Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Engineering - Industrial Equipments

Rating :
70/99

BSE: 532762 | NSE: ACE

331.25
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 333.60
  • 336.65
  • 330.00
  • 333.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  262379
  •  874.25
  •  354.70
  •  175.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,945.23
  • 28.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,938.53
  • 0.18%
  • 4.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.76%
  • 1.52%
  • 19.54%
  • FII
  • DII
  • Others
  • 4.86%
  • 3.32%
  • 4.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.32
  • 8.44
  • 12.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.80
  • 10.60
  • 10.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.38
  • 15.05
  • 26.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.08
  • 23.97
  • 24.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.12
  • 3.65
  • 3.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.59
  • 16.03
  • 14.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
491.83
360.90
36.28%
497.69
321.50
54.80%
510.59
457.38
11.63%
436.58
400.48
9.01%
Expenses
446.79
326.27
36.94%
456.97
291.32
56.86%
463.37
407.68
13.66%
397.17
355.33
11.77%
EBITDA
45.04
34.63
30.06%
40.72
30.19
34.88%
47.22
49.70
-4.99%
39.41
45.14
-12.69%
EBIDTM
9.16%
9.60%
8.18%
9.39%
9.25%
10.87%
9.03%
11.27%
Other Income
5.96
1.60
272.50%
24.87
2.43
923.46%
5.40
7.58
-28.76%
4.88
3.48
40.23%
Interest
2.13
2.62
-18.70%
2.16
2.71
-20.30%
4.27
2.99
42.81%
3.44
2.48
38.71%
Depreciation
3.97
3.78
5.03%
4.66
3.66
27.32%
4.02
3.50
14.86%
3.96
3.50
13.14%
PBT
44.90
29.83
50.52%
58.77
26.25
123.89%
44.33
50.79
-12.72%
36.89
42.65
-13.51%
Tax
11.04
6.92
59.54%
13.50
6.94
94.52%
8.92
12.22
-27.00%
9.53
11.74
-18.82%
PAT
33.86
22.91
47.80%
45.27
19.31
134.44%
35.41
38.58
-8.22%
27.36
30.92
-11.51%
PATM
6.88%
6.35%
9.10%
6.01%
6.94%
8.43%
6.27%
7.72%
EPS
2.85
1.92
48.44%
3.65
1.70
114.71%
2.97
3.40
-12.65%
2.30
2.72
-15.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,936.69
1,629.58
1,227.15
1,156.23
1,342.53
1,086.55
751.06
637.34
599.23
616.32
668.40
Net Sales Growth
25.74%
32.79%
6.13%
-13.88%
23.56%
44.67%
17.84%
6.36%
-2.77%
-7.79%
 
Cost Of Goods Sold
1,530.58
1,171.11
856.01
794.49
979.70
767.79
528.61
444.15
433.88
444.97
482.83
Gross Profit
406.11
458.46
371.14
361.74
362.82
318.76
222.45
193.19
165.35
171.35
185.57
GP Margin
20.97%
28.13%
30.24%
31.29%
27.03%
29.34%
29.62%
30.31%
27.59%
27.80%
27.76%
Total Expenditure
1,764.30
1,478.13
1,108.17
1,064.68
1,244.75
995.04
711.62
606.66
580.49
591.46
638.96
Power & Fuel Cost
-
6.11
4.63
5.17
6.61
5.53
4.48
4.49
4.66
4.46
4.14
% Of Sales
-
0.37%
0.38%
0.45%
0.49%
0.51%
0.60%
0.70%
0.78%
0.72%
0.62%
Employee Cost
-
84.81
72.17
85.69
75.11
67.68
54.54
50.77
42.68
41.98
44.20
% Of Sales
-
5.20%
5.88%
7.41%
5.59%
6.23%
7.26%
7.97%
7.12%
6.81%
6.61%
Manufacturing Exp.
-
71.64
54.35
56.82
58.44
45.45
35.47
30.56
27.72
27.53
27.61
% Of Sales
-
4.40%
4.43%
4.91%
4.35%
4.18%
4.72%
4.79%
4.63%
4.47%
4.13%
General & Admin Exp.
-
18.63
13.05
22.11
22.62
19.59
21.09
20.82
18.93
18.92
18.38
% Of Sales
-
1.14%
1.06%
1.91%
1.68%
1.80%
2.81%
3.27%
3.16%
3.07%
2.75%
Selling & Distn. Exp.
-
93.25
77.16
73.39
76.11
63.42
45.10
36.16
33.32
31.98
42.94
% Of Sales
-
5.72%
6.29%
6.35%
5.67%
5.84%
6.00%
5.67%
5.56%
5.19%
6.42%
Miscellaneous Exp.
-
32.58
30.82
27.00
26.16
25.58
22.32
19.70
19.30
21.62
42.94
% Of Sales
-
2.00%
2.51%
2.34%
1.95%
2.35%
2.97%
3.09%
3.22%
3.51%
2.82%
EBITDA
172.39
151.45
118.98
91.55
97.78
91.51
39.44
30.68
18.74
24.86
29.44
EBITDA Margin
8.90%
9.29%
9.70%
7.92%
7.28%
8.42%
5.25%
4.81%
3.13%
4.03%
4.40%
Other Income
41.11
15.02
15.31
4.15
9.71
7.95
7.81
9.59
11.92
5.31
4.58
Interest
12.00
13.75
12.23
14.66
11.52
13.53
15.96
14.01
13.01
10.41
10.45
Depreciation
16.61
15.41
13.94
13.01
11.75
11.93
12.07
11.35
9.58
15.28
13.65
PBT
184.89
137.30
108.11
68.03
84.21
73.99
19.22
14.90
8.07
4.47
9.92
Tax
42.99
32.30
28.32
15.56
28.18
21.98
5.21
6.26
2.82
1.09
3.83
Tax Rate
23.25%
23.53%
26.20%
22.87%
33.46%
29.71%
27.11%
42.01%
34.94%
24.38%
38.61%
PAT
141.90
105.02
79.83
52.49
56.04
52.09
12.69
9.95
6.53
4.58
7.40
PAT before Minority Interest
140.25
105.00
79.79
52.47
56.02
52.02
14.01
8.65
5.25
3.38
6.09
Minority Interest
-1.65
0.02
0.04
0.02
0.02
0.07
-1.32
1.30
1.28
1.20
1.31
PAT Margin
7.33%
6.44%
6.51%
4.54%
4.17%
4.79%
1.69%
1.56%
1.09%
0.74%
1.11%
PAT Growth
27.01%
31.55%
52.09%
-6.33%
7.58%
310.48%
27.54%
52.37%
42.58%
-38.11%
 
EPS
11.91
8.82
6.70
4.41
4.71
4.37
1.07
0.84
0.55
0.38
0.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
754.12
523.27
442.64
437.55
382.15
333.98
312.73
291.53
287.17
285.56
Share Capital
23.82
22.70
22.70
23.46
23.46
23.46
53.68
19.79
19.79
19.79
Total Reserves
730.30
500.58
419.94
414.08
358.68
310.52
259.05
271.74
267.39
265.77
Non-Current Liabilities
17.00
38.18
47.12
55.45
83.93
79.69
47.00
45.64
48.37
31.45
Secured Loans
0.00
20.13
29.46
37.25
46.59
37.66
23.97
31.73
39.46
23.24
Unsecured Loans
0.00
0.00
0.00
0.00
17.09
30.22
0.00
0.00
0.00
0.00
Long Term Provisions
2.28
1.85
3.48
2.60
11.51
7.66
6.72
1.28
1.21
1.35
Current Liabilities
511.01
493.57
463.54
393.62
350.40
262.70
259.82
271.81
268.56
290.10
Trade Payables
361.05
330.50
320.50
280.62
235.90
147.39
112.91
116.87
116.99
103.06
Other Current Liabilities
136.84
128.88
95.97
104.82
107.82
87.86
61.14
61.79
47.32
56.31
Short Term Borrowings
7.60
30.93
44.67
6.65
0.57
24.80
82.42
85.83
102.03
126.18
Short Term Provisions
5.51
3.26
2.40
1.53
6.10
2.65
3.35
7.33
2.22
4.56
Total Liabilities
1,282.37
1,055.28
953.60
886.91
816.79
676.68
619.89
609.39
604.50
607.42
Net Block
439.93
417.34
399.83
328.03
324.51
335.32
315.08
283.19
274.19
257.16
Gross Block
575.75
545.82
519.36
439.47
428.44
436.35
409.75
355.05
357.97
323.26
Accumulated Depreciation
135.82
128.48
119.52
111.44
103.92
101.03
94.66
71.85
83.78
66.10
Non Current Assets
567.85
464.74
467.45
440.48
421.14
404.37
369.53
349.51
318.85
321.93
Capital Work in Progress
24.29
12.55
19.35
8.28
5.18
7.09
1.81
6.94
4.26
11.52
Non Current Investment
80.53
18.38
33.69
30.95
16.81
10.93
3.16
9.61
0.00
2.56
Long Term Loans & Adv.
8.02
11.54
14.34
69.78
72.38
43.50
46.51
47.31
39.37
50.19
Other Non Current Assets
15.07
4.93
0.24
3.44
2.25
7.53
2.97
2.46
1.03
0.51
Current Assets
714.51
590.54
486.15
446.42
395.65
272.31
250.36
259.86
285.49
285.33
Current Investments
110.47
25.05
6.47
26.66
31.20
18.19
13.60
4.36
11.65
10.84
Inventories
333.37
266.05
270.69
212.89
144.30
113.60
123.82
141.82
162.50
145.01
Sundry Debtors
188.72
224.68
147.33
144.11
169.91
103.94
81.49
80.91
68.51
83.48
Cash & Bank
14.30
36.51
9.27
11.42
10.83
12.57
10.55
11.41
13.77
16.80
Other Current Assets
67.64
2.94
3.99
4.00
39.41
24.03
20.89
21.35
29.06
29.19
Short Term Loans & Adv.
57.95
35.32
48.40
47.34
37.03
20.50
19.76
20.62
28.16
27.97
Net Current Assets
203.51
96.98
22.61
52.80
45.25
9.61
-9.47
-11.96
16.93
-4.77
Total Assets
1,282.36
1,055.28
953.60
886.90
816.79
676.68
619.90
609.39
604.50
607.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
108.96
86.06
47.98
72.04
89.39
76.23
57.45
39.60
38.15
43.21
PBT
137.30
108.11
68.03
84.21
73.99
19.22
14.90
8.07
4.47
9.92
Adjustment
31.42
27.03
30.42
20.71
26.09
25.03
18.64
15.10
23.20
21.31
Changes in Working Capital
-26.88
-25.07
-34.07
-11.00
3.96
36.09
23.64
19.12
11.87
16.87
Cash after chg. in Working capital
141.84
110.07
64.38
93.92
104.04
80.34
57.19
42.29
39.54
48.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.88
-24.01
-16.40
-21.88
-14.65
-4.11
0.26
-2.70
-1.39
-4.90
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
-201.48
-16.23
-19.60
-26.66
-35.47
-17.30
-25.24
-14.46
-21.33
-45.78
Net Fixed Assets
-40.77
-19.67
-89.86
-15.61
8.26
-31.63
-50.11
-15.67
-23.85
-46.53
Net Investments
-148.02
-3.27
16.37
-0.71
-17.66
-23.92
-2.79
-3.33
1.75
-5.94
Others
-12.69
6.71
53.89
-10.34
-26.07
38.25
27.66
4.54
0.77
6.69
Cash from Financing Activity
65.36
-40.34
-33.43
-43.65
-53.11
-56.80
-33.00
-26.06
-19.33
-1.62
Net Cash Inflow / Outflow
-27.16
29.50
-5.06
1.73
0.81
2.13
-0.80
-0.92
-2.51
-4.19
Opening Cash & Equivalents
32.89
3.39
8.45
6.71
5.90
3.78
13.87
14.80
17.31
21.50
Closing Cash & Equivalent
5.72
32.89
3.39
8.45
6.71
5.90
13.52
13.87
14.80
17.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
63.33
46.11
39.00
37.29
32.57
28.47
21.56
23.35
22.90
22.73
ROA
8.98%
7.94%
5.70%
6.58%
6.97%
2.16%
1.41%
0.87%
0.56%
1.03%
ROE
16.44%
16.52%
11.92%
13.67%
14.53%
4.77%
3.57%
2.30%
1.50%
2.74%
ROCE
22.56%
21.82%
16.27%
20.13%
19.28%
8.23%
7.45%
5.66%
3.93%
5.46%
Fixed Asset Turnover
2.91
2.30
2.41
3.09
2.54
1.88
1.76
1.76
1.91
2.31
Receivable days
46.30
55.32
46.00
42.69
45.49
42.46
44.01
43.42
42.68
44.09
Inventory Days
67.13
79.82
76.33
48.56
42.84
54.36
71.98
88.42
86.35
73.63
Payable days
107.77
138.79
104.76
76.33
72.59
68.45
71.78
76.80
70.22
53.93
Cash Conversion Cycle
5.66
-3.65
17.57
14.91
15.74
28.36
44.21
55.04
58.80
63.79
Total Debt/Equity
0.01
0.10
0.19
0.12
0.20
0.34
0.44
0.60
0.66
0.69
Interest Cover
10.99
9.84
5.64
8.31
6.47
2.20
2.06
1.62
1.43
1.95

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.