Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Logistics

Rating :
60/99

BSE: 531921 | NSE: AGARIND

926.05
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  940.00
  •  944.45
  •  920.00
  •  941.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19704
  •  182.53
  •  1155.00
  •  585.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,382.92
  • 13.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,553.66
  • 0.27%
  • 2.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.20%
  • 2.99%
  • 29.05%
  • FII
  • DII
  • Others
  • 6.32%
  • 0.00%
  • 4.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.19
  • 30.54
  • 30.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.70
  • 29.53
  • 13.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.58
  • 46.98
  • 31.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 9.91
  • 11.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.58
  • 1.84
  • 2.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.76
  • 6.64
  • 8.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
488.18
552.09
-11.58%
231.91
222.60
4.18%
628.76
580.78
8.26%
659.54
651.19
1.28%
Expenses
443.85
514.10
-13.66%
205.08
201.37
1.84%
587.26
547.05
7.35%
616.99
615.32
0.27%
EBITDA
44.33
38.00
16.66%
26.83
21.23
26.38%
41.50
33.73
23.04%
42.56
35.87
18.65%
EBIDTM
9.08%
6.88%
11.57%
9.54%
6.60%
5.81%
6.45%
5.51%
Other Income
0.90
1.82
-50.55%
1.85
4.35
-57.47%
0.62
2.27
-72.69%
0.64
1.71
-62.57%
Interest
4.66
3.13
48.88%
3.70
2.47
49.80%
3.83
2.92
31.16%
3.61
3.43
5.25%
Depreciation
7.21
5.80
24.31%
6.82
5.57
22.44%
6.25
5.03
24.25%
6.28
5.47
14.81%
PBT
33.37
30.88
8.06%
18.17
17.53
3.65%
32.04
28.05
14.22%
33.30
28.68
16.11%
Tax
5.75
5.67
1.41%
2.16
2.24
-3.57%
4.46
4.59
-2.83%
5.00
4.95
1.01%
PAT
27.63
25.22
9.56%
16.01
15.29
4.71%
27.57
23.46
17.52%
28.30
23.73
19.26%
PATM
5.66%
4.57%
6.91%
6.87%
4.39%
4.04%
4.29%
3.64%
EPS
18.47
16.86
9.55%
10.70
10.57
1.23%
18.43
16.23
13.56%
18.92
17.96
5.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,008.39
2,015.01
1,598.24
903.90
787.03
531.47
413.96
297.10
280.98
224.48
181.89
Net Sales Growth
0.09%
26.08%
76.82%
14.85%
48.09%
28.39%
39.33%
5.74%
25.17%
23.42%
 
Cost Of Goods Sold
1,616.45
1,668.62
1,302.89
723.03
648.81
423.24
315.56
213.98
213.43
167.47
137.97
Gross Profit
391.94
346.40
295.35
180.87
138.22
108.24
98.40
83.12
67.55
57.01
43.93
GP Margin
19.51%
17.19%
18.48%
20.01%
17.56%
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
Total Expenditure
1,853.18
1,879.38
1,492.51
832.47
740.75
494.28
383.37
271.04
259.74
208.30
168.12
Power & Fuel Cost
-
51.43
48.32
16.61
11.52
2.46
2.12
1.26
0.37
0.08
0.04
% Of Sales
-
2.55%
3.02%
1.84%
1.46%
0.46%
0.51%
0.42%
0.13%
0.04%
0.02%
Employee Cost
-
5.74
4.95
3.72
4.00
3.82
4.07
3.45
3.33
2.06
1.54
% Of Sales
-
0.28%
0.31%
0.41%
0.51%
0.72%
0.98%
1.16%
1.19%
0.92%
0.85%
Manufacturing Exp.
-
132.31
107.53
73.80
60.85
55.02
51.36
45.13
35.66
33.27
26.20
% Of Sales
-
6.57%
6.73%
8.16%
7.73%
10.35%
12.41%
15.19%
12.69%
14.82%
14.40%
General & Admin Exp.
-
13.77
9.85
8.01
9.98
7.74
8.01
5.41
4.03
2.71
1.38
% Of Sales
-
0.68%
0.62%
0.89%
1.27%
1.46%
1.93%
1.82%
1.43%
1.21%
0.76%
Selling & Distn. Exp.
-
3.63
5.05
2.31
2.34
1.18
1.17
1.00
2.50
2.47
0.82
% Of Sales
-
0.18%
0.32%
0.26%
0.30%
0.22%
0.28%
0.34%
0.89%
1.10%
0.45%
Miscellaneous Exp.
-
3.87
13.91
5.00
3.26
0.82
1.09
0.82
0.42
0.24
0.82
% Of Sales
-
0.19%
0.87%
0.55%
0.41%
0.15%
0.26%
0.28%
0.15%
0.11%
0.09%
EBITDA
155.22
135.63
105.73
71.43
46.28
37.19
30.59
26.06
21.24
16.18
13.77
EBITDA Margin
7.73%
6.73%
6.62%
7.90%
5.88%
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
Other Income
4.01
9.07
3.90
1.60
2.77
0.75
1.03
1.16
0.65
0.57
0.62
Interest
15.80
12.26
12.36
9.88
8.99
9.33
8.64
7.23
6.67
4.10
3.73
Depreciation
26.56
22.69
19.73
14.45
8.96
8.36
8.32
5.78
5.28
4.30
4.21
PBT
116.88
109.76
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
Tax
17.37
17.50
13.85
8.16
5.54
6.81
4.38
5.25
3.07
2.47
1.36
Tax Rate
14.86%
15.94%
17.86%
16.76%
17.82%
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
PAT
99.51
92.26
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
PAT before Minority Interest
99.51
92.26
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
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
4.95%
4.58%
3.99%
4.48%
3.25%
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
PAT Growth
13.47%
44.86%
57.14%
58.63%
89.96%
30.84%
14.73%
30.42%
16.84%
15.29%
 
EPS
66.34
61.51
42.46
27.02
17.03
8.97
6.85
5.97
4.58
3.92
3.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
403.71
294.56
196.10
157.51
133.53
121.91
110.88
73.17
43.20
38.32
Share Capital
14.96
13.21
10.26
10.26
10.26
10.26
10.16
8.00
5.51
5.51
Total Reserves
388.75
276.75
185.85
147.25
123.27
108.20
96.41
61.49
37.69
32.80
Non-Current Liabilities
87.43
55.43
60.22
6.58
9.55
17.00
11.14
8.98
6.36
5.18
Secured Loans
68.75
31.44
41.33
1.85
4.95
13.05
8.32
6.95
4.93
4.09
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
0.68
0.51
0.39
0.41
0.27
0.22
0.12
0.12
0.07
0.00
Current Liabilities
258.44
193.13
139.12
135.94
84.24
99.20
79.34
64.91
45.82
38.54
Trade Payables
163.70
55.16
33.59
42.50
6.92
13.75
2.34
1.61
6.24
3.24
Other Current Liabilities
48.52
31.54
21.85
9.57
14.08
14.37
18.23
8.98
6.09
7.65
Short Term Borrowings
42.73
102.78
81.13
83.86
62.78
71.03
57.90
53.30
32.37
26.76
Short Term Provisions
3.50
3.65
2.54
0.01
0.46
0.06
0.87
1.03
1.12
0.89
Total Liabilities
749.58
543.12
395.44
300.03
227.32
238.11
201.36
147.06
95.38
82.04
Net Block
340.95
218.53
159.15
101.83
56.80
61.52
43.98
39.33
30.58
29.87
Gross Block
407.91
267.28
197.58
132.02
79.04
75.55
49.76
78.51
61.64
56.69
Accumulated Depreciation
66.96
48.75
38.43
30.19
22.24
14.03
5.78
39.18
31.06
26.82
Non Current Assets
352.97
228.79
163.90
106.12
58.41
62.88
52.91
40.06
32.09
31.13
Capital Work in Progress
6.95
2.87
0.76
3.33
0.52
0.41
8.07
0.10
0.85
0.71
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.
1.68
1.62
0.57
0.96
1.09
0.95
0.85
0.63
0.67
0.54
Other Non Current Assets
3.03
5.41
3.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
396.61
314.33
231.54
193.90
168.92
175.23
148.46
107.01
63.29
50.91
Current Investments
25.66
12.49
6.06
6.79
9.38
8.59
6.37
3.02
1.62
0.10
Inventories
116.10
65.36
47.72
27.56
27.19
36.85
17.15
7.33
9.93
5.02
Sundry Debtors
193.55
161.21
134.86
137.89
113.13
112.87
105.08
76.78
40.79
27.84
Cash & Bank
33.53
50.07
32.31
8.38
3.45
5.08
5.90
11.38
4.22
7.52
Other Current Assets
27.76
3.05
1.02
1.41
15.78
11.85
13.96
8.49
6.73
10.43
Short Term Loans & Adv.
23.75
22.15
9.57
11.87
15.41
10.28
13.70
8.34
6.61
10.34
Net Current Assets
138.16
121.20
92.42
57.96
84.67
76.03
69.11
42.09
17.47
12.37
Total Assets
749.58
543.12
395.44
300.02
227.33
238.11
201.37
147.07
95.38
82.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
156.67
64.68
49.48
49.46
29.93
8.10
-11.64
12.70
2.33
2.61
PBT
109.76
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
Adjustment
33.47
42.92
25.54
18.47
17.00
15.83
12.09
11.48
8.40
7.78
Changes in Working Capital
31.45
-42.59
-18.58
7.27
-3.02
-16.78
-34.63
-4.81
-12.70
-10.38
Cash after chg. in Working capital
174.68
77.86
55.66
56.83
34.24
13.71
-8.33
16.60
4.04
3.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.02
-13.18
-6.17
-7.37
-4.31
-5.61
-3.31
-3.90
-1.72
-1.24
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
-158.32
-69.65
-43.70
-53.87
-3.88
-19.73
-21.34
-9.27
-6.70
-7.44
Net Fixed Assets
-5.97
-9.35
-26.63
-2.13
-3.59
-18.13
20.22
-16.12
-5.09
-7.28
Net Investments
-13.17
-18.93
0.73
0.69
0.42
-2.22
-4.56
-1.40
-1.52
-0.10
Others
-139.18
-41.37
-17.80
-52.43
-0.71
0.62
-37.00
8.25
-0.09
-0.06
Cash from Financing Activity
-15.42
19.01
21.35
6.88
-27.43
10.36
27.34
-0.89
1.48
7.10
Net Cash Inflow / Outflow
-17.07
14.04
27.14
2.48
-1.38
-1.27
-5.64
2.54
-2.89
2.28
Opening Cash & Equivalents
46.38
31.92
4.78
2.30
3.69
4.95
10.60
4.22
7.52
5.24
Closing Cash & Equivalent
29.31
46.38
31.92
4.78
2.30
3.69
4.95
11.38
4.63
7.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
269.90
219.52
191.16
153.53
130.16
115.47
104.90
86.88
78.36
69.50
ROA
14.27%
13.57%
11.66%
9.69%
5.78%
4.68%
5.14%
5.66%
6.62%
6.94%
ROE
26.60%
26.21%
22.93%
17.56%
10.67%
9.13%
10.18%
12.19%
14.41%
14.07%
ROCE
24.84%
23.42%
20.41%
17.50%
13.83%
11.58%
13.27%
14.92%
15.83%
15.60%
Fixed Asset Turnover
5.97
6.88
5.48
7.46
6.88
6.61
4.64
4.01
3.79
3.41
Receivable days
32.13
33.81
55.07
58.21
77.60
96.05
111.50
76.37
55.80
45.35
Inventory Days
16.43
12.91
15.20
12.69
21.99
23.79
15.00
11.21
12.15
10.08
Payable days
23.94
12.43
19.21
12.28
7.82
7.28
2.54
5.64
7.95
6.41
Cash Conversion Cycle
24.63
34.29
51.06
58.62
91.77
112.57
123.97
81.94
60.01
49.02
Total Debt/Equity
0.34
0.51
0.66
0.57
0.57
0.81
0.69
0.94
0.95
0.91
Interest Cover
9.95
7.27
5.93
4.46
3.17
2.70
2.97
2.49
3.03
2.73

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.