Nifty

:

22368.00

Sensex

:

73738.45

31.60 (0.14%)
650.12 (0.89%)

Login

Nifty
Sensex

:
:

22368.00
73738.45

31.60 (0.14%)
650.12 (0.89%)

Axita Cotton Ltd.

Textile

Rating :

54/99

BSE: 542285 | NSE: AXITA

Watchlist

NSE BSE

24.00

23-Apr-2024

Open
High
Low
Previous Close

24.00
24.50
23.50
23.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2784381
667.20
62.25
18.56

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

626.37
28.23
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

625.59
N/A
8.73

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

41.35
20.96
-3.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

44.35
46.12
16.22

PAT CAGR (%)

10 Years
5 Years
3 Years

75.93
105.94
65.93

P:E (Median)

8 Years
5 Years
3 Years

-
48.36
33.98

P:BV (Average)

8 Years
5 Years
3 Years

-
10.28
12.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
23.30
24.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 221.03 122.13 80.98% 266.09 130.45 103.98% 388.77 91.64 324.24% 227.87 204.63 11.36%
Expenses 213.79 114.70 86.39% 262.81 124.75 110.67% 382.23 88.32 332.78% 220.86 199.35 10.79%
EBITDA 7.23 7.43 -2.69% 3.27 5.70 -42.63% 6.54 3.33 96.40% 7.01 5.28 32.77%
EBIDTM 3.27% 6.09% 1.23% 4.37% 1.68% 3.63% 3.08% 2.58%
Other Income 0.28 0.45 -37.78% 1.36 0.94 44.68% 2.64 0.31 751.61% 1.02 0.99 3.03%
Interest 0.48 0.11 336.36% 0.10 0.12 -16.67% 0.11 0.12 -8.33% 0.12 0.17 -29.41%
Depreciation 0.35 0.32 9.38% 0.31 0.32 -3.12% 0.30 0.30 0.00% 0.30 0.11 172.73%
PBT 6.69 7.46 -10.32% 4.23 6.20 -31.77% 8.77 3.21 173.21% 7.62 5.99 27.21%
Tax 1.74 1.86 -6.45% 1.09 1.50 -27.33% 2.26 0.92 145.65% 1.87 1.54 21.43%
PAT 4.95 5.60 -11.61% 3.13 4.70 -33.40% 6.51 2.29 184.28% 5.75 4.45 29.21%
PATM 2.24% 4.58% 1.18% 3.60% 1.67% 2.50% 2.52% 2.18%
EPS 0.19 0.21 -9.52% 0.12 0.18 -33.33% 0.25 0.09 177.78% 0.22 0.17 29.41%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,103.76 552.60 817.67 618.79 484.41 213.44 123.27 90.23 68.09 76.91 17.36 Net Sales Growth 101.10% -32.42% 32.14% 27.74% 126.95% 73.15% 36.62% 32.52% -11.47% 343.03% Cost Of Goods Sold 1,061.59 508.58 761.50 525.66 458.65 203.68 117.11 87.10 64.70 73.75 16.52 Gross Profit 42.17 44.02 56.17 93.14 25.76 9.76 6.17 3.12 3.39 3.17 0.84 GP Margin 3.82% 7.97% 6.87% 15.05% 5.32% 4.57% 5.01% 3.46% 4.98% 4.12% 4.84% Total Expenditure 1,079.69 533.35 807.97 609.71 480.55 210.55 120.44 89.80 66.76 75.49 16.87 Power & Fuel Cost - 0.25 0.19 0.67 0.71 0.53 0.63 0.37 0.39 0.40 0.07 % Of Sales - 0.05% 0.02% 0.11% 0.15% 0.25% 0.51% 0.41% 0.57% 0.52% 0.40% Employee Cost - 3.19 2.10 1.24 1.19 0.70 0.42 0.24 0.15 0.11 0.01 % Of Sales - 0.58% 0.26% 0.20% 0.25% 0.33% 0.34% 0.27% 0.22% 0.14% 0.06% Manufacturing Exp. - 6.83 21.51 12.39 5.19 1.20 1.09 1.19 0.87 0.49 0.09 % Of Sales - 1.24% 2.63% 2.00% 1.07% 0.56% 0.88% 1.32% 1.28% 0.64% 0.52% General & Admin Exp. - 2.38 6.05 10.38 1.68 1.70 0.68 0.64 0.25 0.29 0.13 % Of Sales - 0.43% 0.74% 1.68% 0.35% 0.80% 0.55% 0.71% 0.37% 0.38% 0.75% Selling & Distn. Exp. - 11.77 16.53 59.35 12.73 2.74 0.32 0.17 0.24 0.27 0.03 % Of Sales - 2.13% 2.02% 9.59% 2.63% 1.28% 0.26% 0.19% 0.35% 0.35% 0.17% Miscellaneous Exp. - 0.34 0.09 0.03 0.40 0.01 0.19 0.08 0.16 0.21 0.03 % Of Sales - 0.06% 0.01% 0.00% 0.08% 0.00% 0.15% 0.09% 0.23% 0.27% 0.06% EBITDA 24.05 19.25 9.70 9.08 3.86 2.89 2.83 0.43 1.33 1.42 0.49 EBITDA Margin 2.18% 3.48% 1.19% 1.47% 0.80% 1.35% 2.30% 0.48% 1.95% 1.85% 2.82% Other Income 5.30 5.01 12.79 0.15 0.15 0.17 0.67 1.29 0.67 0.14 0.00 Interest 0.81 0.36 1.68 3.35 2.95 1.80 1.95 1.17 1.17 1.14 0.26 Depreciation 1.26 1.06 0.50 0.44 0.53 0.56 0.43 0.54 0.66 0.73 0.12 PBT 27.31 22.86 20.32 5.44 0.54 0.69 1.12 0.02 0.17 -0.31 0.10 Tax 6.96 5.82 4.90 1.71 0.18 0.23 -0.04 -0.01 -0.02 -0.03 0.05 Tax Rate 25.49% 25.46% 24.11% 31.43% 33.33% 33.33% -3.57% -50.00% -20.00% 9.68% 50.00% PAT 20.34 17.04 15.41 3.73 0.35 0.46 1.16 0.03 0.12 -0.29 0.06 PAT before Minority Interest 20.34 17.04 15.41 3.73 0.35 0.46 1.16 0.03 0.12 -0.29 0.06 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.84% 3.08% 1.88% 0.60% 0.07% 0.22% 0.94% 0.03% 0.18% -0.38% 0.35% PAT Growth 19.37% 10.58% 313.14% 965.71% -23.91% -60.34% 3,766.67% -75.00% - - EPS 0.78 0.65 0.59 0.14 0.01 0.02 0.04 0.00 0.00 -0.01 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 52.37 36.26 21.82 18.09 17.80 3.84 2.43 2.40 2.27 2.56 Share Capital 19.66 19.66 13.10 13.10 6.55 2.50 2.50 2.50 2.50 2.50 Total Reserves 32.71 16.61 8.72 4.98 11.25 1.34 -0.07 -0.10 -0.23 0.06 Non-Current Liabilities 5.84 -0.03 1.10 -0.09 0.28 0.98 7.08 3.94 3.49 4.70 Secured Loans 0.00 0.00 0.89 0.00 0.35 1.03 1.63 2.25 2.87 2.90 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 5.47 1.69 0.60 1.75 Long Term Provisions 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 22.36 72.51 84.31 46.23 20.13 17.81 8.00 7.54 7.55 5.98 Trade Payables 14.11 66.46 48.53 26.59 3.28 0.23 0.03 0.06 0.72 0.01 Other Current Liabilities 7.86 4.31 0.84 1.29 1.28 1.88 0.63 0.67 0.62 0.40 Short Term Borrowings 0.00 0.00 12.44 14.13 14.48 15.34 7.20 6.65 6.03 5.48 Short Term Provisions 0.39 1.74 22.49 4.22 1.09 0.37 0.15 0.17 0.17 0.09 Total Liabilities 80.57 108.74 107.23 64.23 38.21 22.63 17.51 13.88 13.31 13.24 Net Block 9.82 3.20 3.21 3.40 3.81 4.18 4.01 4.54 5.11 4.59 Gross Block 13.85 6.17 5.69 5.44 5.31 5.13 6.07 6.06 5.96 4.71 Accumulated Depreciation 4.03 2.98 2.48 2.04 1.51 0.94 2.06 1.52 0.86 0.12 Non Current Assets 9.94 3.91 3.21 3.40 3.81 4.26 4.34 4.89 5.44 4.90 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.12 0.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.08 0.33 0.35 0.34 0.31 Current Assets 70.63 104.83 104.02 60.82 34.34 18.37 13.16 8.98 7.86 8.35 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.96 4.76 8.01 5.41 9.91 6.30 7.83 5.55 3.77 2.86 Sundry Debtors 44.15 73.03 71.07 40.76 10.44 10.66 5.14 3.18 3.53 4.54 Cash & Bank 8.88 3.55 9.87 3.06 0.59 0.46 0.05 0.09 0.41 0.00 Other Current Assets 10.64 0.08 9.08 8.48 13.40 0.95 0.13 0.17 0.15 0.94 Short Term Loans & Adv. 10.57 23.41 5.98 3.11 11.39 0.95 0.04 0.05 0.04 0.69 Net Current Assets 48.27 32.33 19.71 14.59 14.21 0.56 5.16 1.44 0.32 2.37 Total Assets 80.57 108.74 107.23 64.22 38.22 22.63 17.50 13.87 13.30 13.25

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 7.26 9.39 3.82 5.89 -11.19 0.51 -2.23 -0.01 3.83 -1.90 PBT 22.86 20.32 5.44 0.54 0.69 1.12 0.02 0.10 -0.31 0.10 Adjustment 1.14 0.12 24.82 7.72 2.35 2.29 1.50 1.41 1.68 0.36 Changes in Working Capital -9.34 -6.25 -26.27 -2.09 -13.52 -2.90 -3.75 -1.45 2.46 -2.36 Cash after chg. in Working capital 14.66 14.18 3.99 6.17 -10.48 0.51 -2.23 0.06 3.83 -1.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.41 -4.80 -0.17 -0.21 -0.59 0.00 0.00 0.00 0.00 0.00 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 -0.07 -0.13 0.00 0.00 -0.07 0.00 0.00 Cash From Investing Activity -1.06 -0.14 -0.25 -0.11 -0.17 -0.31 0.17 0.35 -1.14 -5.02 Net Fixed Assets -7.68 -0.48 -0.25 -0.13 -0.18 0.94 -0.01 -0.10 -1.25 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 6.62 0.34 0.00 0.02 0.01 -1.25 0.18 0.45 0.11 Cash from Financing Activity -1.62 -15.58 -2.40 -3.30 11.49 0.20 2.03 -0.67 -2.28 6.92 Net Cash Inflow / Outflow 4.59 -6.33 1.18 2.48 0.13 0.40 -0.03 -0.33 0.41 0.00 Opening Cash & Equivalents 3.55 9.88 8.70 0.59 0.46 0.05 0.09 0.41 0.00 0.00 Closing Cash & Equivalent 8.13 3.55 9.87 3.06 0.59 0.46 0.05 0.09 0.41 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 2.00 1.38 1.11 13.80 13.53 7.67 4.85 4.80 4.55 5.12 ROA 18.00% 14.27% 4.36% 0.69% 1.52% 5.77% 0.17% 0.92% -2.15% 0.44% ROE 38.44% 53.07% 18.71% 1.97% 4.28% 37.00% 1.12% 5.33% -11.80% 2.29% ROCE 52.38% 61.07% 25.70% 10.61% 9.22% 16.40% 7.98% 10.22% 6.76% 2.90% Fixed Asset Turnover 55.20 137.91 111.22 90.09 40.89 22.03 14.89 11.33 14.40 3.68 Receivable days 38.70 32.16 32.98 19.29 18.04 23.39 16.83 17.97 19.16 95.52 Inventory Days 3.87 2.85 3.96 5.77 13.87 20.93 27.06 24.96 15.72 60.09 Payable days 28.91 27.56 26.08 11.88 3.00 0.39 0.16 2.06 1.73 0.25 Cash Conversion Cycle 13.66 7.45 10.86 13.18 28.90 43.93 43.72 40.88 33.14 155.36 Total Debt/Equity 0.00 0.00 0.64 0.80 0.87 4.42 5.89 4.41 4.18 3.96 Interest Cover 65.39 13.09 2.62 1.18 1.38 1.57 1.01 1.09 0.73 1.40

Top Investors:

Annual Reports:

News Update:

Axita Cotton - Quarterly Results
19th Jan 2024, 17:53 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.

Feedback