Nifty
Sensex
:
:
24627.60
80699.34
40.90 (0.17%)
34.48 (0.04%)

Electronics - Components

Rating :
51/99

BSE: 539984 | NSE: Not Listed

3045.75
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2975
  •  3070
  •  2974.1
  •  3098.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61
  •  184058
  •  3299.00
  •  1948.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 439.47
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 791.25
  • N/A
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.93%
  • 18.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.31%
  • 3.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.04
  • -3.85
  • 2.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.84
  • -39.92
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.56
  • 58.46
  • 256.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.79
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 247.71
  • 373.58
  • 610.36

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
160.72
150.42
6.85%
128.96
133.89
-3.68%
138.32
151.57
-8.74%
100.25
148.74
-32.60%
Expenses
162.17
147.06
10.27%
124.47
138.38
-10.05%
135.70
170.38
-20.35%
96.39
148.60
-35.13%
EBITDA
-1.45
3.36
-
4.49
-4.49
-
2.63
-18.81
-
3.87
0.14
2,664.29%
EBIDTM
-0.90%
2.24%
3.48%
-3.35%
1.90%
-12.41%
3.86%
0.10%
Other Income
1.82
3.21
-43.30%
1.66
3.56
-53.37%
1.35
-0.70
-
0.65
1.56
-58.33%
Interest
11.32
10.33
9.58%
10.00
10.87
-8.00%
10.32
9.62
7.28%
10.31
9.40
9.68%
Depreciation
7.05
6.97
1.15%
7.11
6.82
4.25%
7.08
6.68
5.99%
6.96
7.00
-0.57%
PBT
-17.99
-10.72
-
-10.96
-18.61
-
-13.43
-35.80
-
-12.75
-14.69
-
Tax
-8.94
-2.42
-
-2.45
-5.25
-
-4.26
-8.48
-
-3.68
-5.60
-
PAT
-9.05
-8.30
-
-8.51
-13.36
-
-9.17
-27.32
-
-9.07
-9.09
-
PATM
-5.63%
-5.52%
-6.60%
-9.98%
-6.63%
-18.03%
-9.04%
-6.11%
EPS
-37.56
-43.10
-
-38.17
-60.28
-
-37.42
-117.76
-
-40.37
-44.71
-

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
528.25
584.63
739.89
540.96
550.33
711.38
699.23
668.00
685.79
788.57
718.71
Net Sales Growth
-9.64%
-20.98%
36.77%
-1.70%
-22.64%
1.74%
4.68%
-2.59%
-13.03%
9.72%
 
Cost Of Goods Sold
326.88
394.68
498.98
341.14
363.96
519.96
472.57
446.50
473.10
611.08
520.92
Gross Profit
201.37
189.95
240.90
199.82
186.36
191.42
226.66
221.50
212.69
177.49
197.79
GP Margin
38.12%
32.49%
32.56%
36.94%
33.86%
26.91%
32.42%
33.16%
31.01%
22.51%
27.52%
Total Expenditure
518.73
604.42
684.88
481.91
522.44
670.69
660.41
626.19
640.34
757.92
683.71
Power & Fuel Cost
-
83.87
70.61
48.02
54.92
53.61
57.75
52.12
44.76
35.77
40.41
% Of Sales
-
14.35%
9.54%
8.88%
9.98%
7.54%
8.26%
7.80%
6.53%
4.54%
5.62%
Employee Cost
-
33.51
32.06
26.67
31.31
25.90
32.56
30.78
31.47
29.59
27.50
% Of Sales
-
5.73%
4.33%
4.93%
5.69%
3.64%
4.66%
4.61%
4.59%
3.75%
3.83%
Manufacturing Exp.
-
70.97
67.95
55.06
43.83
44.12
61.50
55.28
46.24
46.96
47.51
% Of Sales
-
12.14%
9.18%
10.18%
7.96%
6.20%
8.80%
8.28%
6.74%
5.96%
6.61%
General & Admin Exp.
-
11.58
10.48
2.47
16.18
17.19
26.16
31.68
33.52
26.49
30.06
% Of Sales
-
1.98%
1.42%
0.46%
2.94%
2.42%
3.74%
4.74%
4.89%
3.36%
4.18%
Selling & Distn. Exp.
-
0.79
0.31
0.00
0.44
0.93
0.70
0.65
1.82
0.58
1.67
% Of Sales
-
0.14%
0.04%
0%
0.08%
0.13%
0.10%
0.10%
0.27%
0.07%
0.23%
Miscellaneous Exp.
-
9.02
4.50
8.54
11.79
8.97
9.17
9.17
9.43
7.44
1.67
% Of Sales
-
1.54%
0.61%
1.58%
2.14%
1.26%
1.31%
1.37%
1.38%
0.94%
2.17%
EBITDA
9.54
-19.79
55.01
59.05
27.89
40.69
38.82
41.81
45.45
30.65
35.00
EBITDA Margin
1.81%
-3.39%
7.43%
10.92%
5.07%
5.72%
5.55%
6.26%
6.63%
3.89%
4.87%
Other Income
5.48
7.64
6.81
6.29
5.68
11.84
9.24
9.20
5.18
4.50
2.07
Interest
41.95
40.22
41.29
41.03
45.18
32.99
37.71
37.03
34.00
21.84
25.51
Depreciation
28.20
27.46
29.13
28.56
28.24
16.34
16.89
16.16
13.51
9.17
13.37
PBT
-55.13
-79.83
-8.61
-4.25
-39.85
3.20
-6.53
-2.18
3.12
4.14
-1.81
Tax
-19.33
-21.76
-4.85
-0.96
-8.89
5.83
-3.59
-4.18
-0.20
1.89
1.02
Tax Rate
35.06%
27.26%
56.33%
22.59%
22.31%
292.96%
85.07%
191.74%
39.22%
45.65%
-80.31%
PAT
-35.80
-38.36
-7.44
-0.85
-30.96
-3.84
-0.63
2.00
-0.31
2.25
-2.29
PAT before Minority Interest
-22.17
-58.07
-3.76
-3.29
-30.96
-3.84
-0.63
2.00
-0.31
2.25
-2.29
Minority Interest
13.63
19.71
-3.68
2.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-6.78%
-6.56%
-1.01%
-0.16%
-5.63%
-0.54%
-0.09%
0.30%
-0.05%
0.29%
-0.32%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-255.71
-274.00
-53.14
-6.07
-221.14
-27.43
-4.50
14.29
-2.21
16.07
-16.36

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
377.90
416.22
424.15
424.91
440.86
400.03
399.59
270.21
270.69
266.38
Share Capital
49.93
49.93
49.93
49.93
49.93
1.44
1.44
1.44
1.44
1.44
Total Reserves
327.97
366.29
374.23
374.98
390.94
398.59
398.15
268.77
269.25
264.93
Non-Current Liabilities
178.74
232.56
231.24
217.94
234.07
239.61
182.78
73.58
70.19
52.37
Secured Loans
109.70
144.52
140.87
126.26
133.74
125.37
53.81
46.31
42.15
24.70
Unsecured Loans
30.60
28.47
26.49
24.64
22.91
70.69
71.05
0.00
0.00
0.34
Long Term Provisions
5.10
5.19
5.22
6.09
5.26
5.36
5.27
4.89
6.06
6.71
Current Liabilities
328.04
338.94
300.41
244.70
279.87
276.49
264.02
351.72
233.99
290.79
Trade Payables
112.04
136.31
148.50
81.05
150.22
160.20
126.93
139.85
52.97
103.84
Other Current Liabilities
60.30
66.20
37.90
34.38
34.33
57.13
50.49
40.53
37.93
61.85
Short Term Borrowings
152.82
134.07
112.80
128.09
93.71
54.13
79.34
163.90
137.74
119.95
Short Term Provisions
2.88
2.36
1.22
1.18
1.62
5.03
7.26
7.44
5.35
5.15
Total Liabilities
910.08
1,032.85
997.21
931.39
1,013.78
916.13
846.39
695.51
574.87
609.54
Net Block
367.25
369.56
395.86
403.65
423.35
225.65
427.20
238.29
167.37
158.87
Gross Block
585.71
572.05
572.21
557.66
550.24
359.36
559.35
356.97
275.30
259.09
Accumulated Depreciation
218.46
202.49
176.35
154.01
126.89
133.71
132.15
118.68
107.94
100.22
Non Current Assets
605.45
617.72
618.67
627.10
641.57
554.29
515.98
321.19
305.69
242.19
Capital Work in Progress
1.81
7.97
1.74
1.07
0.12
106.88
38.78
27.59
92.03
22.30
Non Current Investment
0.30
0.30
0.30
206.34
206.14
208.17
34.87
35.69
25.86
32.43
Long Term Loans & Adv.
14.17
15.69
13.04
12.34
10.99
11.00
12.03
19.62
20.43
28.31
Other Non Current Assets
0.25
2.30
0.26
3.70
0.96
2.59
3.10
0.00
0.00
0.29
Current Assets
304.63
415.12
378.55
304.30
372.20
361.84
330.42
374.32
269.18
367.34
Current Investments
0.00
0.00
0.00
0.00
0.00
3.09
0.00
2.15
0.00
0.00
Inventories
150.87
159.50
132.53
112.01
86.21
71.44
60.00
76.86
48.42
77.36
Sundry Debtors
127.40
184.99
201.00
136.44
222.27
207.65
221.62
256.08
166.98
245.08
Cash & Bank
11.65
37.36
22.33
14.17
7.06
27.16
13.82
9.41
18.33
16.20
Other Current Assets
14.71
24.15
14.55
1.33
56.66
52.48
34.98
29.83
35.44
28.70
Short Term Loans & Adv.
7.83
9.13
8.14
40.36
55.89
49.83
31.45
29.17
34.46
20.39
Net Current Assets
-23.41
76.18
78.13
59.60
92.33
85.35
66.39
22.60
35.19
76.56
Total Assets
910.08
1,032.84
997.22
931.40
1,013.77
916.13
846.40
695.51
574.87
609.53

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
34.61
36.46
70.40
12.43
17.04
71.30
60.90
18.47
42.60
10.60
PBT
-79.83
-8.61
-4.25
-39.85
1.99
-4.22
-2.18
3.12
4.14
-1.27
Adjustment
54.30
58.94
61.77
68.05
35.69
45.85
45.68
39.23
28.53
39.61
Changes in Working Capital
59.97
-12.03
14.12
-15.00
-20.25
30.03
17.58
-22.62
10.14
-27.26
Cash after chg. in Working capital
34.45
38.31
71.64
13.20
17.43
71.66
61.08
19.73
42.81
11.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.16
-1.84
-1.24
-0.77
-0.39
-0.36
-0.19
-1.26
-0.22
-0.49
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
0.00
0.00
0.00
Cash From Investing Activity
-3.76
-2.51
-31.26
-12.72
-94.27
-61.94
-21.19
-28.91
-63.41
-10.77
Net Fixed Assets
1.99
4.76
4.25
-3.68
36.24
199.12
-201.81
-3.38
-63.31
-12.10
Net Investments
0.00
0.00
206.04
-0.20
-0.55
-195.93
-3.08
-26.71
-26.73
-3.51
Others
-5.75
-7.27
-241.55
-8.84
-129.96
-65.13
183.70
1.18
26.63
4.84
Cash from Financing Activity
-56.83
-5.25
-43.49
5.93
57.36
10.90
-37.13
6.73
22.95
7.82
Net Cash Inflow / Outflow
-25.99
28.70
-4.35
5.64
-19.87
20.26
2.58
-3.71
2.13
7.66
Opening Cash & Equivalents
34.57
5.87
10.22
4.58
24.45
4.19
1.61
5.32
16.20
8.55
Closing Cash & Equivalent
8.59
34.57
5.87
10.22
4.58
24.45
4.19
1.61
18.33
16.20

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.)
2283.03
2548.59
2603.58
2608.82
2719.37
2772.40
2769.41
1870.63
1873.96
1837.76
ROA
-5.98%
-0.37%
-0.34%
-3.18%
-0.40%
-0.07%
0.26%
-0.05%
0.38%
-0.40%
ROE
-16.66%
-1.01%
-0.87%
-8.05%
-0.97%
-0.16%
0.60%
-0.11%
0.84%
-0.87%
ROCE
-5.41%
4.41%
5.10%
0.75%
5.13%
5.24%
6.30%
7.04%
5.91%
6.06%
Fixed Asset Turnover
1.01
1.29
0.96
0.99
1.56
1.56
1.62
2.39
3.14
3.07
Receivable days
97.52
95.21
113.84
118.96
110.29
109.01
117.81
101.99
89.76
97.45
Inventory Days
96.89
72.03
82.50
65.73
40.44
33.38
33.75
30.20
27.40
41.13
Payable days
114.84
104.17
122.80
115.96
85.46
81.00
82.70
52.44
36.58
57.11
Cash Conversion Cycle
79.57
63.07
73.53
68.73
65.28
61.39
68.86
79.76
80.58
81.48
Total Debt/Equity
0.87
0.82
0.71
0.69
0.59
0.66
0.54
0.82
0.70
0.58
Interest Cover
-0.98
0.79
0.90
0.12
1.06
0.89
0.94
0.98
1.19
0.95

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.