Nifty
Sensex
:
:
22570.35
74339.44
167.95 (0.75%)
486.50 (0.66%)

Finance - Capital Markets

Rating :
51/99

BSE: 540725 | NSE: SHAREINDIA

1704.00
25-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1697.00
  •  1711.00
  •  1685.00
  •  1697.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60613
  •  1028.18
  •  2026.40
  •  1121.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,601.95
  • 15.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,668.77
  • 0.50%
  • 4.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.18%
  • 10.09%
  • 21.86%
  • FII
  • DII
  • Others
  • 2.68%
  • 0.56%
  • 11.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.33
  • 41.01
  • 34.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 66.56
  • 64.65
  • 31.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 82.14
  • 67.43
  • 59.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.52
  • 16.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.84
  • 6.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.90
  • 9.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
373.76
276.65
35.10%
366.38
240.06
52.62%
277.31
230.69
20.21%
340.72
292.59
16.45%
Expenses
191.24
135.70
40.93%
190.38
131.00
45.33%
152.74
142.35
7.30%
186.52
182.46
2.23%
EBITDA
182.52
140.95
29.49%
175.99
109.06
61.37%
124.57
88.34
41.01%
154.20
110.14
40.00%
EBIDTM
48.83%
50.95%
48.04%
45.43%
44.92%
38.29%
45.26%
37.64%
Other Income
1.66
2.87
-42.16%
1.57
3.23
-51.39%
1.39
2.55
-45.49%
2.92
2.23
30.94%
Interest
28.25
17.68
59.79%
16.99
14.13
20.24%
15.07
10.29
46.45%
15.49
8.38
84.84%
Depreciation
3.81
3.13
21.73%
3.27
2.89
13.15%
2.67
2.63
1.52%
3.40
3.44
-1.16%
PBT
151.29
124.47
21.55%
157.30
95.27
65.11%
108.23
77.97
38.81%
138.22
100.54
37.48%
Tax
36.17
31.93
13.28%
44.67
23.21
92.46%
25.95
18.79
38.11%
31.34
24.50
27.92%
PAT
115.11
92.54
24.39%
112.63
72.06
56.30%
82.27
59.18
39.02%
106.89
76.04
40.57%
PATM
30.80%
33.45%
30.74%
30.02%
29.67%
25.66%
31.37%
25.99%
EPS
35.06
28.62
22.50%
34.50
22.25
55.06%
25.13
18.32
37.17%
32.65
23.38
39.65%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,358.17
1,088.23
861.59
447.95
226.21
195.23
133.00
106.31
69.65
Net Sales Growth
30.59%
26.30%
92.34%
98.02%
15.87%
46.79%
25.11%
52.63%
 
Cost Of Goods Sold
10.74
7.11
28.04
13.02
0.00
0.00
0.00
0.00
46.04
Gross Profit
1,347.43
1,081.12
833.56
434.93
226.21
195.23
133.00
106.31
23.61
GP Margin
99.21%
99.35%
96.75%
97.09%
100%
100%
100%
100%
33.90%
Total Expenditure
720.88
595.50
557.69
320.98
155.66
154.51
109.96
92.72
59.68
Power & Fuel Cost
-
1.98
1.36
0.92
1.07
0.89
0.29
0.19
0.00
% Of Sales
-
0.18%
0.16%
0.21%
0.47%
0.46%
0.22%
0.18%
0%
Employee Cost
-
149.53
112.97
79.19
53.06
37.56
22.21
16.88
9.21
% Of Sales
-
13.74%
13.11%
17.68%
23.46%
19.24%
16.70%
15.88%
13.22%
Manufacturing Exp.
-
339.10
283.33
145.65
68.35
100.53
72.59
66.46
0.00
% Of Sales
-
31.16%
32.88%
32.51%
30.22%
51.49%
54.58%
62.52%
0%
General & Admin Exp.
-
94.04
130.41
81.62
31.42
15.57
14.79
8.27
4.42
% Of Sales
-
8.64%
15.14%
18.22%
13.89%
7.98%
11.12%
7.78%
6.35%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.71
2.95
1.51
2.84
0.85
0.37
1.11
0.00
% Of Sales
-
0.52%
0.34%
0.34%
1.26%
0.44%
0.28%
1.04%
0%
EBITDA
637.28
492.73
303.90
126.97
70.55
40.72
23.04
13.59
9.97
EBITDA Margin
46.92%
45.28%
35.27%
28.34%
31.19%
20.86%
17.32%
12.78%
14.31%
Other Income
7.54
11.47
9.42
5.86
2.45
12.01
7.49
3.78
4.34
Interest
75.80
57.67
31.63
24.96
17.85
11.40
5.41
3.25
3.35
Depreciation
13.15
12.05
9.25
4.44
4.47
4.61
2.07
1.85
1.59
PBT
555.04
434.48
272.44
103.43
50.68
36.72
23.04
12.27
9.37
Tax
138.13
105.27
63.65
22.74
10.68
11.72
7.70
4.31
3.09
Tax Rate
24.89%
24.15%
23.98%
21.99%
21.07%
31.92%
33.42%
35.13%
32.98%
PAT
416.90
328.84
201.13
80.69
40.00
24.99
15.35
7.96
6.28
PAT before Minority Interest
416.11
330.67
201.80
80.69
40.00
24.99
15.35
7.96
6.28
Minority Interest
-0.79
-1.83
-0.67
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
30.70%
30.22%
23.34%
18.01%
17.68%
12.80%
11.54%
7.49%
9.02%
PAT Growth
39.05%
63.50%
149.26%
101.72%
60.06%
62.80%
92.84%
26.75%
 
EPS
109.42
86.31
52.79
21.18
10.50
6.56
4.03
2.09
1.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,005.30
446.65
280.38
192.93
158.31
73.07
33.39
25.31
Share Capital
32.54
31.91
31.91
31.91
24.42
24.42
4.62
4.62
Total Reserves
767.46
414.74
248.47
161.02
126.21
48.65
28.76
20.69
Non-Current Liabilities
2.53
3.07
-6.75
-6.40
-4.78
0.56
0.59
3.99
Secured Loans
0.00
0.00
0.01
0.11
0.16
0.32
0.36
0.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Long Term Provisions
0.00
0.00
1.03
1.06
1.13
1.17
0.82
0.53
Current Liabilities
819.44
1,029.20
579.85
266.09
182.96
85.03
69.65
52.25
Trade Payables
349.47
654.98
320.91
83.56
53.45
37.22
23.44
18.40
Other Current Liabilities
269.94
117.42
117.00
44.59
13.31
8.71
11.53
10.30
Short Term Borrowings
192.12
188.35
118.52
125.49
105.87
30.99
30.17
20.30
Short Term Provisions
7.91
68.45
23.41
12.45
10.33
8.10
4.51
3.24
Total Liabilities
1,840.47
1,490.41
853.48
452.62
336.49
158.66
103.63
81.55
Net Block
59.44
50.06
37.83
33.37
35.19
8.25
8.27
7.56
Gross Block
99.54
79.36
53.72
51.33
48.69
8.25
15.40
7.56
Accumulated Depreciation
40.09
29.30
15.88
17.96
13.49
0.00
7.14
0.00
Non Current Assets
73.92
71.33
254.14
135.47
127.78
13.45
12.52
10.90
Capital Work in Progress
0.83
9.70
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.04
2.62
3.28
3.18
14.15
1.59
1.56
1.59
Long Term Loans & Adv.
4.51
1.35
155.23
69.35
38.65
3.60
2.69
1.75
Other Non Current Assets
4.83
4.38
57.80
29.57
39.79
0.00
0.00
0.00
Current Assets
1,766.55
1,419.07
599.33
317.15
208.71
145.22
91.10
70.65
Current Investments
5.08
5.60
63.84
32.88
28.06
37.52
23.21
0.00
Inventories
44.01
44.83
64.54
16.28
20.57
7.87
4.10
2.16
Sundry Debtors
37.76
10.00
2.38
8.69
12.96
19.64
15.78
18.50
Cash & Bank
1,403.17
806.36
307.09
199.45
116.83
54.09
33.05
33.12
Other Current Assets
276.53
41.17
126.02
38.59
30.29
26.08
14.96
16.87
Short Term Loans & Adv.
227.24
511.11
35.46
21.27
23.21
24.83
14.42
16.09
Net Current Assets
947.11
389.87
19.49
51.05
25.75
60.18
21.46
18.40
Total Assets
1,840.47
1,490.40
853.47
452.62
336.49
158.67
103.62
81.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-263.42
408.71
235.76
67.63
49.28
22.43
14.38
10.19
PBT
435.94
265.45
103.43
50.68
36.72
23.04
12.27
9.37
Adjustment
16.36
6.17
-22.84
0.12
3.62
0.56
1.01
1.59
Changes in Working Capital
-602.40
198.91
167.48
26.34
17.27
6.88
5.57
2.44
Cash after chg. in Working capital
-150.10
470.53
248.08
77.14
57.60
30.49
18.85
13.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.32
-61.82
-12.32
-9.51
-8.32
-8.06
-4.47
-3.21
Other Direct Exp. Paid
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
Cash From Investing Activity
79.02
-73.94
-146.21
-67.55
-79.46
-42.51
-19.78
-2.10
Net Fixed Assets
-8.95
-27.13
-2.32
-2.46
-31.03
-2.06
-7.84
Net Investments
1.01
30.30
-29.59
-20.66
5.99
-14.81
-24.01
Others
86.96
-77.11
-114.30
-44.43
-54.42
-25.64
12.07
Cash from Financing Activity
174.19
12.54
-33.23
17.78
55.93
20.11
6.95
3.07
Net Cash Inflow / Outflow
-10.21
347.31
56.33
17.86
25.75
0.02
1.56
11.16
Opening Cash & Equivalents
451.49
104.18
47.87
30.00
4.25
2.99
1.43
21.95
Closing Cash & Equivalent
441.28
451.49
104.19
47.87
30.00
3.02
2.99
33.12

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
245.82
138.84
87.88
60.47
61.67
29.92
72.21
54.75
ROA
19.85%
17.22%
12.36%
10.14%
10.10%
11.70%
8.60%
7.70%
ROE
53.05%
55.51%
34.10%
23.29%
22.34%
28.83%
27.13%
24.80%
ROCE
53.88%
57.46%
35.78%
23.50%
26.06%
33.70%
28.11%
27.52%
Fixed Asset Turnover
12.17
12.95
8.53
4.52
6.86
11.25
9.26
9.22
Receivable days
8.01
2.62
4.51
17.46
30.48
48.60
58.84
96.95
Inventory Days
14.90
23.16
32.92
29.73
26.59
16.43
10.76
11.34
Payable days
0.00
6353.23
5669.37
188.82
113.92
112.45
88.11
118.14
Cash Conversion Cycle
22.91
-6327.44
-5631.94
-141.63
-56.85
-47.41
-18.51
-9.84
Total Debt/Equity
0.24
0.42
0.42
0.65
0.71
0.43
0.92
0.83
Interest Cover
8.56
9.39
5.14
3.84
4.22
5.26
4.78
3.79

News Update:


  • Share India Securities gets nod to incorporate subsidiary
    19th Mar 2024, 10:22 AM

    The proposed subsidiary is to be incorporated in India and shall carry on the business of stock broking in shares, commodities and currencies and derivatives instruments on recognized exchanges

    Read More
  • Share India Sec. - Quarterly Results
    24th Jan 2024, 17:58 PM

    Read More

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.