Nifty
Sensex
:
:
20267.90
67481.19
134.75 (0.67%)
492.75 (0.74%)

Logistics

Rating :
65/99

BSE: 531921 | NSE: AGARIND

929.80
01-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  938.80
  •  949.95
  •  922.00
  •  938.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42918
  •  402.99
  •  1099.00
  •  531.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,387.93
  • 14.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,558.67
  • 0.27%
  • 3.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.20%
  • 2.84%
  • 29.50%
  • FII
  • DII
  • Others
  • 6.24%
  • 0.00%
  • 4.22%

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
  • 12.55
  • 9.90
  • 10.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.50
  • 1.69
  • 2.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 6.48
  • 7.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
231.91
222.60
4.18%
628.76
580.78
8.26%
659.54
651.19
1.28%
552.09
380.51
45.09%
Expenses
205.08
201.37
1.84%
587.26
547.05
7.35%
616.99
615.32
0.27%
514.10
347.50
47.94%
EBITDA
26.83
21.23
26.38%
41.50
33.73
23.04%
42.56
35.87
18.65%
38.00
33.01
15.12%
EBIDTM
11.57%
9.54%
6.60%
5.81%
6.45%
5.51%
6.88%
8.67%
Other Income
1.85
4.35
-57.47%
0.62
2.27
-72.69%
0.64
1.71
-62.57%
1.82
0.40
355.00%
Interest
3.70
2.47
49.80%
3.83
2.92
31.16%
3.61
3.43
5.25%
3.13
2.81
11.39%
Depreciation
6.82
5.57
22.44%
6.25
5.03
24.25%
6.28
5.47
14.81%
5.80
4.80
20.83%
PBT
18.17
17.53
3.65%
32.04
28.05
14.22%
33.30
28.68
16.11%
30.88
25.79
19.74%
Tax
2.16
2.24
-3.57%
4.46
4.59
-2.83%
5.00
4.95
1.01%
5.67
5.19
9.25%
PAT
16.01
15.29
4.71%
27.57
23.46
17.52%
28.30
23.73
19.26%
25.22
20.61
22.37%
PATM
6.91%
6.87%
4.39%
4.04%
4.29%
3.64%
4.57%
5.42%
EPS
10.70
10.57
1.23%
18.43
16.23
13.56%
18.92
17.96
5.35%
16.86
16.53
2.00%

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
2,072.30
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
12.93%
26.08%
76.82%
14.85%
48.09%
28.39%
39.33%
5.74%
25.17%
23.42%
 
Cost Of Goods Sold
1,699.25
1,668.62
1,302.89
723.03
648.81
423.24
315.56
213.98
213.43
167.47
137.97
Gross Profit
373.05
346.40
295.35
180.87
138.22
108.24
98.40
83.12
67.55
57.01
43.93
GP Margin
18.00%
17.19%
18.48%
20.01%
17.56%
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
Total Expenditure
1,923.43
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
148.89
135.63
105.73
71.43
46.28
37.19
30.59
26.06
21.24
16.18
13.77
EBITDA Margin
7.18%
6.73%
6.62%
7.90%
5.88%
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
Other Income
4.93
9.07
3.90
1.60
2.77
0.75
1.03
1.16
0.65
0.57
0.62
Interest
14.27
12.26
12.36
9.88
8.99
9.33
8.64
7.23
6.67
4.10
3.73
Depreciation
25.15
22.69
19.73
14.45
8.96
8.36
8.32
5.78
5.28
4.30
4.21
PBT
114.39
109.76
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
Tax
17.29
17.50
13.85
8.16
5.54
6.81
4.38
5.25
3.07
2.47
1.36
Tax Rate
15.11%
15.94%
17.86%
16.76%
17.82%
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
PAT
97.10
92.26
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
PAT before Minority Interest
97.10
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
4.69%
4.58%
3.99%
4.48%
3.25%
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
PAT Growth
16.86%
44.86%
57.14%
58.63%
89.96%
30.84%
14.73%
30.42%
16.84%
15.29%
 
EPS
64.73
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.