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

Electrodes & Welding Equipment

Rating :
56/99

BSE: 517041 | NSE: ADORWELD

842.10
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 840.00
  • 855.25
  • 837.10
  • 832.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9845
  •  83.25
  •  1037.80
  •  586.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,148.25
  • 26.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,141.30
  • 1.48%
  • 4.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.90%
  • 2.68%
  • 27.88%
  • FII
  • DII
  • Others
  • 0.31%
  • 4.80%
  • 7.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 7.61
  • 7.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.92
  • 11.61
  • 7.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 19.66
  • 20.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.29
  • 23.61
  • 19.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.35
  • 2.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 14.40
  • 16.19

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
184.87
159.51
15.90%
157.88
127.88
23.46%
199.81
161.67
23.59%
174.28
135.15
28.95%
Expenses
169.72
146.49
15.86%
141.62
116.76
21.29%
182.14
146.07
24.69%
157.87
127.94
23.39%
EBITDA
15.15
13.02
16.36%
16.26
11.12
46.22%
17.67
15.60
13.27%
16.41
7.21
127.60%
EBIDTM
8.19%
8.16%
10.30%
8.70%
8.84%
9.65%
9.42%
5.33%
Other Income
1.56
1.37
13.87%
2.03
1.61
26.09%
1.44
2.40
-40.00%
1.21
1.78
-32.02%
Interest
0.50
1.15
-56.52%
0.41
0.93
-55.91%
0.74
1.51
-50.99%
0.90
1.21
-25.62%
Depreciation
2.87
2.67
7.49%
2.78
2.72
2.21%
2.83
2.79
1.43%
2.68
2.76
-2.90%
PBT
13.34
17.72
-24.72%
13.85
9.08
52.53%
17.21
-10.27
-
14.20
5.02
182.87%
Tax
3.36
3.08
9.09%
3.44
2.33
47.64%
4.02
-2.26
-
3.62
1.57
130.57%
PAT
9.98
14.64
-31.83%
10.41
6.75
54.22%
13.19
-8.01
-
10.58
3.45
206.67%
PATM
5.40%
9.18%
6.59%
5.28%
6.60%
-4.95%
6.07%
2.55%
EPS
7.34
10.76
-31.78%
7.65
4.96
54.23%
9.70
-5.89
-
7.78
2.54
206.30%

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
716.84
661.48
447.68
526.36
513.28
458.33
442.37
408.33
387.72
371.26
364.95
Net Sales Growth
22.70%
47.76%
-14.95%
2.55%
11.99%
3.61%
8.34%
5.32%
4.43%
1.73%
 
Cost Of Goods Sold
498.03
469.85
323.78
368.14
362.22
327.17
311.64
268.91
265.00
245.58
237.68
Gross Profit
218.81
191.63
123.90
158.22
151.06
131.16
130.73
139.42
122.72
125.68
127.27
GP Margin
30.52%
28.97%
27.68%
30.06%
29.43%
28.62%
29.55%
34.14%
31.65%
33.85%
34.87%
Total Expenditure
651.35
601.03
425.83
484.07
467.86
423.42
411.25
366.70
359.86
344.50
330.95
Power & Fuel Cost
-
14.55
10.37
11.33
10.12
9.07
8.94
8.04
8.32
8.81
9.33
% Of Sales
-
2.20%
2.32%
2.15%
1.97%
1.98%
2.02%
1.97%
2.15%
2.37%
2.56%
Employee Cost
-
48.66
37.70
42.54
41.20
38.46
39.43
38.58
36.97
39.84
37.48
% Of Sales
-
7.36%
8.42%
8.08%
8.03%
8.39%
8.91%
9.45%
9.54%
10.73%
10.27%
Manufacturing Exp.
-
22.90
16.53
18.42
18.27
16.27
16.55
16.00
14.66
13.70
14.55
% Of Sales
-
3.46%
3.69%
3.50%
3.56%
3.55%
3.74%
3.92%
3.78%
3.69%
3.99%
General & Admin Exp.
-
18.64
13.02
14.91
16.07
15.67
16.10
16.36
16.42
22.78
16.95
% Of Sales
-
2.82%
2.91%
2.83%
3.13%
3.42%
3.64%
4.01%
4.24%
6.14%
4.64%
Selling & Distn. Exp.
-
16.63
9.26
12.19
9.42
8.50
7.79
9.35
8.87
4.65
4.64
% Of Sales
-
2.51%
2.07%
2.32%
1.84%
1.85%
1.76%
2.29%
2.29%
1.25%
1.27%
Miscellaneous Exp.
-
9.80
15.17
16.54
10.56
8.28
10.80
9.46
9.62
9.14
4.64
% Of Sales
-
1.48%
3.39%
3.14%
2.06%
1.81%
2.44%
2.32%
2.48%
2.46%
2.83%
EBITDA
65.49
60.45
21.85
42.29
45.42
34.91
31.12
41.63
27.86
26.76
34.00
EBITDA Margin
9.14%
9.14%
4.88%
8.03%
8.85%
7.62%
7.03%
10.20%
7.19%
7.21%
9.32%
Other Income
6.24
5.48
7.39
9.03
10.35
9.58
9.20
5.29
5.45
4.97
3.81
Interest
2.55
5.80
8.16
10.04
10.57
6.22
2.08
1.59
1.14
2.09
0.98
Depreciation
11.16
10.90
11.17
10.75
9.68
10.17
11.35
11.79
12.54
12.28
12.38
PBT
58.60
49.23
9.91
30.53
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Tax
14.44
13.05
-3.68
4.41
10.98
9.69
9.04
9.20
15.94
9.51
7.57
Tax Rate
24.64%
22.42%
26.17%
14.44%
30.91%
34.48%
33.62%
29.12%
33.35%
216.14%
30.96%
PAT
44.16
45.16
-10.38
26.12
24.54
18.41
17.85
22.39
31.86
-5.11
16.88
PAT before Minority Interest
44.16
45.16
-10.38
26.12
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
0.00
0.00
PAT Margin
6.16%
6.83%
-2.32%
4.96%
4.78%
4.02%
4.04%
5.48%
8.22%
-1.38%
4.63%
PAT Growth
162.39%
-
-
6.44%
33.30%
3.14%
-20.28%
-29.72%
-
-
 
EPS
32.47
33.21
-7.63
19.21
18.04
13.54
13.13
16.46
23.43
-3.76
12.41

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
282.09
237.54
247.40
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
13.60
13.60
Total Reserves
268.49
223.94
233.80
247.80
231.42
221.26
203.12
188.91
154.86
168.69
Non-Current Liabilities
34.40
34.51
29.62
49.44
46.03
46.93
44.06
10.34
36.14
28.61
Secured Loans
0.60
0.00
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
0.00
0.00
0.13
3.27
2.47
Long Term Provisions
35.00
33.90
23.82
40.28
37.72
39.10
36.63
1.64
26.72
20.76
Current Liabilities
118.69
146.99
180.39
155.75
172.40
133.16
109.29
79.29
109.33
80.26
Trade Payables
77.51
77.24
72.84
66.89
75.01
72.93
77.91
41.00
54.38
42.07
Other Current Liabilities
19.53
22.48
20.92
20.24
14.12
16.78
13.00
11.47
22.30
15.18
Short Term Borrowings
0.00
28.00
81.91
64.99
81.32
35.64
0.03
0.06
8.42
1.56
Short Term Provisions
21.65
19.27
4.72
3.63
1.95
7.81
18.35
26.76
24.23
21.45
Total Liabilities
435.18
419.04
457.41
466.59
463.45
414.95
370.07
292.14
313.93
291.16
Net Block
117.47
117.29
118.06
107.55
94.98
93.63
100.05
97.36
77.35
95.03
Gross Block
291.72
285.56
289.73
270.05
250.45
240.17
242.23
231.31
244.22
237.19
Accumulated Depreciation
174.25
168.27
171.67
162.50
155.47
146.54
142.18
133.95
150.59
142.16
Non Current Assets
190.47
191.68
186.11
186.14
169.88
172.87
160.85
123.50
130.31
130.34
Capital Work in Progress
7.10
3.27
0.33
1.07
0.77
4.02
1.36
1.60
1.76
0.45
Non Current Investment
0.00
0.00
7.41
8.16
8.34
8.66
1.84
1.84
1.84
2.34
Long Term Loans & Adv.
58.22
63.74
53.17
63.85
62.12
60.42
53.94
21.82
46.75
20.58
Other Non Current Assets
7.68
7.38
7.14
5.51
3.67
6.14
3.66
0.88
2.61
11.94
Current Assets
244.71
227.36
271.30
280.45
293.57
242.08
209.22
168.64
183.62
160.82
Current Investments
19.89
10.68
3.75
3.71
2.44
10.65
10.21
4.61
11.91
24.78
Inventories
89.97
62.46
62.21
51.59
53.84
47.75
42.99
43.05
51.54
44.65
Sundry Debtors
93.15
105.43
129.78
84.60
92.04
76.54
119.85
83.25
78.28
72.66
Cash & Bank
7.63
18.16
6.56
28.14
17.47
21.54
14.13
19.84
21.70
4.74
Other Current Assets
34.07
5.90
50.87
106.63
127.78
85.60
22.04
17.89
20.19
13.99
Short Term Loans & Adv.
29.10
24.73
18.13
5.78
10.34
9.14
8.40
16.33
13.91
11.07
Net Current Assets
126.02
80.37
90.91
124.70
121.17
108.92
99.93
89.35
74.29
80.56
Total Assets
435.18
419.04
457.41
466.59
463.45
414.95
370.07
292.14
313.93
291.16

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
26.39
79.02
13.66
63.59
-36.82
0.18
22.68
1.17
20.96
14.53
PBT
58.21
-14.06
30.53
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Adjustment
4.34
49.31
24.83
17.63
13.71
8.96
11.74
12.49
13.20
11.62
Changes in Working Capital
-21.82
42.08
-31.08
20.61
-68.74
-25.55
-11.17
-25.75
-0.70
-14.22
Cash after chg. in Working capital
40.73
77.33
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
0.00
0.00
Tax Paid
-14.34
1.69
-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
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
-5.45
-6.57
-22.06
-19.48
0.28
-11.61
-3.84
-8.51
2.22
-4.03
Net Fixed Assets
-9.99
0.24
-18.94
-19.90
-7.03
0.39
-10.66
-3.80
-5.05
Net Investments
-9.13
2.67
1.36
-0.77
8.54
-11.43
-5.60
7.30
18.80
Others
13.67
-9.48
-4.48
1.19
-1.23
-0.57
12.42
-12.01
-11.53
Cash from Financing Activity
-31.37
-60.59
-13.23
-33.46
32.45
18.77
-9.34
-9.25
-2.75
-10.85
Net Cash Inflow / Outflow
-10.43
11.86
-21.63
10.65
-4.09
7.34
9.50
-16.59
20.43
-0.35
Opening Cash & Equivalents
17.04
5.18
26.81
16.16
20.25
12.91
3.41
20.00
3.36
3.82
Closing Cash & Equivalent
6.61
17.04
5.18
26.81
16.16
20.25
12.91
3.41
20.32
3.36

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.)
207.42
174.66
181.91
192.21
180.16
172.69
159.35
148.90
123.87
134.04
ROA
10.57%
-2.37%
5.65%
5.28%
4.19%
4.55%
6.76%
10.51%
-1.69%
5.80%
ROE
17.38%
-4.28%
10.27%
9.69%
7.67%
7.91%
10.68%
17.18%
-2.91%
9.26%
ROCE
23.35%
-1.98%
12.37%
14.12%
11.50%
11.89%
15.80%
25.09%
3.42%
13.25%
Fixed Asset Turnover
2.29
1.56
1.88
1.97
1.90
2.00
1.91
1.79
1.70
1.70
Receivable days
54.79
95.89
74.33
62.81
66.12
74.40
82.15
69.12
67.34
65.84
Inventory Days
42.05
50.82
39.46
37.49
39.85
34.37
34.80
40.48
42.92
40.46
Payable days
60.11
84.59
55.26
57.33
65.94
68.96
60.96
50.64
53.83
48.76
Cash Conversion Cycle
36.73
62.11
58.53
42.97
40.03
39.81
55.99
58.96
56.43
57.54
Total Debt/Equity
0.00
0.12
0.33
0.25
0.33
0.15
0.00
0.00
0.11
0.05
Interest Cover
11.04
-0.72
4.04
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.