Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Electrodes & Welding Equipment

Rating :
47/99

BSE: 517041 | NSE: ADORWELD

241.85
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  241.45
  •  244.00
  •  236.10
  •  235.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24440
  •  58.69
  •  360.00
  •  158.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 326.91
  • 13.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 402.26
  • 2.70%
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.75%
  • 3.20%
  • 19.90%
  • FII
  • DII
  • Others
  • 0%
  • 12.45%
  • 7.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.94
  • 5.22
  • 4.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.63
  • 1.30
  • 4.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 5.14
  • 16.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.91
  • 18.22
  • 22.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.88
  • 1.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.63
  • 10.31
  • 10.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
54.91
129.87
-57.72%
139.90
150.22
-6.87%
127.91
134.49
-4.89%
128.86
125.71
2.51%
Expenses
52.36
120.46
-56.53%
129.26
136.36
-5.21%
115.87
122.32
-5.27%
117.98
115.57
2.09%
EBITDA
2.55
9.41
-72.90%
10.64
13.86
-23.23%
12.04
12.17
-1.07%
10.88
10.14
7.30%
EBIDTM
4.64%
7.25%
7.61%
9.23%
9.41%
9.05%
8.44%
8.07%
Other Income
2.65
2.78
-4.68%
1.64
1.90
-13.68%
2.59
1.27
103.94%
3.10
4.97
-37.63%
Interest
2.15
2.00
7.50%
2.16
2.84
-23.94%
2.23
2.34
-4.70%
2.22
2.24
-0.89%
Depreciation
2.84
2.57
10.51%
2.86
2.55
12.16%
2.70
2.35
14.89%
2.62
2.36
11.02%
PBT
0.21
7.62
-97.24%
7.26
10.37
-29.99%
9.70
8.75
10.86%
9.14
10.51
-13.04%
Tax
-0.04
3.14
-
0.38
2.83
-86.57%
2.68
3.00
-10.67%
-1.25
3.56
-
PAT
0.25
4.48
-94.42%
6.88
7.54
-8.75%
7.02
5.75
22.09%
10.39
6.95
49.50%
PATM
0.46%
3.45%
4.92%
5.02%
5.49%
4.28%
8.06%
5.53%
EPS
0.18
3.29
-94.53%
5.06
5.54
-8.66%
5.16
4.23
21.99%
7.64
5.11
49.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
451.58
526.54
513.28
458.33
442.37
408.33
387.72
371.26
364.95
Net Sales Growth
-16.42%
2.58%
11.99%
3.61%
8.34%
5.32%
4.43%
1.73%
 
Cost Of Goods Sold
310.84
366.21
362.22
327.17
311.64
268.91
265.00
245.58
237.68
Gross Profit
140.74
160.33
151.06
131.16
130.73
139.42
122.72
125.68
127.27
GP Margin
31.17%
30.45%
29.43%
28.62%
29.55%
34.14%
31.65%
33.85%
34.87%
Total Expenditure
415.47
482.14
467.86
423.42
411.25
366.70
359.86
344.50
330.95
Power & Fuel Cost
-
11.33
10.12
9.07
8.94
8.04
8.32
8.81
9.33
% Of Sales
-
2.15%
1.97%
1.98%
2.02%
1.97%
2.15%
2.37%
2.56%
Employee Cost
-
42.64
41.64
38.46
39.43
38.58
36.97
39.84
37.48
% Of Sales
-
8.10%
8.11%
8.39%
8.91%
9.45%
9.54%
10.73%
10.27%
Manufacturing Exp.
-
18.42
18.27
16.27
16.55
16.00
14.66
13.70
14.55
% Of Sales
-
3.50%
3.56%
3.55%
3.74%
3.92%
3.78%
3.69%
3.99%
General & Admin Exp.
-
14.91
16.13
15.67
16.10
16.36
16.42
22.78
16.95
% Of Sales
-
2.83%
3.14%
3.42%
3.64%
4.01%
4.24%
6.14%
4.64%
Selling & Distn. Exp.
-
12.19
9.42
8.50
7.79
9.35
8.87
4.65
4.64
% Of Sales
-
2.32%
1.84%
1.85%
1.76%
2.29%
2.29%
1.25%
1.27%
Miscellaneous Exp.
-
16.44
10.06
8.28
10.80
9.46
9.62
9.14
10.32
% Of Sales
-
3.12%
1.96%
1.81%
2.44%
2.32%
2.48%
2.46%
2.83%
EBITDA
36.11
44.40
45.42
34.91
31.12
41.63
27.86
26.76
34.00
EBITDA Margin
8.00%
8.43%
8.85%
7.62%
7.03%
10.20%
7.19%
7.21%
9.32%
Other Income
9.98
10.11
10.35
9.58
9.20
5.29
5.45
4.97
3.81
Interest
8.76
10.04
10.57
6.22
2.08
1.59
1.14
2.09
0.98
Depreciation
11.02
10.75
9.68
10.17
11.35
11.79
12.54
12.28
12.38
PBT
26.31
33.72
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Tax
1.77
4.95
10.98
9.69
9.04
9.20
15.94
9.51
7.57
Tax Rate
6.73%
14.68%
30.91%
34.48%
33.62%
29.12%
33.35%
216.14%
30.96%
PAT
24.54
28.77
24.54
18.41
17.85
22.39
31.86
-5.11
16.88
PAT before Minority Interest
24.54
28.77
24.54
18.41
17.85
22.39
31.86
-5.11
16.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.43%
5.46%
4.78%
4.02%
4.04%
5.48%
8.22%
-1.38%
4.63%
PAT Growth
-0.73%
17.24%
33.30%
3.14%
-20.28%
-29.72%
-
-
 
EPS
18.04
21.15
18.04
13.54
13.13
16.46
23.43
-3.76
12.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
267.38
261.40
245.02
234.86
216.72
202.51
168.46
182.29
Share Capital
13.60
13.60
13.60
13.60
13.60
13.60
13.60
13.60
Total Reserves
253.78
247.80
231.42
221.26
203.12
188.91
154.86
168.69
Non-Current Liabilities
41.47
49.44
46.03
46.93
44.06
10.34
36.14
28.61
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
5.63
4.95
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.13
3.27
2.47
Long Term Provisions
35.67
40.28
37.72
39.10
36.63
1.64
26.72
20.76
Current Liabilities
183.17
155.75
172.40
133.16
109.29
79.29
109.33
80.26
Trade Payables
60.82
66.89
75.01
72.93
77.91
41.00
54.38
42.07
Other Current Liabilities
20.93
20.24
14.12
16.78
13.00
11.47
22.30
15.18
Short Term Borrowings
81.91
64.99
81.32
35.64
0.03
0.06
8.42
1.56
Short Term Provisions
19.51
3.63
1.95
7.81
18.35
26.76
24.23
21.45
Total Liabilities
492.02
466.59
463.45
414.95
370.07
292.14
313.93
291.16
Net Block
118.06
107.55
94.98
93.63
100.05
97.36
77.35
95.03
Gross Block
289.76
270.05
250.45
240.17
242.23
231.31
244.22
237.19
Accumulated Depreciation
171.70
162.50
155.47
146.54
142.18
133.95
150.59
142.16
Non Current Assets
186.11
186.14
169.88
172.87
160.85
123.50
130.31
130.34
Capital Work in Progress
0.33
1.07
0.77
4.02
1.36
1.60
1.76
0.45
Non Current Investment
7.41
8.16
8.34
8.66
1.84
1.84
1.84
2.34
Long Term Loans & Adv.
53.17
63.85
62.12
60.42
53.94
21.82
46.75
20.58
Other Non Current Assets
7.14
5.51
3.67
6.14
3.66
0.88
2.61
11.94
Current Assets
305.91
280.45
293.57
242.08
209.22
168.64
183.62
160.82
Current Investments
3.75
3.71
2.44
10.65
10.21
4.61
11.91
24.78
Inventories
62.21
51.59
53.84
47.75
42.99
43.05
51.54
44.65
Sundry Debtors
129.78
84.60
92.04
76.54
119.85
83.25
78.28
72.66
Cash & Bank
6.56
28.14
17.47
21.54
14.13
19.84
21.70
4.74
Other Current Assets
103.61
106.63
117.44
76.46
22.04
17.89
20.19
13.99
Short Term Loans & Adv.
33.84
5.78
10.34
9.14
8.40
16.33
13.91
11.07
Net Current Assets
122.74
124.70
121.17
108.92
99.93
89.35
74.29
80.56
Total Assets
492.02
466.59
463.45
414.95
370.07
292.14
313.93
291.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
13.66
63.59
-36.82
0.18
22.68
1.17
20.96
14.53
PBT
33.72
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Adjustment
23.75
17.92
13.71
8.96
11.74
12.49
13.20
11.62
Changes in Working Capital
-33.19
20.32
-68.74
-25.55
-11.17
-25.75
-0.70
-14.22
Cash after chg. in Working capital
24.28
73.76
-26.93
10.30
34.11
6.37
29.86
21.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.62
-10.17
-9.89
-10.12
-11.43
-5.20
-8.90
-7.32
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
-22.06
-19.48
0.28
-11.61
-3.84
-8.51
2.22
-4.03
Net Fixed Assets
-18.97
-19.90
-7.03
0.39
-10.66
-3.80
-5.05
Net Investments
1.36
-0.77
8.54
-11.43
-5.60
7.30
18.80
Others
-4.45
1.19
-1.23
-0.57
12.42
-12.01
-11.53
Cash from Financing Activity
-13.23
-33.46
32.45
18.77
-9.34
-9.25
-2.75
-10.85
Net Cash Inflow / Outflow
-21.63
10.65
-4.09
7.34
9.50
-16.59
20.43
-0.35
Opening Cash & Equivalents
26.81
16.16
20.25
12.91
3.41
20.00
3.36
3.82
Closing Cash & Equivalent
5.18
26.81
16.16
20.25
12.91
3.41
20.32
3.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
196.60
192.21
180.16
172.69
159.35
148.90
123.87
134.04
ROA
6.00%
5.28%
4.19%
4.55%
6.76%
10.51%
-1.69%
5.80%
ROE
10.88%
9.69%
7.67%
7.91%
10.68%
17.18%
-2.91%
9.26%
ROCE
12.95%
14.12%
11.50%
11.89%
15.80%
25.09%
3.42%
13.25%
Fixed Asset Turnover
1.88
1.97
1.90
2.00
1.91
1.79
1.70
1.70
Receivable days
74.30
62.81
66.12
74.40
82.15
69.12
67.34
65.84
Inventory Days
39.44
37.49
39.85
34.37
34.80
40.48
42.92
40.46
Payable days
50.71
57.27
65.94
68.96
60.96
50.64
53.83
48.76
Cash Conversion Cycle
63.04
43.02
40.03
39.81
55.99
58.96
56.43
57.54
Total Debt/Equity
0.31
0.25
0.33
0.15
0.00
0.00
0.11
0.05
Interest Cover
4.36
4.36
5.52
13.93
20.87
42.93
3.11
25.95

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.