Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Telecommunication - Equipment

Rating :
83/99

BSE: 500463 | NSE: AGCNET

604.05
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  590.00
  •  613.00
  •  590.00
  •  609.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5033
  •  30.44
  •  669.50
  •  115.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,792.78
  • 47.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,885.72
  • N/A
  • -267.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.94%
  • 4.12%
  • 14.77%
  • FII
  • DII
  • Others
  • 6.07%
  • 0.64%
  • 5.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.47
  • 41.47
  • 89.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.49
  • 130.36
  • 61.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.03
  • -46.36
  • 40.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.59
  • 10.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 19.48
  • 29.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 13.18
  • 8.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,217.89
1,258.53
-3.23%
993.86
1,228.47
-19.10%
1,249.69
1,233.02
1.35%
1,257.69
234.69
435.89%
Expenses
1,113.70
1,171.34
-4.92%
935.95
1,155.52
-19.00%
1,148.79
1,221.04
-5.92%
1,150.77
220.12
422.79%
EBITDA
104.19
87.19
19.50%
57.91
72.95
-20.62%
100.90
11.98
742.24%
106.92
14.57
633.84%
EBIDTM
8.55%
6.93%
5.83%
5.94%
8.07%
0.97%
8.50%
6.21%
Other Income
7.07
27.04
-73.85%
0.94
2.58
-63.57%
2.86
0.06
4,666.67%
1.05
2.49
-57.83%
Interest
28.87
35.74
-19.22%
20.62
30.98
-33.44%
29.68
28.36
4.65%
32.98
5.30
522.26%
Depreciation
26.62
27.55
-3.38%
25.01
24.36
2.67%
22.54
6.67
237.93%
24.51
2.79
778.49%
PBT
42.93
37.84
13.45%
7.37
15.53
-52.54%
38.65
-100.28
-
-43.92
8.97
-
Tax
1.50
2.34
-35.90%
3.04
1.97
54.31%
-2.57
-2.26
-
5.24
0.14
3,642.86%
PAT
41.43
35.50
16.70%
4.33
13.56
-68.07%
41.22
-98.02
-
-49.16
8.83
-
PATM
3.40%
2.82%
0.44%
1.10%
3.30%
-7.95%
-3.91%
3.76%
EPS
13.90
11.91
16.71%
1.45
4.55
-68.13%
13.83
-32.89
-
-16.50
2.96
-

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
4,719.13
4,993.92
1,852.74
733.45
779.63
881.38
890.89
774.84
1,050.10
994.60
323.80
Net Sales Growth
19.33%
169.54%
152.61%
-5.92%
-11.54%
-1.07%
14.98%
-26.21%
5.58%
207.16%
 
Cost Of Goods Sold
1,484.69
1,505.72
622.13
242.36
279.00
373.25
380.14
393.55
588.40
571.40
183.50
Gross Profit
3,234.44
3,488.20
1,230.61
491.09
500.63
508.13
510.75
381.29
461.70
423.20
140.30
GP Margin
68.54%
69.85%
66.42%
66.96%
64.21%
57.65%
57.33%
49.21%
43.97%
42.55%
43.33%
Total Expenditure
4,349.21
4,625.46
1,806.22
700.15
747.71
875.70
868.38
966.74
1,050.10
894.50
303.30
Power & Fuel Cost
-
10.46
3.36
0.73
1.79
2.73
2.80
2.54
2.20
2.10
0.90
% Of Sales
-
0.21%
0.18%
0.10%
0.23%
0.31%
0.31%
0.33%
0.21%
0.21%
0.28%
Employee Cost
-
1,894.51
627.53
192.74
191.51
200.18
192.49
221.45
182.30
136.30
53.60
% Of Sales
-
37.94%
33.87%
26.28%
24.56%
22.71%
21.61%
28.58%
17.36%
13.70%
16.55%
Manufacturing Exp.
-
1.23
1.35
1.90
2.31
8.57
9.01
11.97
149.50
125.80
44.00
% Of Sales
-
0.02%
0.07%
0.26%
0.30%
0.97%
1.01%
1.54%
14.24%
12.65%
13.59%
General & Admin Exp.
-
1,146.33
497.98
248.53
261.06
271.30
271.83
238.65
54.90
42.60
19.00
% Of Sales
-
22.95%
26.88%
33.89%
33.49%
30.78%
30.51%
30.80%
5.23%
4.28%
5.87%
Selling & Distn. Exp.
-
49.04
25.05
4.21
4.04
5.28
6.92
10.88
11.10
5.90
2.00
% Of Sales
-
0.98%
1.35%
0.57%
0.52%
0.60%
0.78%
1.40%
1.06%
0.59%
0.62%
Miscellaneous Exp.
-
18.17
28.82
9.68
8.00
14.39
5.19
87.70
61.70
10.40
2.00
% Of Sales
-
0.36%
1.56%
1.32%
1.03%
1.63%
0.58%
11.32%
5.88%
1.05%
0.09%
EBITDA
369.92
368.46
46.52
33.30
31.92
5.68
22.51
-191.90
0.00
100.10
20.50
EBITDA Margin
7.84%
7.38%
2.51%
4.54%
4.09%
0.64%
2.53%
-24.77%
0%
10.06%
6.33%
Other Income
11.92
33.03
6.44
4.88
3.98
5.51
6.28
19.58
42.60
12.90
3.10
Interest
112.15
129.38
44.54
24.96
26.19
26.68
25.92
34.63
36.20
8.50
0.60
Depreciation
98.68
98.96
14.65
8.17
6.56
8.50
18.44
40.14
16.30
16.20
3.80
PBT
45.03
173.15
-6.23
5.05
3.15
-23.99
-15.57
-247.09
-9.90
88.30
19.20
Tax
7.21
6.98
-0.58
4.14
2.32
12.24
2.91
-2.46
12.00
22.80
6.00
Tax Rate
16.01%
14.51%
0.73%
21.71%
18.34%
-54.77%
16.46%
0.86%
-121.21%
26.42%
31.25%
PAT
37.82
41.12
-78.77
14.93
10.33
-34.59
14.77
-282.19
-21.90
63.50
13.20
PAT before Minority Interest
37.82
41.12
-78.77
14.93
10.33
-34.59
14.77
-282.19
-21.90
63.50
13.20
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
0.80%
0.82%
-4.25%
2.04%
1.32%
-3.92%
1.66%
-36.42%
-2.09%
6.38%
4.08%
PAT Growth
194.24%
-
-
44.53%
-
-
-
-
-
381.06%
 
EPS
12.69
13.80
-26.43
5.01
3.47
-11.61
4.96
-94.69
-7.35
21.31
4.43

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
-47.82
18.67
90.11
69.89
68.63
101.63
73.98
305.60
322.50
262.70
Share Capital
29.75
29.74
28.47
28.47
43.47
43.47
28.47
28.50
14.20
14.20
Total Reserves
-79.73
-13.42
59.93
40.67
24.95
58.16
45.51
277.10
308.30
248.50
Non-Current Liabilities
374.49
722.98
45.60
26.55
146.06
138.56
146.65
14.40
1.60
-6.40
Secured Loans
15.21
408.43
19.76
1.50
0.00
0.00
0.80
1.60
0.00
0.00
Unsecured Loans
0.00
178.46
0.00
0.00
0.00
0.00
0.92
2.10
0.00
0.00
Long Term Provisions
197.41
116.51
10.62
6.90
131.22
130.27
138.72
7.90
4.80
4.90
Current Liabilities
1,988.28
1,658.11
443.67
492.25
531.39
515.78
875.11
883.20
587.60
200.20
Trade Payables
547.13
551.40
138.86
143.25
187.86
194.42
282.75
360.40
287.00
142.00
Other Current Liabilities
1,114.48
766.68
182.15
170.36
175.65
171.93
218.46
197.80
132.00
46.50
Short Term Borrowings
241.80
206.61
118.39
171.53
161.63
144.28
233.81
312.70
128.80
0.00
Short Term Provisions
84.87
133.42
4.27
7.11
6.25
5.15
140.09
12.30
39.80
11.70
Total Liabilities
2,314.95
2,399.76
579.38
588.69
746.08
755.97
1,095.74
1,203.20
911.70
456.50
Net Block
526.11
399.46
113.56
110.85
108.81
89.70
117.37
128.70
44.30
18.90
Gross Block
755.82
522.89
226.54
215.78
210.59
198.22
231.13
206.70
110.00
74.00
Accumulated Depreciation
229.71
123.43
112.98
104.93
101.78
108.52
113.76
78.00
65.70
55.10
Non Current Assets
728.63
503.22
183.28
207.08
325.88
304.22
348.45
200.40
91.20
107.20
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
2.52
0.00
0.00
3.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.50
80.50
Long Term Loans & Adv.
80.27
78.95
69.39
88.29
210.78
210.17
226.64
67.60
45.00
4.00
Other Non Current Assets
122.25
24.81
0.33
7.94
6.29
4.35
1.92
3.60
1.40
0.80
Current Assets
1,583.76
1,896.54
396.10
381.61
420.20
451.75
747.29
1,002.80
820.50
349.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80.00
0.00
Inventories
136.56
150.84
31.01
18.60
23.54
26.48
101.01
143.20
68.80
42.00
Sundry Debtors
361.31
861.77
208.22
206.46
216.28
246.66
293.82
572.00
517.80
206.20
Cash & Bank
369.44
262.89
11.59
19.52
36.35
33.70
104.88
115.50
62.70
21.10
Other Current Assets
716.45
562.24
111.78
57.19
144.03
144.91
247.58
172.10
91.20
80.00
Short Term Loans & Adv.
62.66
58.80
33.50
79.84
21.46
42.34
192.29
146.60
84.10
74.10
Net Current Assets
-404.52
238.43
-47.57
-110.64
-111.19
-64.03
-127.82
119.60
232.90
149.10
Total Assets
2,314.95
2,399.76
579.38
588.69
746.08
755.97
1,095.74
1,203.20
911.70
456.50

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
1,014.30
-71.95
52.05
4.21
29.23
23.03
106.08
-60.80
-46.20
-21.10
PBT
48.10
-79.35
19.07
12.65
-22.35
17.68
-284.65
-9.90
86.30
19.20
Adjustment
303.30
46.52
5.37
6.07
29.55
2.12
156.91
37.60
17.90
2.90
Changes in Working Capital
688.44
-12.90
17.65
-8.60
28.97
4.32
253.35
-62.20
-140.60
-35.30
Cash after chg. in Working capital
1,039.84
-45.73
42.09
10.12
36.17
24.12
125.61
-34.50
-36.40
-13.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.54
-26.22
9.96
-5.91
-6.94
-1.09
-19.53
-26.30
-9.80
-7.90
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
-198.91
-356.54
-4.81
-3.67
-19.29
86.97
-2.83
-65.70
-59.90
-103.00
Net Fixed Assets
-22.99
7.11
0.03
0.33
8.60
18.71
-2.89
-2.10
-12.10
6.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.48
45.80
0.00
-80.50
Others
-175.92
-363.65
-4.84
-4.00
-27.89
68.26
-0.42
-109.40
-47.80
-28.50
Cash from Financing Activity
-659.36
629.02
-53.98
-10.80
-10.04
-101.95
-115.18
128.40
116.60
-8.00
Net Cash Inflow / Outflow
156.03
200.53
-6.74
-10.26
-0.10
8.05
-11.93
1.90
10.50
-132.10
Opening Cash & Equivalents
205.94
9.22
15.96
26.22
27.75
22.47
34.40
32.10
21.10
154.50
Closing Cash & Equivalent
315.87
205.94
9.22
15.96
26.22
30.52
22.47
34.40
32.10
21.10

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.)
-17.66
5.49
31.05
24.29
18.76
30.43
25.99
107.23
113.56
92.50
ROA
1.74%
-5.29%
2.56%
1.55%
-4.61%
1.60%
-24.55%
-2.07%
9.28%
3.02%
ROE
0.00%
-150.44%
18.95%
16.86%
-49.40%
18.39%
-148.69%
-6.97%
21.70%
5.12%
ROCE
28.75%
-6.59%
18.43%
16.39%
1.81%
15.58%
-53.41%
4.89%
26.55%
7.68%
Fixed Asset Turnover
7.81
4.94
3.32
3.66
4.32
4.16
3.54
6.65
10.84
4.24
Receivable days
44.70
105.40
103.18
98.88
95.71
110.58
203.68
188.82
132.45
193.32
Inventory Days
10.50
17.91
12.34
9.86
10.34
26.08
57.45
36.73
20.27
49.68
Payable days
55.94
101.06
110.71
124.63
116.27
158.99
167.14
115.49
87.54
149.75
Cash Conversion Cycle
-0.74
22.25
4.82
-15.89
-10.22
-22.33
93.99
110.06
65.18
93.25
Total Debt/Equity
-8.80
49.26
1.63
2.52
2.36
1.44
3.22
1.04
0.40
0.00
Interest Cover
1.37
-0.78
1.76
1.48
0.16
1.68
-7.22
0.73
11.15
33.00

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.