Nifty
:
14361.95
Sensex
:
48813.71
-9.95 (-0.07%)
-64.83 (-0.13%)
Nifty
Sensex
:
:
14361.95
48813.71
-9.95 (-0.07%)
-64.83 (-0.13%)

Ador Welding Ltd.

Electrodes & Welding Equipment

Rating :
42/99

BSE: 517041 | NSE: ADORWELD

NSE BSE
273.85
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  281.65
  •  282.05
  •  272.00
  •  281.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18012
  •  49.75
  •  358.65
  •  158.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 372.33
  • 43.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 447.68
  • 2.37%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.85%
  • 2.48%
  • 21.87%
  • FII
  • DII
  • Others
  • 0%
  • 11.45%
  • 7.35%

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
  • 14.78
  • 18.45
  • 19.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.65
  • 1.84
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 10.36
  • 10.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
95.95
128.86
-25.54%
54.91
129.87
-57.72%
139.90
150.22
-6.87%
127.91
134.49
-4.89%
Expenses
100.79
118.57
-15.00%
52.36
120.46
-56.53%
129.26
136.36
-5.21%
115.87
122.32
-5.27%
EBITDA
-4.84
10.29
-
2.55
9.41
-72.90%
10.64
13.86
-23.23%
12.04
12.17
-1.07%
EBIDTM
-5.04%
7.99%
4.64%
7.25%
7.61%
9.23%
9.41%
9.05%
Other Income
0.57
2.70
-78.89%
2.65
2.78
-4.68%
1.64
1.90
-13.68%
2.59
1.27
103.94%
Interest
1.54
2.22
-30.63%
2.15
2.00
7.50%
2.16
2.84
-23.94%
2.23
2.34
-4.70%
Depreciation
2.78
2.62
6.11%
2.84
2.57
10.51%
2.86
2.55
12.16%
2.70
2.35
14.89%
PBT
-8.59
8.15
-
0.21
7.62
-97.24%
7.26
10.37
-29.99%
9.70
8.75
10.86%
Tax
-2.95
-1.31
-
-0.04
3.14
-
0.38
2.83
-86.57%
2.68
3.00
-10.67%
PAT
-5.64
9.46
-
0.25
4.48
-94.42%
6.88
7.54
-8.75%
7.02
5.75
22.09%
PATM
-5.88%
7.34%
0.46%
3.45%
4.92%
5.02%
5.49%
4.28%
EPS
-4.15
6.96
-
0.18
3.29
-94.53%
5.06
5.54
-8.66%
5.16
4.23
21.99%

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
418.67
526.54
513.28
458.33
442.37
408.33
387.72
371.26
364.95
Net Sales Growth
-22.96%
2.58%
11.99%
3.61%
8.34%
5.32%
4.43%
1.73%
 
Cost Of Goods Sold
298.79
366.21
362.22
327.17
311.64
268.91
265.00
245.58
237.68
Gross Profit
119.88
160.33
151.06
131.16
130.73
139.42
122.72
125.68
127.27
GP Margin
28.63%
30.45%
29.43%
28.62%
29.55%
34.14%
31.65%
33.85%
34.87%
Total Expenditure
398.28
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
41.20
38.46
39.43
38.58
36.97
39.84
37.48
% Of Sales
-
8.10%
8.03%
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
16.07
15.67
16.10
16.36
16.42
22.78
16.95
% Of Sales
-
2.83%
3.13%
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
10.56
8.28
10.80
9.46
9.62
9.14
10.32
% Of Sales
-
3.12%
2.06%
1.81%
2.44%
2.32%
2.48%
2.46%
2.83%
EBITDA
20.39
44.40
45.42
34.91
31.12
41.63
27.86
26.76
34.00
EBITDA Margin
4.87%
8.43%
8.85%
7.62%
7.03%
10.20%
7.19%
7.21%
9.32%
Other Income
7.45
10.11
10.35
9.58
9.20
5.29
5.45
4.97
3.81
Interest
8.08
10.04
10.57
6.22
2.08
1.59
1.14
2.09
0.98
Depreciation
11.18
10.75
9.68
10.17
11.35
11.79
12.54
12.28
12.38
PBT
8.58
33.72
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Tax
0.07
4.95
10.98
9.69
9.04
9.20
15.94
9.51
7.57
Tax Rate
0.82%
14.68%
30.91%
34.48%
33.62%
29.12%
33.35%
216.14%
30.96%
PAT
8.51
28.77
24.54
18.41
17.85
22.39
31.86
-5.11
16.88
PAT before Minority Interest
8.51
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
2.03%
5.46%
4.78%
4.02%
4.04%
5.48%
8.22%
-1.38%
4.63%
PAT Growth
-68.75%
17.24%
33.30%
3.14%
-20.28%
-29.72%
-
-
 
EPS
6.26
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
17.63
13.71
8.96
11.74
12.49
13.20
11.62
Changes in Working Capital
-33.19
20.61
-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
57.33
65.94
68.96
60.96
50.64
53.83
48.76
Cash Conversion Cycle
63.04
42.97
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

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Ador Welding - Quarterly Results
    2nd Dec 2020, 22:53 PM

    Read More

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.