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

Mining & Minerals

Rating :
N/A

BSE: 539837 | NSE: Not Listed

910.35
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  929.95
  •  929.95
  •  906
  •  921.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29683
  •  27187520
  •  949.95
  •  481.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,089.49
  • 80.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,093.25
  • 0.10%
  • 13.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.92%
  • 5.60%
  • 29.59%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 1.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.11
  • 12.31
  • 9.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.36
  • 18.51
  • 10.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.95
  • 21.75
  • 13.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.86
  • 49.05
  • 48.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 8.36
  • 8.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.49
  • 35.39
  • 35.56

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
38.53
34.36
12.14%
31.70
33.77
-6.13%
32.46
35.88
-9.53%
30.08
33.37
-9.86%
Expenses
26.54
24.27
9.35%
21.80
24.48
-10.95%
22.68
27.07
-16.22%
21.70
25.68
-15.50%
EBITDA
11.99
10.10
18.71%
9.90
9.30
6.45%
9.78
8.81
11.01%
8.38
7.69
8.97%
EBIDTM
26.99%
26.80%
27.80%
24.91%
26.48%
22.13%
24.83%
19.94%
Other Income
0.15
0.12
25.00%
0.09
0.14
-35.71%
0.09
0.11
-18.18%
0.04
0.08
-50.00%
Interest
0.24
0.01
2,300.00%
0.25
0.04
525.00%
0.14
0.05
180.00%
0.04
0.06
-33.33%
Depreciation
1.58
0.70
125.71%
1.59
0.66
140.91%
1.08
0.63
71.43%
0.71
0.61
16.39%
PBT
10.32
9.50
8.63%
8.14
8.74
-6.86%
8.65
8.24
4.98%
7.67
7.10
8.03%
Tax
2.41
2.38
1.26%
2.17
2.14
1.40%
2.30
2.06
11.65%
1.93
1.77
9.04%
PAT
7.91
7.12
11.10%
5.97
6.60
-9.55%
6.35
6.17
2.92%
5.74
5.33
7.69%
PATM
17.81%
18.90%
16.78%
17.67%
17.18%
15.50%
16.99%
13.82%
EPS
3.45
3.10
11.29%
2.60
3.03
-14.19%
2.76
2.84
-2.82%
2.50
2.45
2.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
-
132.77
137.39
100.01
64.58
Net Sales Growth
-
-3.36%
37.38%
54.86%
 
Cost Of Goods Sold
-
38.74
42.01
27.44
23.06
Gross Profit
-
94.03
95.38
72.57
41.52
GP Margin
-
70.82%
69.42%
72.56%
64.29%
Total Expenditure
-
92.67
101.47
75.18
49.70
Power & Fuel Cost
-
2.87
3.02
2.61
2.14
% Of Sales
-
2.16%
2.20%
2.61%
3.31%
Employee Cost
-
4.88
3.52
3.02
2.54
% Of Sales
-
3.68%
2.56%
3.02%
3.93%
Manufacturing Exp.
-
5.47
6.35
6.23
5.89
% Of Sales
-
4.12%
4.62%
6.23%
9.12%
General & Admin Exp.
-
13.35
11.76
8.83
6.25
% Of Sales
-
10.05%
8.56%
8.83%
9.68%
Selling & Distn. Exp.
-
26.80
34.15
25.78
9.56
% Of Sales
-
20.19%
24.86%
25.78%
14.80%
Miscellaneous Exp.
-
0.57
0.65
1.26
0.25
% Of Sales
-
0.43%
0.47%
1.26%
0.39%
EBITDA
-
40.10
35.92
24.83
14.88
EBITDA Margin
-
30.20%
26.14%
24.83%
23.04%
Other Income
-
0.38
0.44
1.50
0.09
Interest
-
0.71
0.17
0.47
0.61
Depreciation
-
4.97
2.60
2.24
2.16
PBT
-
34.79
33.58
23.62
12.21
Tax
-
8.82
8.36
5.79
3.08
Tax Rate
-
25.35%
24.90%
24.51%
25.23%
PAT
-
25.97
25.22
17.83
9.14
PAT before Minority Interest
-
25.97
25.22
17.83
9.14
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
19.56%
18.36%
17.83%
14.15%
PAT Growth
-
2.97%
41.45%
95.08%
 
EPS
-
11.29
10.97
7.75
3.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
158.18
133.22
108.51
65.02
Share Capital
22.95
11.48
10.88
10.88
Total Reserves
135.11
121.74
97.63
54.15
Non-Current Liabilities
9.91
11.54
2.40
3.62
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
7.08
8.74
0.00
0.00
Long Term Provisions
0.67
0.57
0.44
0.37
Current Liabilities
17.99
16.13
21.55
6.09
Trade Payables
12.86
11.36
9.81
4.73
Other Current Liabilities
4.55
3.98
11.30
1.14
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
0.58
0.79
0.44
0.22
Total Liabilities
186.08
160.89
132.46
74.73
Net Block
88.05
27.22
26.73
27.69
Gross Block
106.18
40.50
37.41
36.14
Accumulated Depreciation
18.13
13.29
10.68
8.44
Non Current Assets
89.88
89.72
63.59
32.58
Capital Work in Progress
0.34
59.07
31.12
0.03
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.50
3.44
5.75
4.85
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
96.19
71.16
68.86
42.16
Current Investments
14.18
5.51
2.00
0.00
Inventories
27.58
18.31
12.49
9.41
Sundry Debtors
39.74
36.94
35.91
18.15
Cash & Bank
4.98
2.54
13.79
12.98
Other Current Assets
9.71
0.61
0.93
0.90
Short Term Loans & Adv.
8.67
7.24
3.74
0.71
Net Current Assets
78.20
55.03
47.31
36.06
Total Assets
186.07
160.88
132.45
74.74

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
20.91
19.98
8.81
11.22
PBT
34.79
33.58
23.60
12.21
Adjustment
5.55
2.52
1.58
2.77
Changes in Working Capital
-10.83
-8.62
-11.21
-1.22
Cash after chg. in Working capital
29.51
27.48
13.96
13.77
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-8.60
-7.50
-5.15
-2.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.46
-24.03
-42.07
-12.72
Net Fixed Assets
-0.24
-1.72
-1.27
Net Investments
-21.67
-55.51
-2.00
Others
6.45
33.20
-38.80
Cash from Financing Activity
-3.07
3.42
29.06
8.12
Net Cash Inflow / Outflow
2.38
-0.63
-4.19
6.62
Opening Cash & Equivalents
1.87
2.50
6.69
0.07
Closing Cash & Equivalent
4.25
1.87
2.50
6.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
68.87
58.04
49.88
59.79
ROA
14.97%
17.19%
17.22%
12.23%
ROE
17.83%
20.86%
20.55%
14.06%
ROCE
22.89%
26.21%
26.86%
19.72%
Fixed Asset Turnover
2.06
3.94
3.06
2.03
Receivable days
92.85
86.69
87.70
90.14
Inventory Days
55.56
36.65
35.53
46.75
Payable days
114.13
91.97
96.70
74.85
Cash Conversion Cycle
34.28
31.37
26.53
62.04
Total Debt/Equity
0.06
0.08
0.05
0.00
Interest Cover
50.04
196.23
51.38
21.15

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.