Nifty
Sensex
:
:
15919.40
53179.79
-320.90 (-1.98%)
-1028.74 (-1.90%)

Logistics

Rating :
79/99

BSE: 531921 | NSE: AGARIND

625.35
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  600.00
  •  634.30
  •  587.10
  •  593.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162399
  •  989.60
  •  730.95
  •  202.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 821.98
  • 13.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 916.81
  • 0.29%
  • 3.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.57%
  • 3.57%
  • 28.06%
  • FII
  • DII
  • Others
  • 4%
  • 0.00%
  • 5.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.20
  • 24.92
  • 19.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.70
  • 22.34
  • 13.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.12
  • 35.24
  • 44.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.47
  • 10.05
  • 7.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 2.36
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.12
  • 9.09
  • 5.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
380.51
207.99
82.95%
158.60
95.13
66.72%
407.94
147.45
176.66%
453.33
310.40
46.05%
Expenses
347.50
189.13
83.74%
145.93
85.81
70.06%
383.73
138.85
176.36%
418.14
293.83
42.31%
EBITDA
33.01
18.87
74.93%
12.67
9.32
35.94%
24.21
8.61
181.18%
35.19
16.57
112.37%
EBIDTM
8.67%
9.07%
7.99%
9.80%
5.93%
5.84%
7.76%
5.34%
Other Income
0.40
0.17
135.29%
0.34
0.02
1,600.00%
1.29
0.45
186.67%
0.28
1.46
-80.82%
Interest
2.81
2.02
39.11%
2.86
2.72
5.15%
3.13
2.22
40.99%
2.81
2.74
2.55%
Depreciation
4.80
3.59
33.70%
4.88
4.21
15.91%
4.58
2.38
92.44%
4.26
2.02
110.89%
PBT
25.79
13.42
92.18%
5.27
2.41
118.67%
17.79
4.46
298.88%
28.40
13.27
114.02%
Tax
5.19
2.77
87.36%
0.99
0.24
312.50%
2.72
0.46
491.30%
4.69
2.88
62.85%
PAT
20.61
10.65
93.52%
4.28
2.17
97.24%
15.07
4.00
276.75%
23.71
10.39
128.20%
PATM
5.42%
5.12%
2.70%
2.29%
3.69%
2.71%
5.23%
3.35%
EPS
16.53
10.38
59.25%
3.43
2.12
61.79%
12.72
3.90
226.15%
23.11
10.13
128.13%

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
Mar 12
Net Sales
1,400.38
903.90
787.03
531.47
413.96
297.10
280.98
224.48
181.89
120.77
81.52
Net Sales Growth
84.03%
14.85%
48.09%
28.39%
39.33%
5.74%
25.17%
23.42%
50.61%
48.15%
 
Cost Of Goods Sold
1,130.94
723.03
648.81
423.24
315.56
213.98
213.43
167.47
137.97
84.36
51.12
Gross Profit
269.44
180.87
138.22
108.24
98.40
83.12
67.55
57.01
43.93
36.40
30.40
GP Margin
19.24%
20.01%
17.56%
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
30.14%
37.29%
Total Expenditure
1,295.30
832.47
740.75
494.28
383.37
271.04
259.74
208.30
168.12
109.49
74.82
Power & Fuel Cost
-
16.61
11.52
2.46
2.12
1.26
0.37
0.08
0.04
0.06
0.07
% Of Sales
-
1.84%
1.46%
0.46%
0.51%
0.42%
0.13%
0.04%
0.02%
0.05%
0.09%
Employee Cost
-
3.72
4.00
3.82
4.07
3.45
3.33
2.06
1.54
1.25
0.98
% Of Sales
-
0.41%
0.51%
0.72%
0.98%
1.16%
1.19%
0.92%
0.85%
1.04%
1.20%
Manufacturing Exp.
-
73.80
60.85
55.02
51.36
45.13
35.66
33.27
26.20
21.82
20.47
% Of Sales
-
8.16%
7.73%
10.35%
12.41%
15.19%
12.69%
14.82%
14.40%
18.07%
25.11%
General & Admin Exp.
-
8.01
9.98
7.74
8.01
5.41
4.03
2.71
1.38
1.17
1.67
% Of Sales
-
0.89%
1.27%
1.46%
1.93%
1.82%
1.43%
1.21%
0.76%
0.97%
2.05%
Selling & Distn. Exp.
-
2.31
2.34
1.18
1.17
1.00
2.50
2.47
0.82
0.25
0.12
% Of Sales
-
0.26%
0.30%
0.22%
0.28%
0.34%
0.89%
1.10%
0.45%
0.21%
0.15%
Miscellaneous Exp.
-
5.00
3.26
0.82
1.09
0.82
0.42
0.24
0.16
0.58
0.12
% Of Sales
-
0.55%
0.41%
0.15%
0.26%
0.28%
0.15%
0.11%
0.09%
0.48%
0.47%
EBITDA
105.08
71.43
46.28
37.19
30.59
26.06
21.24
16.18
13.77
11.28
6.70
EBITDA Margin
7.50%
7.90%
5.88%
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
9.34%
8.22%
Other Income
2.31
1.60
2.77
0.75
1.03
1.16
0.65
0.57
0.62
0.20
0.94
Interest
11.61
9.88
8.99
9.33
8.64
7.23
6.67
4.10
3.73
2.35
1.39
Depreciation
18.52
14.45
8.96
8.36
8.32
5.78
5.28
4.30
4.21
3.97
3.35
PBT
77.25
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
2.89
Tax
13.59
8.16
5.54
6.81
4.38
5.25
3.07
2.47
1.36
1.74
0.57
Tax Rate
17.59%
16.76%
17.82%
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
33.79%
19.72%
PAT
63.67
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
2.32
PAT before Minority Interest
63.67
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
2.32
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
4.55%
4.48%
3.25%
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
2.82%
2.85%
PAT Growth
133.99%
58.63%
89.96%
30.84%
14.73%
30.42%
16.84%
15.29%
49.56%
46.98%
 
EPS
48.23
30.70
19.36
10.19
7.79
6.79
5.20
4.45
3.86
2.58
1.76

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
Mar 12
Shareholder's Funds
196.10
157.51
133.53
121.91
110.88
73.17
43.20
38.32
34.12
12.77
Share Capital
10.26
10.26
10.26
10.26
10.16
8.00
5.51
5.51
5.51
4.91
Total Reserves
185.85
147.25
123.27
108.20
96.41
61.49
37.69
32.80
28.60
7.86
Non-Current Liabilities
60.22
6.58
9.55
17.00
11.14
8.98
6.36
5.18
3.70
18.96
Secured Loans
41.33
1.85
4.95
13.05
8.32
6.95
4.93
4.09
2.40
8.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.13
Long Term Provisions
0.39
0.41
0.27
0.22
0.12
0.12
0.07
0.00
0.00
0.06
Current Liabilities
139.12
135.94
84.24
99.20
79.34
64.91
45.82
38.54
26.95
24.44
Trade Payables
33.59
42.50
6.92
13.75
2.34
1.61
6.24
3.24
2.78
6.86
Other Current Liabilities
21.85
9.57
14.08
14.37
18.23
8.98
6.09
7.65
5.23
0.60
Short Term Borrowings
81.13
83.86
62.78
71.03
57.90
53.30
32.37
26.76
18.30
15.56
Short Term Provisions
2.54
0.01
0.46
0.06
0.87
1.03
1.12
0.89
0.64
1.42
Total Liabilities
395.44
300.03
227.32
238.11
201.36
147.06
95.38
82.04
64.77
56.17
Net Block
159.52
101.83
56.80
61.52
43.98
39.33
30.58
29.87
27.27
22.99
Gross Block
201.88
132.02
79.04
75.55
49.76
78.51
61.64
56.69
49.90
41.72
Accumulated Depreciation
42.35
30.19
22.24
14.03
5.78
39.18
31.06
26.82
22.64
18.73
Non Current Assets
160.85
106.12
58.41
62.88
52.91
40.06
32.09
31.13
28.22
24.20
Capital Work in Progress
0.76
3.33
0.52
0.41
8.07
0.10
0.85
0.71
0.18
0.05
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.
0.57
0.96
1.09
0.95
0.85
0.63
0.67
0.54
0.77
1.16
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
234.59
193.90
168.92
175.23
148.46
107.01
63.29
50.91
36.54
31.98
Current Investments
6.06
6.79
9.38
8.59
6.37
3.02
1.62
0.10
0.00
0.00
Inventories
47.72
27.56
27.19
36.85
17.15
7.33
9.93
5.02
5.03
8.59
Sundry Debtors
134.86
137.89
113.13
112.87
105.08
76.78
40.79
27.84
17.36
12.84
Cash & Bank
35.36
8.38
3.45
5.08
5.90
11.38
4.22
7.52
5.24
8.99
Other Current Assets
10.59
1.41
0.37
1.57
13.96
8.49
6.73
10.43
8.90
1.56
Short Term Loans & Adv.
9.57
11.87
15.41
10.28
13.70
8.34
6.61
10.34
8.86
1.52
Net Current Assets
95.47
57.96
84.67
76.03
69.11
42.09
17.47
12.37
9.59
7.54
Total Assets
395.44
300.02
227.33
238.11
201.37
147.07
95.38
82.04
64.76
56.18

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
Mar 12
Cash From Operating Activity
45.20
49.46
29.93
8.10
-11.64
12.70
2.33
2.61
-0.50
0.00
PBT
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
2.89
Adjustment
25.54
18.47
17.00
15.83
12.09
11.48
8.40
7.78
6.29
4.71
Changes in Working Capital
-22.87
7.27
-3.02
-16.78
-34.63
-4.81
-12.70
-10.38
-11.03
-7.00
Cash after chg. in Working capital
51.37
56.83
34.24
13.71
-8.33
16.60
4.04
3.85
0.41
0.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.17
-7.37
-4.31
-5.61
-3.31
-3.90
-1.72
-1.24
-0.91
-0.60
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
-43.70
-53.87
-3.88
-19.73
-21.34
-9.27
-6.70
-7.44
-8.36
-3.00
Net Fixed Assets
-30.93
-2.13
-3.59
-18.13
20.22
-16.12
-5.09
-7.28
-8.30
-2.55
Net Investments
0.73
0.69
0.42
-2.22
-4.56
-1.40
-1.52
-0.10
0.00
0.00
Others
-13.50
-52.43
-0.71
0.62
-37.00
8.25
-0.09
-0.06
-0.06
-0.45
Cash from Financing Activity
21.35
6.88
-27.43
10.36
27.34
-0.89
1.48
7.10
5.12
11.06
Net Cash Inflow / Outflow
22.85
2.48
-1.38
-1.27
-5.64
2.54
-2.89
2.28
-3.74
8.06
Opening Cash & Equivalents
4.78
2.30
3.69
4.95
10.60
4.22
7.52
5.24
8.99
0.92
Closing Cash & Equivalent
27.63
4.78
2.30
3.69
4.95
11.38
4.63
7.52
5.24
8.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
191.16
153.53
130.16
115.47
104.90
86.88
78.36
69.50
61.88
29.21
ROA
11.66%
9.69%
5.78%
4.68%
5.14%
5.66%
6.62%
6.94%
5.64%
5.10%
ROE
22.93%
17.56%
10.67%
9.13%
10.18%
12.19%
14.41%
14.07%
14.80%
21.49%
ROCE
20.41%
17.50%
13.83%
11.58%
13.27%
14.92%
15.83%
15.60%
14.51%
11.17%
Fixed Asset Turnover
5.41
7.46
6.88
6.61
4.64
4.01
3.79
3.41
2.64
2.03
Receivable days
55.07
58.21
77.60
96.05
111.50
76.37
55.80
45.35
45.64
43.72
Inventory Days
15.20
12.69
21.99
23.79
15.00
11.21
12.15
10.08
20.58
23.58
Payable days
19.21
12.28
7.82
7.28
2.54
5.64
7.95
6.41
16.85
15.98
Cash Conversion Cycle
51.06
58.62
91.77
112.57
123.97
81.94
60.01
49.02
49.37
51.31
Total Debt/Equity
0.66
0.57
0.57
0.81
0.69
0.94
0.95
0.91
0.69
2.59
Interest Cover
5.93
4.46
3.17
2.70
2.97
2.49
3.03
2.73
3.19
3.09

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.