Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Electrodes & Welding Equipment

Rating :
49/99

BSE: 517041 | NSE: ADORWELD

647.10
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 667.00
  • 668.90
  • 644.70
  • 666.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6745
  •  44.12
  •  880.20
  •  586.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 882.47
  • 19.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 892.31
  • 1.93%
  • 3.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.90%
  • 2.63%
  • 26.25%
  • FII
  • DII
  • Others
  • 0.22%
  • 6.71%
  • 7.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.75
  • 0.24
  • -4.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.46
  • -6.83
  • -13.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.59
  • 24.35
  • 16.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.07
  • 2.23
  • 2.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 14.27
  • 15.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
199.81
161.67
23.59%
174.28
135.15
28.95%
159.51
95.95
66.24%
127.88
54.91
132.89%
Expenses
182.14
146.07
24.69%
157.87
127.94
23.39%
146.49
100.79
45.34%
116.76
52.36
122.99%
EBITDA
17.67
15.60
13.27%
16.41
7.21
127.60%
13.02
-4.84
-
11.12
2.55
336.08%
EBIDTM
8.84%
9.65%
9.42%
5.33%
8.16%
-5.04%
8.70%
4.64%
Other Income
1.44
2.40
-40.00%
1.21
1.78
-32.02%
1.37
0.57
140.35%
1.61
2.21
-27.15%
Interest
0.74
1.51
-50.99%
0.90
1.21
-25.62%
1.15
1.54
-25.32%
0.93
2.15
-56.74%
Depreciation
2.83
2.79
1.43%
2.68
2.76
-2.90%
2.67
2.78
-3.96%
2.72
2.84
-4.23%
PBT
17.21
-10.27
-
14.20
5.02
182.87%
17.72
-8.59
-
9.08
-0.23
-
Tax
4.02
-2.26
-
3.62
1.57
130.57%
3.08
-2.95
-
2.33
-0.04
-
PAT
13.19
-8.01
-
10.58
3.45
206.67%
14.64
-5.64
-
6.75
-0.19
-
PATM
6.60%
-4.95%
6.07%
2.55%
9.18%
-5.88%
5.28%
-0.35%
EPS
9.70
-5.89
-
7.78
2.54
206.30%
10.76
-4.15
-
4.96
-0.14
-

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
Net Sales
661.48
447.68
526.36
513.28
458.33
442.37
408.33
387.72
371.26
364.95
Net Sales Growth
47.76%
-14.95%
2.55%
11.99%
3.61%
8.34%
5.32%
4.43%
1.73%
 
Cost Of Goods Sold
469.85
323.78
368.14
362.22
327.17
311.64
268.91
265.00
245.58
237.68
Gross Profit
191.63
123.90
158.22
151.06
131.16
130.73
139.42
122.72
125.68
127.27
GP Margin
28.97%
27.68%
30.06%
29.43%
28.62%
29.55%
34.14%
31.65%
33.85%
34.87%
Total Expenditure
603.26
425.83
484.07
467.86
423.42
411.25
366.70
359.86
344.50
330.95
Power & Fuel Cost
-
10.37
11.33
10.12
9.07
8.94
8.04
8.32
8.81
9.33
% Of Sales
-
2.32%
2.15%
1.97%
1.98%
2.02%
1.97%
2.15%
2.37%
2.56%
Employee Cost
-
37.70
42.54
41.20
38.46
39.43
38.58
36.97
39.84
37.48
% Of Sales
-
8.42%
8.08%
8.03%
8.39%
8.91%
9.45%
9.54%
10.73%
10.27%
Manufacturing Exp.
-
16.53
18.42
18.27
16.27
16.55
16.00
14.66
13.70
14.55
% Of Sales
-
3.69%
3.50%
3.56%
3.55%
3.74%
3.92%
3.78%
3.69%
3.99%
General & Admin Exp.
-
11.08
14.91
16.07
15.67
16.10
16.36
16.42
22.78
16.95
% Of Sales
-
2.47%
2.83%
3.13%
3.42%
3.64%
4.01%
4.24%
6.14%
4.64%
Selling & Distn. Exp.
-
9.26
12.19
9.42
8.50
7.79
9.35
8.87
4.65
4.64
% Of Sales
-
2.07%
2.32%
1.84%
1.85%
1.76%
2.29%
2.29%
1.25%
1.27%
Miscellaneous Exp.
-
17.11
16.54
10.56
8.28
10.80
9.46
9.62
9.14
10.32
% Of Sales
-
3.82%
3.14%
2.06%
1.81%
2.44%
2.32%
2.48%
2.46%
2.83%
EBITDA
58.22
21.85
42.29
45.42
34.91
31.12
41.63
27.86
26.76
34.00
EBITDA Margin
8.80%
4.88%
8.03%
8.85%
7.62%
7.03%
10.20%
7.19%
7.21%
9.32%
Other Income
5.63
7.39
9.03
10.35
9.58
9.20
5.29
5.45
4.97
3.81
Interest
3.72
8.16
10.04
10.57
6.22
2.08
1.59
1.14
2.09
0.98
Depreciation
10.90
11.17
10.75
9.68
10.17
11.35
11.79
12.54
12.28
12.38
PBT
58.21
9.91
30.53
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Tax
13.05
-3.68
4.41
10.98
9.69
9.04
9.20
15.94
9.51
7.57
Tax Rate
22.42%
26.17%
14.44%
30.91%
34.48%
33.62%
29.12%
33.35%
216.14%
30.96%
PAT
45.16
-10.38
26.12
24.54
18.41
17.85
22.39
31.86
-5.11
16.88
PAT before Minority Interest
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
PAT Margin
6.83%
-2.32%
4.96%
4.78%
4.02%
4.04%
5.48%
8.22%
-1.38%
4.63%
PAT Growth
534.65%
-
6.44%
33.30%
3.14%
-20.28%
-29.72%
-
-
 
EPS
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
Total Reserves
223.94
233.80
247.80
231.42
221.26
203.12
188.91
154.86
168.69
Non-Current Liabilities
34.51
29.62
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
0.00
5.63
4.95
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.13
3.27
2.47
Long Term Provisions
33.90
23.82
40.28
37.72
39.10
36.63
1.64
26.72
20.76
Current Liabilities
132.67
180.39
155.75
172.40
133.16
109.29
79.29
109.33
80.26
Trade Payables
73.94
72.84
66.89
75.01
72.93
77.91
41.00
54.38
42.07
Other Current Liabilities
25.78
20.92
20.24
14.12
16.78
13.00
11.47
22.30
15.18
Short Term Borrowings
28.00
81.91
64.99
81.32
35.64
0.03
0.06
8.42
1.56
Short Term Provisions
4.95
4.72
3.63
1.95
7.81
18.35
26.76
24.23
21.45
Total Liabilities
404.72
457.41
466.59
463.45
414.95
370.07
292.14
313.93
291.16
Net Block
110.07
118.06
107.55
94.98
93.63
100.05
97.36
77.35
95.03
Gross Block
276.17
289.73
270.05
250.45
240.17
242.23
231.31
244.22
237.19
Accumulated Depreciation
166.10
171.67
162.50
155.47
146.54
142.18
133.95
150.59
142.16
Non Current Assets
191.68
186.11
186.14
169.88
172.87
160.85
123.50
130.31
130.34
Capital Work in Progress
3.27
0.33
1.07
0.77
4.02
1.36
1.60
1.76
0.45
Non Current Investment
7.22
7.41
8.16
8.34
8.66
1.84
1.84
1.84
2.34
Long Term Loans & Adv.
63.74
53.17
63.85
62.12
60.42
53.94
21.82
46.75
20.58
Other Non Current Assets
7.38
7.14
5.51
3.67
6.14
3.66
0.88
2.61
11.94
Current Assets
213.04
271.30
280.45
293.57
242.08
209.22
168.64
183.62
160.82
Current Investments
10.68
3.75
3.71
2.44
10.65
10.21
4.61
11.91
24.78
Inventories
62.46
62.21
51.59
53.84
47.75
42.99
43.05
51.54
44.65
Sundry Debtors
105.43
129.78
84.60
92.04
76.54
119.85
83.25
78.28
72.66
Cash & Bank
18.16
6.56
28.14
17.47
21.54
14.13
19.84
21.70
4.74
Other Current Assets
16.31
50.87
106.63
117.44
85.60
22.04
17.89
20.19
13.99
Short Term Loans & Adv.
7.27
18.13
5.78
10.34
9.14
8.40
16.33
13.91
11.07
Net Current Assets
80.37
90.91
124.70
121.17
108.92
99.93
89.35
74.29
80.56
Total Assets
404.72
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
79.02
13.66
63.59
-36.82
0.18
22.68
1.17
20.96
14.53
PBT
-14.06
30.53
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Adjustment
49.31
24.83
17.63
13.71
8.96
11.74
12.49
13.20
11.62
Changes in Working Capital
42.08
-31.08
20.61
-68.74
-25.55
-11.17
-25.75
-0.70
-14.22
Cash after chg. in Working capital
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
Tax Paid
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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6.57
-22.06
-19.48
0.28
-11.61
-3.84
-8.51
2.22
-4.03
Net Fixed Assets
10.62
-18.94
-19.90
-7.03
0.39
-10.66
-3.80
-5.05
Net Investments
-5.22
1.36
-0.77
8.54
-11.43
-5.60
7.30
18.80
Others
-11.97
-4.48
1.19
-1.23
-0.57
12.42
-12.01
-11.53
Cash from Financing Activity
-60.59
-13.23
-33.46
32.45
18.77
-9.34
-9.25
-2.75
-10.85
Net Cash Inflow / Outflow
11.86
-21.63
10.65
-4.09
7.34
9.50
-16.59
20.43
-0.35
Opening Cash & Equivalents
5.18
26.81
16.16
20.25
12.91
3.41
20.00
3.36
3.82
Closing Cash & Equivalent
17.04
5.18
26.81
16.16
20.25
12.91
3.41
20.32
3.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
174.66
181.91
192.21
180.16
172.69
159.35
148.90
123.87
134.04
ROA
-2.41%
5.65%
5.28%
4.19%
4.55%
6.76%
10.51%
-1.69%
5.80%
ROE
-4.28%
10.27%
9.69%
7.67%
7.91%
10.68%
17.18%
-2.91%
9.26%
ROCE
-1.98%
12.37%
14.12%
11.50%
11.89%
15.80%
25.09%
3.42%
13.25%
Fixed Asset Turnover
1.58
1.88
1.97
1.90
2.00
1.91
1.79
1.70
1.70
Receivable days
95.89
74.33
62.81
66.12
74.40
82.15
69.12
67.34
65.84
Inventory Days
50.82
39.46
37.49
39.85
34.37
34.80
40.48
42.92
40.46
Payable days
82.73
55.26
57.33
65.94
68.96
60.96
50.64
53.83
48.76
Cash Conversion Cycle
63.97
58.53
42.97
40.03
39.81
55.99
58.96
56.43
57.54
Total Debt/Equity
0.12
0.33
0.25
0.33
0.15
0.00
0.00
0.11
0.05
Interest Cover
-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.