Nifty
Sensex
:
:
10767.40
36330.65
-73.25 (-0.68%)
-233.23 (-0.64%)

Electrodes & Welding Equipment

Rating :
60/99

BSE: 517041 | NSE: ADORWELD

306.85
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  312.00
  •  315.50
  •  305.00
  •  311.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5456
  •  16.88
  •  444.80
  •  279.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 417.20
  • 17.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 454.05
  • 2.12%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.71%
  • 3.33%
  • 19.75%
  • FII
  • DII
  • Others
  • 0.21%
  • 12.70%
  • 7.30%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 5.79
  • 5.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.31
  • 9.67
  • 7.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.99
  • -5.93
  • 9.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.85
  • 20.04
  • 21.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.88
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.97
  • 10.11
  • 11.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
129.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
120.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
9.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
7.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
7.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
4.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
3.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
3.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
513.28
458.33
442.37
408.33
387.72
371.26
364.95
Net Sales Growth
-
11.99%
3.61%
8.34%
5.32%
4.43%
1.73%
 
Cost Of Goods Sold
-
362.22
327.17
311.64
268.91
265.00
245.58
237.68
Gross Profit
-
151.06
131.16
130.73
139.42
122.72
125.68
127.27
GP Margin
-
29.43%
28.62%
29.55%
34.14%
31.65%
33.85%
34.87%
Total Expenditure
-
467.86
423.42
411.25
366.70
359.86
344.50
330.95
Power & Fuel Cost
-
10.12
9.07
8.94
8.04
8.32
8.81
9.33
% Of Sales
-
1.97%
1.98%
2.02%
1.97%
2.15%
2.37%
2.56%
Employee Cost
-
41.64
38.46
39.43
38.58
36.97
39.84
37.48
% Of Sales
-
8.11%
8.39%
8.91%
9.45%
9.54%
10.73%
10.27%
Manufacturing Exp.
-
18.27
16.27
16.55
16.00
14.66
13.70
14.55
% Of Sales
-
3.56%
3.55%
3.74%
3.92%
3.78%
3.69%
3.99%
General & Admin Exp.
-
16.13
15.67
16.10
16.36
16.42
22.78
16.95
% Of Sales
-
3.14%
3.42%
3.64%
4.01%
4.24%
6.14%
4.64%
Selling & Distn. Exp.
-
9.42
8.50
7.79
9.35
8.87
4.65
4.64
% Of Sales
-
1.84%
1.85%
1.76%
2.29%
2.29%
1.25%
1.27%
Miscellaneous Exp.
-
10.06
8.28
10.80
9.46
9.62
9.14
10.32
% Of Sales
-
1.96%
1.81%
2.44%
2.32%
2.48%
2.46%
2.83%
EBITDA
-
45.42
34.91
31.12
41.63
27.86
26.76
34.00
EBITDA Margin
-
8.85%
7.62%
7.03%
10.20%
7.19%
7.21%
9.32%
Other Income
-
10.35
9.58
9.20
5.29
5.45
4.97
3.81
Interest
-
10.57
6.22
2.08
1.59
1.14
2.09
0.98
Depreciation
-
9.68
10.17
11.35
11.79
12.54
12.28
12.38
PBT
-
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Tax
-
10.98
9.69
9.04
9.20
15.94
9.51
7.57
Tax Rate
-
30.91%
34.48%
33.62%
29.12%
33.35%
216.14%
30.96%
PAT
-
24.54
18.41
17.85
22.39
31.86
-5.11
16.88
PAT before Minority Interest
-
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
PAT Margin
-
4.78%
4.02%
4.04%
5.48%
8.22%
-1.38%
4.63%
PAT Growth
-
33.30%
3.14%
-20.28%
-29.72%
-
-
 
Unadjusted EPS
-
18.04
13.54
13.13
17.90
23.43
-3.76
12.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
Total Reserves
247.80
231.42
221.26
203.12
188.91
154.86
168.69
Non-Current Liabilities
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
5.63
4.95
Unsecured Loans
0.00
0.00
0.00
0.00
0.13
3.27
2.47
Long Term Provisions
40.28
37.72
39.10
36.63
1.64
26.72
20.76
Current Liabilities
155.75
172.40
133.16
109.29
79.29
109.33
80.26
Trade Payables
66.89
75.01
72.93
77.91
41.00
54.38
42.07
Other Current Liabilities
20.24
14.12
16.78
13.00
11.47
22.30
15.18
Short Term Borrowings
64.99
81.32
35.64
0.03
0.06
8.42
1.56
Short Term Provisions
3.63
1.95
7.81
18.35
26.76
24.23
21.45
Total Liabilities
466.59
463.45
414.95
370.07
292.14
313.93
291.16
Net Block
107.55
94.88
93.63
100.05
97.36
77.35
95.03
Gross Block
270.05
247.85
240.17
242.23
231.31
244.22
237.19
Accumulated Depreciation
162.50
152.97
146.54
142.18
133.95
150.59
142.16
Non Current Assets
186.14
169.88
172.87
160.85
123.50
130.31
130.34
Capital Work in Progress
1.07
0.77
4.02
1.36
1.60
1.76
0.45
Non Current Investment
8.16
8.44
8.66
1.84
1.84
1.84
2.34
Long Term Loans & Adv.
63.85
62.12
60.42
53.94
21.82
46.75
20.58
Other Non Current Assets
5.51
3.67
6.14
3.66
0.88
2.61
11.94
Current Assets
280.45
293.57
242.08
209.22
168.64
183.62
160.82
Current Investments
3.71
2.44
10.65
10.21
4.61
11.91
24.78
Inventories
51.59
53.84
47.75
42.99
43.05
51.54
44.65
Sundry Debtors
84.60
92.04
76.54
119.85
83.25
78.28
72.66
Cash & Bank
28.14
17.47
21.54
14.13
19.84
21.70
4.74
Other Current Assets
112.41
117.44
76.46
13.64
17.89
20.19
13.99
Short Term Loans & Adv.
5.78
10.34
9.14
8.40
16.33
13.91
11.07
Net Current Assets
124.70
121.17
108.92
99.93
89.35
74.29
80.56
Total Assets
466.59
463.45
414.95
370.07
292.14
313.93
291.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
63.59
-36.82
0.18
22.68
1.17
20.96
14.53
PBT
35.52
28.10
26.89
33.54
19.63
17.36
24.45
Adjustment
17.92
13.71
8.96
11.74
12.49
13.20
11.62
Changes in Working Capital
20.32
-68.74
-25.55
-11.17
-25.75
-0.70
-14.22
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-19.48
0.28
-11.61
-3.84
-8.51
2.22
-4.03
Net Fixed Assets
-22.50
-4.43
0.39
-10.66
-3.80
-5.05
Net Investments
-0.67
8.44
-11.43
-5.60
7.30
18.80
Others
3.69
-3.73
-0.57
12.42
-12.01
-11.53
Cash from Financing Activity
-33.46
32.45
18.77
-9.34
-9.25
-2.75
-10.85
Net Cash Inflow / Outflow
10.65
-4.09
7.34
9.50
-16.59
20.43
-0.35
Opening Cash & Equivalents
16.16
20.25
12.91
3.41
20.00
3.36
3.82
Closing Cash & Equivalent
26.81
16.16
20.25
12.91
3.41
20.32
3.36

Financial Ratios

Standalone /

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