Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Engineering - Industrial Equipments

Rating :
56/99

BSE: 532762 | NSE: ACE

188.35
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  189.70
  •  189.70
  •  186.55
  •  184.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  132580
  •  249.39
  •  291.75
  •  156.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,244.12
  • 20.78
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,262.19
  • 0.27%
  • 3.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.76%
  • 0.68%
  • 21.52%
  • FII
  • DII
  • Others
  • 4.84%
  • 3.36%
  • 2.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.66
  • 10.32
  • -2.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 24.71
  • 4.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.92
  • 44.46
  • 12.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.43
  • 24.33
  • 22.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 3.61
  • 2.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.49
  • 16.42
  • 12.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
436.58
400.48
9.01%
360.91
268.32
34.51%
321.50
100.97
218.41%
457.38
305.47
49.73%
Expenses
397.17
355.33
11.77%
326.28
244.08
33.68%
291.32
101.08
188.21%
407.68
278.24
46.52%
EBITDA
39.41
45.14
-12.69%
34.63
24.25
42.80%
30.19
-0.11
-
49.70
27.23
82.52%
EBIDTM
9.03%
11.27%
9.60%
9.04%
9.39%
-0.11%
10.87%
8.91%
Other Income
4.88
3.48
40.23%
2.31
1.80
28.33%
2.43
2.44
-0.41%
7.58
-1.33
-
Interest
3.44
2.48
38.71%
3.32
3.49
-4.87%
2.71
3.28
-17.38%
2.99
4.08
-26.72%
Depreciation
3.96
3.50
13.14%
3.78
3.51
7.69%
3.66
3.43
6.71%
3.50
3.71
-5.66%
PBT
36.89
42.65
-13.51%
29.83
19.05
56.59%
26.25
-4.39
-
50.79
18.10
180.61%
Tax
9.53
11.74
-18.82%
6.92
4.45
55.51%
6.94
-0.09
-
12.22
4.49
172.16%
PAT
27.36
30.92
-11.51%
22.91
14.60
56.92%
19.31
-4.30
-
38.58
13.61
183.47%
PATM
6.27%
7.72%
6.35%
5.44%
6.01%
-4.26%
8.43%
4.45%
EPS
2.30
2.72
-15.44%
1.93
1.29
49.61%
1.70
-0.38
-
3.40
1.20
183.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,576.37
1,227.15
1,156.23
1,342.53
1,086.55
751.06
637.34
599.23
616.32
668.40
856.84
Net Sales Growth
46.61%
6.13%
-13.88%
23.56%
44.67%
17.84%
6.36%
-2.77%
-7.79%
-21.99%
 
Cost Of Goods Sold
1,250.23
856.01
794.49
979.70
767.79
528.61
444.15
433.88
444.97
482.83
641.36
Gross Profit
326.14
371.14
361.74
362.82
318.76
222.45
193.19
165.35
171.35
185.57
215.47
GP Margin
20.69%
30.24%
31.29%
27.03%
29.34%
29.62%
30.31%
27.59%
27.80%
27.76%
25.15%
Total Expenditure
1,422.45
1,108.17
1,064.68
1,244.75
995.04
711.62
606.66
580.49
591.46
638.96
804.05
Power & Fuel Cost
-
4.63
5.17
6.61
5.53
4.48
4.49
4.66
4.46
4.14
3.42
% Of Sales
-
0.38%
0.45%
0.49%
0.51%
0.60%
0.70%
0.78%
0.72%
0.62%
0.40%
Employee Cost
-
72.17
85.69
75.11
67.68
54.54
50.77
42.68
41.98
44.20
40.92
% Of Sales
-
5.88%
7.41%
5.59%
6.23%
7.26%
7.97%
7.12%
6.81%
6.61%
4.78%
Manufacturing Exp.
-
54.35
56.82
58.44
45.45
35.47
30.56
27.72
27.53
27.61
26.52
% Of Sales
-
4.43%
4.91%
4.35%
4.18%
4.72%
4.79%
4.63%
4.47%
4.13%
3.10%
General & Admin Exp.
-
13.05
22.11
22.62
19.59
21.09
20.82
18.93
18.92
18.38
17.12
% Of Sales
-
1.06%
1.91%
1.68%
1.80%
2.81%
3.27%
3.16%
3.07%
2.75%
2.00%
Selling & Distn. Exp.
-
77.16
73.39
76.11
63.42
45.10
36.16
33.32
31.98
42.94
53.62
% Of Sales
-
6.29%
6.35%
5.67%
5.84%
6.00%
5.67%
5.56%
5.19%
6.42%
6.26%
Miscellaneous Exp.
-
30.82
27.00
26.16
25.58
22.32
19.70
19.30
21.62
18.86
53.62
% Of Sales
-
2.51%
2.34%
1.95%
2.35%
2.97%
3.09%
3.22%
3.51%
2.82%
2.46%
EBITDA
153.93
118.98
91.55
97.78
91.51
39.44
30.68
18.74
24.86
29.44
52.79
EBITDA Margin
9.76%
9.70%
7.92%
7.28%
8.42%
5.25%
4.81%
3.13%
4.03%
4.40%
6.16%
Other Income
17.20
15.31
4.15
9.71
7.95
7.81
9.59
11.92
5.31
4.58
4.54
Interest
12.46
12.23
14.66
11.52
13.53
15.96
14.01
13.01
10.41
10.45
7.35
Depreciation
14.90
13.94
13.01
11.75
11.93
12.07
11.35
9.58
15.28
13.65
13.13
PBT
143.76
108.11
68.03
84.21
73.99
19.22
14.90
8.07
4.47
9.92
36.86
Tax
35.61
28.32
15.56
28.18
21.98
5.21
6.26
2.82
1.09
3.83
9.89
Tax Rate
24.77%
26.20%
22.87%
33.46%
29.71%
27.11%
42.01%
34.94%
24.38%
38.61%
26.83%
PAT
108.16
79.83
52.49
56.04
52.09
12.69
9.95
6.53
4.58
7.40
28.33
PAT before Minority Interest
108.20
79.79
52.47
56.02
52.02
14.01
8.65
5.25
3.38
6.09
26.97
Minority Interest
0.04
0.04
0.02
0.02
0.07
-1.32
1.30
1.28
1.20
1.31
1.36
PAT Margin
6.86%
6.51%
4.54%
4.17%
4.79%
1.69%
1.56%
1.09%
0.74%
1.11%
3.31%
PAT Growth
97.26%
52.09%
-6.33%
7.58%
310.48%
27.54%
52.37%
42.58%
-38.11%
-73.88%
 
EPS
9.08
6.70
4.41
4.71
4.37
1.07
0.84
0.55
0.38
0.62
2.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
523.27
442.64
437.55
382.15
333.98
312.73
291.53
287.17
285.56
280.98
Share Capital
22.70
22.70
23.46
23.46
23.46
53.68
19.79
19.79
19.79
19.79
Total Reserves
500.58
419.94
414.08
358.68
310.52
259.05
271.74
267.39
265.77
261.19
Non-Current Liabilities
38.18
47.12
55.45
83.93
79.69
47.00
45.64
48.37
31.45
30.85
Secured Loans
20.27
29.46
37.25
46.59
37.66
23.97
31.73
39.46
23.24
24.51
Unsecured Loans
0.00
0.00
0.00
17.09
30.22
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.85
3.48
2.60
11.51
7.66
6.72
1.28
1.21
1.35
1.68
Current Liabilities
493.57
463.54
393.62
350.40
262.70
259.82
271.81
268.56
290.10
267.73
Trade Payables
330.50
320.50
280.62
235.90
147.39
112.91
116.87
116.99
103.06
77.83
Other Current Liabilities
128.88
95.97
104.82
107.82
87.86
61.14
61.79
47.32
56.31
62.71
Short Term Borrowings
30.93
44.67
6.65
0.57
24.80
82.42
85.83
102.03
126.18
116.56
Short Term Provisions
3.26
2.40
1.53
6.10
2.65
3.35
7.33
2.22
4.56
10.64
Total Liabilities
1,055.28
953.60
886.91
816.79
676.68
619.89
609.39
604.50
607.42
579.86
Net Block
417.34
399.83
328.03
324.51
335.32
315.08
283.19
274.19
257.16
231.59
Gross Block
545.82
519.36
439.47
428.44
436.35
409.75
355.05
357.97
323.26
282.97
Accumulated Depreciation
128.48
119.52
111.44
103.92
101.03
94.66
71.85
83.78
66.10
51.38
Non Current Assets
464.74
467.45
440.48
421.14
404.37
369.53
349.51
318.85
321.93
287.64
Capital Work in Progress
12.55
19.35
8.28
5.18
7.09
1.81
6.94
4.26
11.52
7.19
Non Current Investment
18.38
33.69
30.95
16.81
10.93
3.16
9.61
0.00
2.56
0.01
Long Term Loans & Adv.
11.54
14.34
69.78
72.38
43.50
46.51
47.31
39.37
50.19
47.52
Other Non Current Assets
4.93
0.24
3.44
2.25
7.53
2.97
2.46
1.03
0.51
1.35
Current Assets
590.54
486.15
446.42
395.65
272.31
250.36
259.86
285.49
285.33
292.05
Current Investments
25.05
6.47
26.66
31.20
18.19
13.60
4.36
11.65
10.84
7.55
Inventories
266.05
270.69
212.89
144.30
113.60
123.82
141.82
162.50
145.01
137.44
Sundry Debtors
224.68
147.33
144.11
169.91
103.94
81.49
80.91
68.51
83.48
85.66
Cash & Bank
36.51
9.27
11.42
10.83
12.57
10.55
11.41
13.77
16.80
20.16
Other Current Assets
38.26
3.99
4.00
2.38
24.03
20.89
21.35
29.06
29.19
41.25
Short Term Loans & Adv.
35.32
48.40
47.34
37.03
20.50
19.76
20.62
28.16
27.97
40.08
Net Current Assets
96.98
22.61
52.80
45.25
9.61
-9.47
-11.96
16.93
-4.77
24.32
Total Assets
1,055.28
953.60
886.90
816.79
676.68
619.90
609.39
604.50
607.41
579.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
86.11
47.98
72.04
89.39
76.23
57.45
39.60
38.15
43.21
15.17
PBT
108.11
68.03
84.21
73.99
19.22
14.90
8.07
4.47
9.92
36.86
Adjustment
27.08
30.42
20.71
26.09
25.03
18.64
15.10
23.20
21.31
16.86
Changes in Working Capital
-25.07
-34.07
-11.00
3.96
36.09
23.64
19.12
11.87
16.87
-23.28
Cash after chg. in Working capital
110.12
64.38
93.92
104.04
80.34
57.19
42.29
39.54
48.10
30.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.01
-16.40
-21.88
-14.65
-4.11
0.26
-2.70
-1.39
-4.90
-15.28
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
-16.23
-19.60
-26.66
-35.47
-17.30
-25.24
-14.46
-21.33
-45.78
-72.28
Net Fixed Assets
-19.67
-89.86
-15.61
8.26
-31.63
-50.11
-15.67
-23.85
-46.53
-87.29
Net Investments
-3.27
16.37
-0.71
-17.66
-23.92
-2.79
-3.33
1.75
-5.94
-2.78
Others
6.71
53.89
-10.34
-26.07
38.25
27.66
4.54
0.77
6.69
17.79
Cash from Financing Activity
-40.39
-33.43
-43.65
-53.11
-56.80
-33.00
-26.06
-19.33
-1.62
53.92
Net Cash Inflow / Outflow
29.50
-5.06
1.73
0.81
2.13
-0.80
-0.92
-2.51
-4.19
-3.20
Opening Cash & Equivalents
3.39
8.45
6.71
5.90
3.78
13.87
14.80
17.31
21.50
24.65
Closing Cash & Equivalent
32.89
3.39
8.45
6.71
5.90
13.52
13.87
14.80
17.31
21.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
46.11
39.00
37.29
32.57
28.47
21.56
23.35
22.90
22.73
22.26
ROA
7.94%
5.70%
6.58%
6.97%
2.16%
1.41%
0.87%
0.56%
1.03%
5.05%
ROE
16.52%
11.92%
13.67%
14.53%
4.77%
3.57%
2.30%
1.50%
2.74%
13.20%
ROCE
21.81%
16.27%
20.13%
19.28%
8.23%
7.45%
5.66%
3.93%
5.46%
14.02%
Fixed Asset Turnover
2.30
2.41
3.09
2.54
1.88
1.76
1.76
1.91
2.31
3.67
Receivable days
55.32
46.00
42.69
45.49
42.46
44.01
43.42
42.68
44.09
34.70
Inventory Days
79.82
76.33
48.56
42.84
54.36
71.98
88.42
86.35
73.63
53.52
Payable days
138.79
104.76
76.33
72.59
68.45
71.78
76.80
70.22
53.93
44.83
Cash Conversion Cycle
-3.65
17.57
14.91
15.74
28.36
44.21
55.04
58.80
63.79
43.40
Total Debt/Equity
0.10
0.19
0.12
0.20
0.34
0.44
0.60
0.66
0.69
0.66
Interest Cover
9.84
5.64
8.31
6.47
2.20
2.06
1.62
1.43
1.95
6.02

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.