Nifty
Sensex
:
:
24381.70
80025.50
-31.80 (-0.13%)
-123.38 (-0.15%)

Engineering - Industrial Equipments

Rating :
77/99

BSE: 532762 | NSE: ACE

1492.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1522.20
  •  1523.90
  •  1484.75
  •  1525.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  358114
  •  5354.32
  •  1695.00
  •  644.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,858.61
  • 51.37
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,752.08
  • 0.14%
  • 13.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.41%
  • 0.83%
  • 18.82%
  • FII
  • DII
  • Others
  • 10.13%
  • 0.95%
  • 3.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.36
  • 9.97
  • 20.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.42
  • 17.71
  • 13.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.67
  • 25.08
  • 29.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.83
  • 27.03
  • 28.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 5.12
  • 6.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.06
  • 18.47
  • 22.96

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
835.84
613.84
36.17%
753.11
556.33
35.37%
673.24
491.83
36.88%
651.61
497.68
30.93%
Expenses
706.16
540.55
30.64%
650.37
494.47
31.53%
584.06
446.79
30.72%
569.96
456.96
24.73%
EBITDA
129.68
73.29
76.94%
102.74
61.86
66.08%
89.18
45.04
98.00%
81.65
40.72
100.52%
EBIDTM
15.51%
11.94%
13.64%
11.12%
13.25%
9.16%
12.53%
8.18%
Other Income
20.92
3.12
570.51%
22.97
7.68
199.09%
16.97
5.96
184.73%
16.24
24.36
-33.33%
Interest
10.70
3.38
216.57%
5.52
3.13
76.36%
3.81
2.13
78.87%
3.14
1.65
90.30%
Depreciation
6.71
4.99
34.47%
5.89
4.38
34.47%
5.43
3.97
36.78%
5.21
4.66
11.80%
PBT
133.19
68.04
95.75%
114.30
62.03
84.27%
96.91
44.90
115.84%
89.54
58.77
52.36%
Tax
34.74
20.89
66.30%
26.06
15.33
69.99%
22.97
11.04
108.06%
21.97
13.50
62.74%
PAT
98.45
47.15
108.80%
88.24
46.70
88.95%
73.94
33.86
118.37%
67.57
45.27
49.26%
PATM
11.78%
7.68%
11.72%
8.39%
10.98%
6.88%
10.37%
9.10%
EPS
8.27
4.00
106.75%
7.41
3.90
90.00%
6.21
2.85
117.89%
5.67
3.65
55.34%

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
2,913.80
2,159.68
1,629.58
1,227.15
1,156.23
1,342.53
1,086.55
751.06
637.34
599.23
616.32
Net Sales Growth
34.92%
32.53%
32.79%
6.13%
-13.88%
23.56%
44.67%
17.84%
6.36%
-2.77%
 
Cost Of Goods Sold
2,022.82
1,535.55
1,171.11
856.01
794.49
979.70
767.79
528.61
444.15
433.88
444.97
Gross Profit
890.98
624.13
458.46
371.14
361.74
362.82
318.76
222.45
193.19
165.35
171.35
GP Margin
30.58%
28.90%
28.13%
30.24%
31.29%
27.03%
29.34%
29.62%
30.31%
27.59%
27.80%
Total Expenditure
2,510.55
1,938.76
1,478.13
1,108.17
1,064.68
1,244.75
995.04
711.62
606.66
580.49
591.46
Power & Fuel Cost
-
7.63
6.11
4.63
5.17
6.61
5.53
4.48
4.49
4.66
4.46
% Of Sales
-
0.35%
0.37%
0.38%
0.45%
0.49%
0.51%
0.60%
0.70%
0.78%
0.72%
Employee Cost
-
99.76
84.81
72.17
85.69
75.11
67.68
54.54
50.77
42.68
41.98
% Of Sales
-
4.62%
5.20%
5.88%
7.41%
5.59%
6.23%
7.26%
7.97%
7.12%
6.81%
Manufacturing Exp.
-
93.20
71.64
54.35
56.82
58.44
45.45
35.47
30.56
27.72
27.53
% Of Sales
-
4.32%
4.40%
4.43%
4.91%
4.35%
4.18%
4.72%
4.79%
4.63%
4.47%
General & Admin Exp.
-
37.90
29.21
13.05
22.11
22.62
19.59
21.09
20.82
18.93
18.92
% Of Sales
-
1.75%
1.79%
1.06%
1.91%
1.68%
1.80%
2.81%
3.27%
3.16%
3.07%
Selling & Distn. Exp.
-
112.49
93.25
77.16
73.39
76.11
63.42
45.10
36.16
33.32
31.98
% Of Sales
-
5.21%
5.72%
6.29%
6.35%
5.67%
5.84%
6.00%
5.67%
5.56%
5.19%
Miscellaneous Exp.
-
52.23
21.99
30.82
27.00
26.16
25.58
22.32
19.70
19.30
31.98
% Of Sales
-
2.42%
1.35%
2.51%
2.34%
1.95%
2.35%
2.97%
3.09%
3.22%
3.51%
EBITDA
403.25
220.92
151.45
118.98
91.55
97.78
91.51
39.44
30.68
18.74
24.86
EBITDA Margin
13.84%
10.23%
9.29%
9.70%
7.92%
7.28%
8.42%
5.25%
4.81%
3.13%
4.03%
Other Income
77.10
41.12
10.78
15.31
4.15
9.71
7.95
7.81
9.59
11.92
5.31
Interest
23.17
10.29
9.52
12.23
14.66
11.52
13.53
15.96
14.01
13.01
10.41
Depreciation
23.24
18.00
15.41
13.94
13.01
11.75
11.93
12.07
11.35
9.58
15.28
PBT
433.94
233.75
137.30
108.11
68.03
84.21
73.99
19.22
14.90
8.07
4.47
Tax
105.74
60.76
32.30
28.32
15.56
28.18
21.98
5.21
6.26
2.82
1.09
Tax Rate
24.37%
25.99%
23.53%
26.20%
22.87%
33.46%
29.71%
27.11%
42.01%
34.94%
24.38%
PAT
328.20
171.60
105.02
79.83
52.49
56.04
52.09
12.69
9.95
6.53
4.58
PAT before Minority Interest
328.16
172.98
105.00
79.79
52.47
56.02
52.02
14.01
8.65
5.25
3.38
Minority Interest
-0.04
-1.38
0.02
0.04
0.02
0.02
0.07
-1.32
1.30
1.28
1.20
PAT Margin
11.26%
7.95%
6.44%
6.51%
4.54%
4.17%
4.79%
1.69%
1.56%
1.09%
0.74%
PAT Growth
89.73%
63.40%
31.55%
52.09%
-6.33%
7.58%
310.48%
27.54%
52.37%
42.58%
 
EPS
27.56
14.41
8.82
6.70
4.41
4.71
4.37
1.07
0.84
0.55
0.38

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
918.56
754.09
523.27
442.64
437.55
382.15
333.98
312.73
291.53
287.17
Share Capital
23.82
23.82
22.70
22.70
23.46
23.46
23.46
53.68
19.79
19.79
Total Reserves
894.74
730.27
500.58
419.94
414.08
358.68
310.52
259.05
271.74
267.39
Non-Current Liabilities
16.69
17.03
38.18
47.12
55.45
83.93
79.69
47.00
45.64
48.37
Secured Loans
0.00
0.00
20.13
29.46
37.25
46.59
37.66
23.97
31.73
39.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
17.09
30.22
0.00
0.00
0.00
Long Term Provisions
2.66
2.28
1.85
3.48
2.60
11.51
7.66
6.72
1.28
1.21
Current Liabilities
662.87
511.01
493.57
463.54
393.62
350.40
262.70
259.82
271.81
268.56
Trade Payables
500.92
412.71
330.50
320.50
280.62
235.90
147.39
112.91
116.87
116.99
Other Current Liabilities
153.24
63.54
128.88
95.97
104.82
107.82
87.86
61.14
61.79
47.32
Short Term Borrowings
6.20
29.24
30.93
44.67
6.65
0.57
24.80
82.42
85.83
102.03
Short Term Provisions
2.51
5.51
3.26
2.40
1.53
6.10
2.65
3.35
7.33
2.22
Total Liabilities
1,599.74
1,282.37
1,055.28
953.60
886.91
816.79
676.68
619.89
609.39
604.50
Net Block
475.93
439.93
417.34
399.83
328.03
324.51
335.32
315.08
283.19
274.19
Gross Block
622.65
575.68
545.82
519.36
439.47
428.44
436.35
409.75
355.05
357.97
Accumulated Depreciation
146.72
135.75
128.48
119.52
111.44
103.92
101.03
94.66
71.85
83.78
Non Current Assets
688.26
579.57
464.74
467.45
440.48
421.14
404.37
369.53
349.51
318.85
Capital Work in Progress
24.41
24.29
12.55
19.35
8.28
5.18
7.09
1.81
6.94
4.26
Non Current Investment
136.74
80.20
18.38
33.69
30.95
16.81
10.93
3.16
9.61
0.00
Long Term Loans & Adv.
6.79
8.07
11.54
14.34
69.78
72.38
43.50
46.51
47.31
39.37
Other Non Current Assets
32.86
15.32
4.93
0.24
3.44
2.25
7.53
2.97
2.46
1.03
Current Assets
911.48
702.79
590.54
486.15
446.42
395.65
272.31
250.36
259.86
285.49
Current Investments
211.91
99.04
25.05
6.47
26.66
31.20
18.19
13.60
4.36
11.65
Inventories
418.54
333.37
266.05
270.69
212.89
144.30
113.60
123.82
141.82
162.50
Sundry Debtors
169.34
188.72
224.68
147.33
144.11
169.91
103.94
81.49
80.91
68.51
Cash & Bank
48.96
14.30
36.51
9.27
11.42
10.83
12.57
10.55
11.41
13.77
Other Current Assets
62.74
3.02
2.94
3.99
51.34
39.41
24.03
20.89
21.35
29.06
Short Term Loans & Adv.
53.49
64.33
35.32
48.40
47.34
37.03
20.50
19.76
20.62
28.16
Net Current Assets
248.61
191.79
96.98
22.61
52.80
45.25
9.61
-9.47
-11.96
16.93
Total Assets
1,599.74
1,282.36
1,055.28
953.60
886.90
816.79
676.68
619.90
609.39
604.50

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
274.28
103.52
86.06
47.98
72.04
89.39
76.23
57.45
39.60
38.15
PBT
233.75
137.30
108.11
68.03
84.21
73.99
19.22
14.90
8.07
4.47
Adjustment
22.75
33.76
27.03
30.42
20.71
26.09
25.03
18.64
15.10
23.20
Changes in Working Capital
82.69
-34.66
-25.07
-34.07
-11.00
3.96
36.09
23.64
19.12
11.87
Cash after chg. in Working capital
339.19
136.40
110.07
64.38
93.92
104.04
80.34
57.19
42.29
39.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.92
-32.88
-24.01
-16.40
-21.88
-14.65
-4.11
0.26
-2.70
-1.39
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
-217.51
-201.48
-16.23
-19.60
-26.66
-35.47
-17.30
-25.24
-14.46
-21.33
Net Fixed Assets
-50.54
-40.69
-19.67
-89.86
-15.61
8.26
-31.63
-50.11
-15.67
-23.85
Net Investments
-171.83
-136.26
-3.27
16.37
-0.71
-17.66
-23.92
-2.79
-3.33
1.75
Others
4.86
-24.53
6.71
53.89
-10.34
-26.07
38.25
27.66
4.54
0.77
Cash from Financing Activity
-41.01
70.80
-40.34
-33.43
-43.65
-53.11
-56.80
-33.00
-26.06
-19.33
Net Cash Inflow / Outflow
15.76
-27.16
29.50
-5.06
1.73
0.81
2.13
-0.80
-0.92
-2.51
Opening Cash & Equivalents
5.72
32.89
3.39
8.45
6.71
5.90
3.78
13.87
14.80
17.31
Closing Cash & Equivalent
21.48
5.72
32.89
3.39
8.45
6.71
5.90
13.52
13.87
14.80

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.)
77.14
63.32
46.11
39.00
37.29
32.57
28.47
21.56
23.35
22.90
ROA
12.00%
8.98%
7.94%
5.70%
6.58%
6.97%
2.16%
1.41%
0.87%
0.56%
ROE
20.68%
16.44%
16.52%
11.92%
13.67%
14.53%
4.77%
3.57%
2.30%
1.50%
ROCE
28.57%
21.58%
21.82%
16.27%
20.13%
19.28%
8.23%
7.45%
5.66%
3.93%
Fixed Asset Turnover
3.60
2.91
2.30
2.41
3.09
2.54
1.88
1.76
1.76
1.91
Receivable days
30.26
46.30
55.32
46.00
42.69
45.49
42.46
44.01
43.42
42.68
Inventory Days
63.54
67.13
79.82
76.33
48.56
42.84
54.36
71.98
88.42
86.35
Payable days
108.59
115.82
138.79
104.76
76.33
72.59
68.45
71.78
76.80
70.22
Cash Conversion Cycle
-14.79
-2.39
-3.65
17.57
14.91
15.74
28.36
44.21
55.04
58.80
Total Debt/Equity
0.01
0.04
0.10
0.19
0.12
0.20
0.34
0.44
0.60
0.66
Interest Cover
23.72
15.43
9.84
5.64
8.31
6.47
2.20
2.06
1.62
1.43

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.