Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Logistics

Rating :
79/99

BSE: 531921 | NSE: AGARIND

301.30
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  300.05
  •  305.00
  •  300.00
  •  302.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13036
  •  39.51
  •  385.15
  •  74.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 375.10
  • 6.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 456.99
  • 0.60%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.40%
  • 3.31%
  • 28.47%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.75
  • 22.87
  • 23.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.90
  • 16.86
  • 8.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.52
  • 30.04
  • 35.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.63
  • 16.18
  • 7.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.22
  • 2.59
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 10.78
  • 5.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
407.94
147.45
176.66%
453.33
310.40
46.05%
207.99
162.33
28.13%
95.13
52.26
82.03%
Expenses
383.73
138.85
176.36%
418.14
293.83
42.31%
189.13
153.11
23.53%
85.81
44.08
94.67%
EBITDA
24.21
8.61
181.18%
35.19
16.57
112.37%
18.87
9.22
104.66%
9.32
8.18
13.94%
EBIDTM
5.93%
5.84%
7.76%
5.34%
9.07%
5.68%
9.80%
15.64%
Other Income
1.29
0.45
186.67%
0.28
1.46
-80.82%
0.17
0.36
-52.78%
0.02
0.13
-84.62%
Interest
3.13
2.22
40.99%
2.81
2.74
2.55%
2.02
2.16
-6.48%
2.72
1.71
59.06%
Depreciation
4.58
2.38
92.44%
4.26
2.02
110.89%
3.59
2.36
52.12%
4.21
2.36
78.39%
PBT
17.79
4.46
298.88%
28.40
13.27
114.02%
13.42
5.06
165.22%
2.41
4.25
-43.29%
Tax
2.72
0.46
491.30%
4.69
2.88
62.85%
2.77
0.20
1,285.00%
0.24
0.48
-50.00%
PAT
15.07
4.00
276.75%
23.71
10.39
128.20%
10.65
4.86
119.14%
2.17
3.76
-42.29%
PATM
3.69%
2.71%
5.23%
3.35%
5.12%
2.99%
2.29%
7.20%
EPS
12.72
3.90
226.15%
23.11
10.13
128.13%
10.38
4.74
118.99%
2.12
3.67
-42.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,164.39
787.03
531.47
413.96
297.10
280.98
224.48
181.89
120.77
81.52
58.19
Net Sales Growth
73.16%
48.09%
28.39%
39.33%
5.74%
25.17%
23.42%
50.61%
48.15%
40.09%
 
Cost Of Goods Sold
952.25
648.81
423.24
315.56
213.98
213.43
167.47
137.97
84.36
51.12
34.00
Gross Profit
212.14
138.22
108.24
98.40
83.12
67.55
57.01
43.93
36.40
30.40
24.20
GP Margin
18.22%
17.56%
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
30.14%
37.29%
41.59%
Total Expenditure
1,076.81
740.75
494.28
383.37
271.04
259.74
208.30
168.12
109.49
74.82
52.76
Power & Fuel Cost
-
11.52
2.46
2.12
1.26
0.37
0.08
0.04
0.06
0.07
0.08
% Of Sales
-
1.46%
0.46%
0.51%
0.42%
0.13%
0.04%
0.02%
0.05%
0.09%
0.14%
Employee Cost
-
4.00
3.82
4.07
3.45
3.33
2.06
1.54
1.25
0.98
0.72
% Of Sales
-
0.51%
0.72%
0.98%
1.16%
1.19%
0.92%
0.85%
1.04%
1.20%
1.24%
Manufacturing Exp.
-
60.85
55.02
51.36
45.13
35.66
33.27
26.20
21.82
20.47
16.00
% Of Sales
-
7.73%
10.35%
12.41%
15.19%
12.69%
14.82%
14.40%
18.07%
25.11%
27.50%
General & Admin Exp.
-
9.98
7.74
8.01
5.41
4.03
2.71
1.38
1.17
1.67
0.90
% Of Sales
-
1.27%
1.46%
1.93%
1.82%
1.43%
1.21%
0.76%
0.97%
2.05%
1.55%
Selling & Distn. Exp.
-
2.34
1.18
1.17
1.00
2.50
2.47
0.82
0.25
0.12
0.53
% Of Sales
-
0.30%
0.22%
0.28%
0.34%
0.89%
1.10%
0.45%
0.21%
0.15%
0.91%
Miscellaneous Exp.
-
3.26
0.82
1.09
0.82
0.42
0.24
0.16
0.58
0.38
0.53
% Of Sales
-
0.41%
0.15%
0.26%
0.28%
0.15%
0.11%
0.09%
0.48%
0.47%
0.91%
EBITDA
87.59
46.28
37.19
30.59
26.06
21.24
16.18
13.77
11.28
6.70
5.43
EBITDA Margin
7.52%
5.88%
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
9.34%
8.22%
9.33%
Other Income
1.76
2.77
0.75
1.03
1.16
0.65
0.57
0.62
0.20
0.94
0.92
Interest
10.68
8.99
9.33
8.64
7.23
6.67
4.10
3.73
2.35
1.39
1.07
Depreciation
16.64
8.96
8.36
8.32
5.78
5.28
4.30
4.21
3.97
3.35
3.09
PBT
62.02
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
2.89
2.19
Tax
10.42
5.54
6.81
4.38
5.25
3.07
2.47
1.36
1.74
0.57
0.67
Tax Rate
16.80%
17.82%
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
33.79%
19.72%
30.59%
PAT
51.60
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
2.32
1.53
PAT before Minority Interest
51.60
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
2.32
1.53
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
4.43%
3.25%
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
2.82%
2.85%
2.63%
PAT Growth
124.25%
89.96%
30.84%
14.73%
30.42%
16.84%
15.29%
49.56%
46.98%
51.63%
 
EPS
43.73
21.65
11.40
8.71
7.59
5.82
4.98
4.32
2.89
1.97
1.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
157.51
133.53
121.91
110.88
73.17
43.20
38.32
34.12
12.77
10.45
Share Capital
10.26
10.26
10.26
10.16
8.00
5.51
5.51
5.51
4.91
4.91
Total Reserves
147.25
123.27
108.20
96.41
61.49
37.69
32.80
28.60
7.86
5.54
Non-Current Liabilities
6.58
9.55
17.00
11.14
8.98
6.36
5.18
3.70
18.96
19.59
Secured Loans
1.85
4.95
13.05
8.32
6.95
4.93
4.09
2.40
8.45
7.99
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.13
10.16
Long Term Provisions
0.41
0.27
0.22
0.12
0.12
0.07
0.00
0.00
0.06
0.11
Current Liabilities
135.94
84.24
99.20
79.34
64.91
45.82
38.54
26.95
24.44
4.82
Trade Payables
42.50
6.92
13.75
2.34
1.61
6.24
3.24
2.78
6.86
0.53
Other Current Liabilities
9.57
14.08
14.37
18.23
8.98
6.09
7.65
5.23
0.60
1.18
Short Term Borrowings
83.86
62.78
71.03
57.90
53.30
32.37
26.76
18.30
15.56
2.08
Short Term Provisions
0.01
0.46
0.06
0.87
1.03
1.12
0.89
0.64
1.42
1.02
Total Liabilities
300.03
227.32
238.11
201.36
147.06
95.38
82.04
64.77
56.17
34.86
Net Block
101.83
56.80
61.52
43.98
39.33
30.58
29.87
27.27
22.99
23.15
Gross Block
132.02
79.04
75.55
49.76
78.51
61.64
56.69
49.90
41.72
38.71
Accumulated Depreciation
30.19
22.24
14.03
5.78
39.18
31.06
26.82
22.64
18.73
15.56
Non Current Assets
106.12
58.41
62.88
52.91
40.06
32.09
31.13
28.22
24.20
24.09
Capital Work in Progress
3.33
0.52
0.41
8.07
0.10
0.85
0.71
0.18
0.05
0.23
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.
0.96
1.09
0.95
0.85
0.63
0.67
0.54
0.77
1.16
0.71
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
193.90
168.92
175.23
148.46
107.01
63.29
50.91
36.54
31.98
10.77
Current Investments
6.79
9.38
8.59
6.37
3.02
1.62
0.10
0.00
0.00
0.00
Inventories
27.56
27.19
36.85
17.15
7.33
9.93
5.02
5.03
8.59
1.94
Sundry Debtors
137.89
113.13
112.87
105.08
76.78
40.79
27.84
17.36
12.84
6.68
Cash & Bank
8.38
3.45
5.08
5.90
11.38
4.22
7.52
5.24
8.99
0.92
Other Current Assets
13.28
0.37
1.57
0.26
8.49
6.73
10.43
8.90
1.56
1.23
Short Term Loans & Adv.
12.12
15.41
10.28
13.70
8.34
6.61
10.34
8.86
1.52
1.21
Net Current Assets
57.96
84.67
76.03
69.11
42.09
17.47
12.37
9.59
7.54
5.96
Total Assets
300.02
227.33
238.11
201.37
147.07
95.38
82.04
64.76
56.18
34.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
49.46
29.93
8.10
-11.64
12.70
2.33
2.61
-0.50
0.00
-2.96
PBT
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
2.89
2.19
Adjustment
17.42
17.00
15.83
12.09
11.48
8.40
7.78
6.29
4.71
4.08
Changes in Working Capital
8.32
-3.02
-16.78
-34.63
-4.81
-12.70
-10.38
-11.03
-7.00
-8.70
Cash after chg. in Working capital
56.83
34.24
13.71
-8.33
16.60
4.04
3.85
0.41
0.60
-2.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.37
-4.31
-5.61
-3.31
-3.90
-1.72
-1.24
-0.91
-0.60
-0.53
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
-53.87
-3.88
-19.73
-21.34
-9.27
-6.70
-7.44
-8.36
-3.00
-7.37
Net Fixed Assets
-2.13
-3.59
-18.13
20.22
-16.12
-5.09
-7.28
-8.30
-2.55
-4.76
Net Investments
0.69
0.42
-2.22
-4.56
-1.40
-1.52
-0.10
0.00
0.00
-2.33
Others
-52.43
-0.71
0.62
-37.00
8.25
-0.09
-0.06
-0.06
-0.45
-0.28
Cash from Financing Activity
6.88
-27.43
10.36
27.34
-0.89
1.48
7.10
5.12
11.06
10.11
Net Cash Inflow / Outflow
2.48
-1.38
-1.27
-5.64
2.54
-2.89
2.28
-3.74
8.06
-0.22
Opening Cash & Equivalents
2.30
3.69
4.95
10.60
4.22
7.52
5.24
8.99
0.92
1.15
Closing Cash & Equivalent
4.78
2.30
3.69
4.95
11.38
4.63
7.52
5.24
8.99
0.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
153.53
130.16
115.47
104.90
86.88
78.36
69.50
61.88
29.21
23.54
ROA
9.69%
5.78%
4.68%
5.14%
5.66%
6.62%
6.94%
5.64%
5.10%
4.92%
ROE
17.56%
10.67%
9.13%
10.18%
12.19%
14.41%
14.07%
14.80%
21.49%
16.80%
ROCE
17.50%
13.83%
11.58%
13.27%
14.92%
15.83%
15.60%
14.51%
11.17%
13.26%
Fixed Asset Turnover
7.46
6.88
6.61
4.64
4.01
3.79
3.41
2.64
2.03
1.66
Receivable days
58.21
77.60
96.05
111.50
76.37
55.80
45.35
45.64
43.72
36.79
Inventory Days
12.69
21.99
23.79
15.00
11.21
12.15
10.08
20.58
23.58
7.34
Payable days
12.28
7.82
7.28
2.54
5.64
7.95
6.41
16.85
15.98
20.54
Cash Conversion Cycle
58.62
91.77
112.57
123.97
81.94
60.01
49.02
49.37
51.31
23.59
Total Debt/Equity
0.57
0.57
0.81
0.69
0.94
0.95
0.91
0.69
2.59
1.93
Interest Cover
4.46
3.17
2.70
2.97
2.49
3.03
2.73
3.19
3.09
3.05

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.