Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

Logistics

Rating :
64/99

BSE: 531921 | NSE: AGARIND

613.20
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 623.00
  • 623.20
  • 608.00
  • 621.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26905
  •  165.04
  •  746.20
  •  405.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 926.86
  • 10.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,023.56
  • 0.32%
  • 2.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.20%
  • 2.71%
  • 29.02%
  • FII
  • DII
  • Others
  • 6.36%
  • 0.00%
  • 4.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.47
  • 31.02
  • 26.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.08
  • 28.15
  • 17.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.01
  • 44.02
  • 35.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 9.92
  • 9.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 1.60
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.36
  • 6.68
  • 6.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
659.54
651.19
1.28%
552.09
380.51
45.09%
222.60
158.60
40.35%
580.78
407.94
42.37%
Expenses
616.99
615.32
0.27%
514.10
347.50
47.94%
201.37
145.93
37.99%
547.05
383.73
42.56%
EBITDA
42.56
35.87
18.65%
38.00
33.01
15.12%
21.23
12.67
67.56%
33.73
24.21
39.32%
EBIDTM
6.45%
5.51%
6.88%
8.67%
9.54%
7.99%
5.81%
5.93%
Other Income
0.64
1.71
-62.57%
1.82
0.40
355.00%
4.35
0.34
1,179.41%
2.27
1.29
75.97%
Interest
3.61
3.43
5.25%
3.13
2.81
11.39%
2.47
2.86
-13.64%
2.92
3.13
-6.71%
Depreciation
6.28
5.47
14.81%
5.80
4.80
20.83%
5.57
4.88
14.14%
5.03
4.58
9.83%
PBT
33.30
28.68
16.11%
30.88
25.79
19.74%
17.53
5.27
232.64%
28.05
17.79
57.67%
Tax
5.00
4.95
1.01%
5.67
5.19
9.25%
2.24
0.99
126.26%
4.59
2.72
68.75%
PAT
28.30
23.73
19.26%
25.22
20.61
22.37%
15.29
4.28
257.24%
23.46
15.07
55.67%
PATM
4.29%
3.64%
4.57%
5.42%
6.87%
2.70%
4.04%
3.69%
EPS
18.92
17.96
5.35%
16.86
16.53
2.00%
10.57
3.43
208.16%
16.23
12.72
27.59%

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
2,015.01
1,598.24
903.90
787.03
531.47
413.96
297.10
280.98
224.48
181.89
120.77
Net Sales Growth
26.08%
76.82%
14.85%
48.09%
28.39%
39.33%
5.74%
25.17%
23.42%
50.61%
 
Cost Of Goods Sold
1,668.61
1,300.88
723.03
648.81
423.24
315.56
213.98
213.43
167.47
137.97
84.36
Gross Profit
346.40
297.36
180.87
138.22
108.24
98.40
83.12
67.55
57.01
43.93
36.40
GP Margin
17.19%
18.61%
20.01%
17.56%
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
30.14%
Total Expenditure
1,879.51
1,492.51
832.47
740.75
494.28
383.37
271.04
259.74
208.30
168.12
109.49
Power & Fuel Cost
-
50.33
16.61
11.52
2.46
2.12
1.26
0.37
0.08
0.04
0.06
% Of Sales
-
3.15%
1.84%
1.46%
0.46%
0.51%
0.42%
0.13%
0.04%
0.02%
0.05%
Employee Cost
-
4.95
3.72
4.00
3.82
4.07
3.45
3.33
2.06
1.54
1.25
% Of Sales
-
0.31%
0.41%
0.51%
0.72%
0.98%
1.16%
1.19%
0.92%
0.85%
1.04%
Manufacturing Exp.
-
107.21
73.80
60.85
55.02
51.36
45.13
35.66
33.27
26.20
21.82
% Of Sales
-
6.71%
8.16%
7.73%
10.35%
12.41%
15.19%
12.69%
14.82%
14.40%
18.07%
General & Admin Exp.
-
9.85
8.01
9.98
7.74
8.01
5.41
4.03
2.71
1.38
1.17
% Of Sales
-
0.62%
0.89%
1.27%
1.46%
1.93%
1.82%
1.43%
1.21%
0.76%
0.97%
Selling & Distn. Exp.
-
5.05
2.31
2.34
1.18
1.17
1.00
2.50
2.47
0.82
0.25
% Of Sales
-
0.32%
0.26%
0.30%
0.22%
0.28%
0.34%
0.89%
1.10%
0.45%
0.21%
Miscellaneous Exp.
-
14.23
5.00
3.26
0.82
1.09
0.82
0.42
0.24
0.16
0.25
% Of Sales
-
0.89%
0.55%
0.41%
0.15%
0.26%
0.28%
0.15%
0.11%
0.09%
0.48%
EBITDA
135.52
105.73
71.43
46.28
37.19
30.59
26.06
21.24
16.18
13.77
11.28
EBITDA Margin
6.73%
6.62%
7.90%
5.88%
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
9.34%
Other Income
9.08
3.90
1.60
2.77
0.75
1.03
1.16
0.65
0.57
0.62
0.20
Interest
12.13
12.36
9.88
8.99
9.33
8.64
7.23
6.67
4.10
3.73
2.35
Depreciation
22.68
19.73
14.45
8.96
8.36
8.32
5.78
5.28
4.30
4.21
3.97
PBT
109.76
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
Tax
17.50
13.85
8.16
5.54
6.81
4.38
5.25
3.07
2.47
1.36
1.74
Tax Rate
15.94%
17.86%
16.76%
17.82%
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
33.79%
PAT
92.27
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
PAT before Minority Interest
92.27
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
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
4.58%
3.99%
4.48%
3.25%
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
2.82%
PAT Growth
44.87%
57.14%
58.63%
89.96%
30.84%
14.73%
30.42%
16.84%
15.29%
49.56%
 
EPS
61.51
42.46
27.02
17.03
8.97
6.85
5.97
4.58
3.92
3.40
2.27

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
294.56
196.10
157.51
133.53
121.91
110.88
73.17
43.20
38.32
34.12
Share Capital
13.21
10.26
10.26
10.26
10.26
10.16
8.00
5.51
5.51
5.51
Total Reserves
276.75
185.85
147.25
123.27
108.20
96.41
61.49
37.69
32.80
28.60
Non-Current Liabilities
55.43
60.22
6.58
9.55
17.00
11.14
8.98
6.36
5.18
3.70
Secured Loans
31.44
41.33
1.85
4.95
13.05
8.32
6.95
4.93
4.09
2.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.51
0.39
0.41
0.27
0.22
0.12
0.12
0.07
0.00
0.00
Current Liabilities
193.13
139.12
135.94
84.24
99.20
79.34
64.91
45.82
38.54
26.95
Trade Payables
55.16
33.59
42.50
6.92
13.75
2.34
1.61
6.24
3.24
2.78
Other Current Liabilities
31.54
21.85
9.57
14.08
14.37
18.23
8.98
6.09
7.65
5.23
Short Term Borrowings
102.78
81.13
83.86
62.78
71.03
57.90
53.30
32.37
26.76
18.30
Short Term Provisions
3.65
2.54
0.01
0.46
0.06
0.87
1.03
1.12
0.89
0.64
Total Liabilities
543.12
395.44
300.03
227.32
238.11
201.36
147.06
95.38
82.04
64.77
Net Block
218.53
159.15
101.83
56.80
61.52
43.98
39.33
30.58
29.87
27.27
Gross Block
273.13
197.58
132.02
79.04
75.55
49.76
78.51
61.64
56.69
49.90
Accumulated Depreciation
54.60
38.43
30.19
22.24
14.03
5.78
39.18
31.06
26.82
22.64
Non Current Assets
228.79
163.90
106.12
58.41
62.88
52.91
40.06
32.09
31.13
28.22
Capital Work in Progress
2.87
0.76
3.33
0.52
0.41
8.07
0.10
0.85
0.71
0.18
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.62
0.57
0.96
1.09
0.95
0.85
0.63
0.67
0.54
0.77
Other Non Current Assets
5.41
3.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
314.33
231.54
193.90
168.92
175.23
148.46
107.01
63.29
50.91
36.54
Current Investments
12.49
6.06
6.79
9.38
8.59
6.37
3.02
1.62
0.10
0.00
Inventories
65.36
47.72
27.56
27.19
36.85
17.15
7.33
9.93
5.02
5.03
Sundry Debtors
161.21
134.86
137.89
113.13
112.87
105.08
76.78
40.79
27.84
17.36
Cash & Bank
50.07
32.31
8.38
3.45
5.08
5.90
11.38
4.22
7.52
5.24
Other Current Assets
25.20
1.02
1.41
0.37
11.85
13.96
8.49
6.73
10.43
8.90
Short Term Loans & Adv.
20.73
9.57
11.87
15.41
10.28
13.70
8.34
6.61
10.34
8.86
Net Current Assets
121.20
92.42
57.96
84.67
76.03
69.11
42.09
17.47
12.37
9.59
Total Assets
543.12
395.44
300.02
227.33
238.11
201.37
147.07
95.38
82.04
64.76

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
64.68
49.48
49.46
29.93
8.10
-11.64
12.70
2.33
2.61
-0.50
PBT
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
Adjustment
42.92
25.54
18.47
17.00
15.83
12.09
11.48
8.40
7.78
6.29
Changes in Working Capital
-42.59
-18.58
7.27
-3.02
-16.78
-34.63
-4.81
-12.70
-10.38
-11.03
Cash after chg. in Working capital
77.86
55.66
56.83
34.24
13.71
-8.33
16.60
4.04
3.85
0.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.18
-6.17
-7.37
-4.31
-5.61
-3.31
-3.90
-1.72
-1.24
-0.91
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
-69.65
-43.70
-53.87
-3.88
-19.73
-21.34
-9.27
-6.70
-7.44
-8.36
Net Fixed Assets
-15.20
-26.63
-2.13
-3.59
-18.13
20.22
-16.12
-5.09
-7.28
-8.30
Net Investments
-18.93
0.73
0.69
0.42
-2.22
-4.56
-1.40
-1.52
-0.10
0.00
Others
-35.52
-17.80
-52.43
-0.71
0.62
-37.00
8.25
-0.09
-0.06
-0.06
Cash from Financing Activity
19.01
21.35
6.88
-27.43
10.36
27.34
-0.89
1.48
7.10
5.12
Net Cash Inflow / Outflow
14.04
27.14
2.48
-1.38
-1.27
-5.64
2.54
-2.89
2.28
-3.74
Opening Cash & Equivalents
31.92
4.78
2.30
3.69
4.95
10.60
4.22
7.52
5.24
8.99
Closing Cash & Equivalent
46.38
31.92
4.78
2.30
3.69
4.95
11.38
4.63
7.52
5.24

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.)
219.52
191.16
153.53
130.16
115.47
104.90
86.88
78.36
69.50
61.88
ROA
13.57%
11.66%
9.69%
5.78%
4.68%
5.14%
5.66%
6.62%
6.94%
5.64%
ROE
26.21%
22.93%
17.56%
10.67%
9.13%
10.18%
12.19%
14.41%
14.07%
14.80%
ROCE
23.42%
20.41%
17.50%
13.83%
11.58%
13.27%
14.92%
15.83%
15.60%
14.51%
Fixed Asset Turnover
6.79
5.48
7.46
6.88
6.61
4.64
4.01
3.79
3.41
2.64
Receivable days
33.81
55.07
58.21
77.60
96.05
111.50
76.37
55.80
45.35
45.64
Inventory Days
12.91
15.20
12.69
21.99
23.79
15.00
11.21
12.15
10.08
20.58
Payable days
12.45
19.21
12.28
7.82
7.28
2.54
5.64
7.95
6.41
16.85
Cash Conversion Cycle
34.27
51.06
58.62
91.77
112.57
123.97
81.94
60.01
49.02
49.37
Total Debt/Equity
0.51
0.66
0.57
0.57
0.81
0.69
0.94
0.95
0.91
0.69
Interest Cover
7.27
5.93
4.46
3.17
2.70
2.97
2.49
3.03
2.73
3.19

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.