.24
0.12
0.14
Secured Loans
4.64
5.70
3.83
2.55
0.00
0.03
0.08
0.06
0.03
Unsecured Loans
0.00
0.00
0.02
0.02
0.02
0.03
0.02
0.01
0.00
Long Term Provisions
0.38
0.42
0.38
0.44
0.27
0.28
0.20
0.13
0.10
Current Liabilities
15.58
15.21
9.00
11.04
7.67
7.66
6.19
6.61
3.81
Trade Payables
0.31
0.72
0.91
1.96
0.43
1.20
1.03
0.48
0.20
Other Current Liabilities
4.76
4.39
2.99
3.96
1.40
1.00
0.25
0.60
0.40
Short Term Borrowings
10.05
9.77
4.79
5.05
5.75
5.34
4.35
4.97
3.17
Short Term Provisions
0.45
0.32
0.32
0.07
0.09
0.12
0.56
0.56
0.04
Total Liabilities
78.07
67.37
53.84
48.19
38.22
34.81
29.92
19.37
8.59
Net Block
27.29
25.03
23.27
23.05
14.63
10.98
3.01
3.00
2.46
Gross Block
27.43
25.13
26.51
25.61
16.86
12.77
4.29
3.89
3.00
Accumulated Depreciation
0.14
0.10
3.25
2.56
2.23
1.79
1.28
0.89
0.55
Non Current Assets
34.36
33.53
28.20
24.89
14.83
10.98
3.01
3.00
2.46
Capital Work in Progress
6.78
8.22
4.69
1.83
0.19
0.00
0.00
0.00
0.00
Non Current Investment
0.06
0.05
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.22
0.22
0.22
0.01
0.01
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
43.71
33.84
25.64
23.30
23.39
23.82
26.90
16.37
6.12
Current Investments
0.00
0.00
0.00
0.01
0.06
0.04
0.04
0.00
0.00
Inventories
20.91
18.67
10.01
10.39
11.21
9.67
7.36
6.51
3.02
Sundry Debtors
15.55
10.47
10.69
10.01
7.90
10.02
11.96
4.78
1.81
Cash & Bank
4.08
2.94
0.58
0.14
0.66
0.29
2.05
1.73
0.48
Other Current Assets
3.16
0.54
0.35
1.40
3.56
3.80
5.49
3.35
0.82
Short Term Loans & Adv.
2.57
1.22
4.01
1.35
3.50
3.73
5.46
3.29
0.81
Net Current Assets
28.13
18.63
16.64
12.26
15.71
16.16
20.71
9.75
2.31
Total Assets
78.07
67.37
53.84
48.19
38.22
34.80
29.91
19.37
8.58

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
Cash From Operating Activity
4.95
-1.56
7.73
6.59
4.55
4.53
-4.31
-3.27
-0.30
PBT
13.35
6.17
7.17
4.16
3.63
3.65
3.36
2.27
1.23
Adjustment
2.69
2.12
1.72
1.37
1.10
1.13
0.96
0.73
0.60
Changes in Working Capital
-8.98
-8.95
-0.30
1.51
0.27
0.06
-8.23
-6.17
-2.06
Cash after chg. in Working capital
7.06
-0.66
8.59
7.04
5.00
4.84
-3.91
-3.17
-0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.10
-0.90
-0.86
-0.45
-0.45
-0.31
-0.40
-0.10
-0.07
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.99
-2.78
-6.91
-7.98
-3.91
-6.61
-2.69
-3.35
-1.90
Net Fixed Assets
-1.46
-3.75
-3.76
-10.37
-4.28
-8.48
-0.40
-0.89
Net Investments
-0.01
-0.03
-0.01
0.05
-0.02
0.00
-0.04
-0.01
Others
-0.52
1.00
-3.14
2.34
0.39
1.87
-2.25
-2.45
Cash from Financing Activity
-1.82
6.70
-0.39
0.88
-0.27
0.31
7.32
7.86
1.41
Net Cash Inflow / Outflow
1.14
2.36
0.44
-0.52
0.37
-1.76
0.32
1.23
-0.79
Opening Cash & Equivalents
2.94
0.58
0.14
0.66
0.29
2.05
1.73
0.48
1.27
Closing Cash & Equivalent
4.08
2.94
0.58
0.14
0.66
0.29
2.05
1.72
0.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
51.57
41.35
36.57
30.84
27.53
24.42
21.39
14.69
7.85
ROA
15.22%
8.53%
12.03%
8.67%
9.18%
10.27%
12.57%
15.45%
13.36%
ROE
21.70%
12.08%
16.59%
11.69%
11.75%
13.22%
17.14%
25.01%
24.76%
ROCE
21.64%
13.06%
17.38%
12.94%
12.57%
14.19%
16.87%
20.40%
19.29%
Fixed Asset Turnover
2.49
1.59
1.58
1.92
2.18
3.56
7.37
7.01
5.03
Receivable days
72.66
94.26
91.65
80.08
101.48
132.12
101.21
49.71
43.60
Inventory Days
110.49
127.74
90.34
96.55
118.22
102.39
83.88
71.95
72.90
Payable days
5.09
11.93
20.62
13.22
10.62
15.43
11.19
5.39
6.75
Cash Conversion Cycle
178.06
210.07
161.37
163.42
209.08
219.09
173.90
116.27
109.75
Total Debt/Equity
0.31
0.39
0.25
0.28
0.19
0.20
0.19
0.40
0.71
Interest Cover
9.75
6.02
8.61
5.30
6.53
6.82
7.70
7.52
5.24

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.