Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Castings/Forgings

Rating :
61/99

BSE: 531147 | NSE: ALICON

1239.35
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1225.00
  •  1280.00
  •  1225.00
  •  1234.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33637
  •  419.79
  •  1333.00
  •  742.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,010.78
  • 32.81
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,305.80
  • 0.24%
  • 3.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.71%
  • 0.89%
  • 13.54%
  • FII
  • DII
  • Others
  • 0.37%
  • 9.00%
  • 20.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 3.34
  • 18.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.13
  • 0.93
  • 13.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.38
  • -0.58
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.80
  • 25.77
  • 29.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 2.39
  • 2.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.05
  • 11.01
  • 11.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
419.30
319.25
31.34%
404.97
361.31
12.08%
381.04
377.26
1.00%
354.06
343.34
3.12%
Expenses
361.69
287.53
25.79%
352.77
319.67
10.35%
334.77
334.50
0.08%
314.83
306.05
2.87%
EBITDA
57.61
31.72
81.62%
52.20
41.64
25.36%
46.27
42.76
8.21%
39.23
37.29
5.20%
EBIDTM
13.74%
9.94%
12.89%
11.52%
12.14%
11.34%
11.08%
10.86%
Other Income
1.47
1.42
3.52%
0.78
0.72
8.33%
0.75
0.70
7.14%
0.80
0.66
21.21%
Interest
10.84
8.56
26.64%
10.24
8.26
23.97%
10.15
7.33
38.47%
9.46
7.09
33.43%
Depreciation
20.85
16.68
25.00%
20.12
16.28
23.59%
18.19
15.63
16.38%
18.37
14.96
22.79%
PBT
27.39
7.89
247.15%
22.62
17.81
27.01%
18.69
20.50
-8.83%
12.20
15.91
-23.32%
Tax
6.85
-1.81
-
5.88
2.20
167.27%
4.18
5.16
-18.99%
2.71
5.15
-47.38%
PAT
20.54
9.70
111.75%
16.74
15.61
7.24%
14.51
15.34
-5.41%
9.49
10.77
-11.88%
PATM
4.90%
3.04%
4.13%
4.32%
3.81%
4.07%
2.68%
3.14%
EPS
12.75
6.02
111.79%
10.39
9.69
7.22%
9.00
9.52
-5.46%
5.89
6.68
-11.83%

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
1,559.37
1,401.16
1,078.05
848.57
957.19
1,188.90
1,013.49
771.64
748.91
713.56
532.51
Net Sales Growth
11.29%
29.97%
27.04%
-11.35%
-19.49%
17.31%
31.34%
3.04%
4.95%
34.00%
 
Cost Of Goods Sold
755.85
711.88
545.48
385.76
487.66
599.50
499.53
384.95
390.87
352.87
250.70
Gross Profit
803.52
689.28
532.57
462.81
469.54
589.40
513.97
386.69
358.04
360.68
281.81
GP Margin
51.53%
49.19%
49.40%
54.54%
49.05%
49.58%
50.71%
50.11%
47.81%
50.55%
52.92%
Total Expenditure
1,364.06
1,247.75
965.57
765.41
851.29
1,042.44
905.32
686.54
671.11
640.90
479.13
Power & Fuel Cost
-
93.66
66.41
56.62
66.88
77.53
71.57
54.79
45.91
50.41
42.92
% Of Sales
-
6.68%
6.16%
6.67%
6.99%
6.52%
7.06%
7.10%
6.13%
7.06%
8.06%
Employee Cost
-
164.90
138.10
135.04
143.04
165.04
154.10
118.38
100.38
99.16
78.63
% Of Sales
-
11.77%
12.81%
15.91%
14.94%
13.88%
15.20%
15.34%
13.40%
13.90%
14.77%
Manufacturing Exp.
-
197.89
152.01
116.09
96.65
129.81
113.95
79.97
85.62
96.63
76.74
% Of Sales
-
14.12%
14.10%
13.68%
10.10%
10.92%
11.24%
10.36%
11.43%
13.54%
14.41%
General & Admin Exp.
-
38.87
35.89
41.95
33.10
42.47
31.78
27.29
27.83
22.81
15.55
% Of Sales
-
2.77%
3.33%
4.94%
3.46%
3.57%
3.14%
3.54%
3.72%
3.20%
2.92%
Selling & Distn. Exp.
-
39.86
26.91
28.89
22.94
27.29
33.68
20.61
20.50
18.75
14.60
% Of Sales
-
2.84%
2.50%
3.40%
2.40%
2.30%
3.32%
2.67%
2.74%
2.63%
2.74%
Miscellaneous Exp.
-
0.69
0.78
1.07
1.02
0.80
0.70
0.55
0.00
0.25
14.60
% Of Sales
-
0.05%
0.07%
0.13%
0.11%
0.07%
0.07%
0.07%
0%
0.04%
0%
EBITDA
195.31
153.41
112.48
83.16
105.90
146.46
108.17
85.10
77.80
72.66
53.38
EBITDA Margin
12.52%
10.95%
10.43%
9.80%
11.06%
12.32%
10.67%
11.03%
10.39%
10.18%
10.02%
Other Income
3.80
3.50
3.32
2.86
2.79
3.16
9.47
3.75
3.16
2.23
4.08
Interest
40.69
31.24
30.12
36.14
39.34
35.34
29.87
26.07
22.35
19.73
11.17
Depreciation
77.53
63.56
53.09
48.79
44.03
38.09
32.21
27.30
26.66
26.14
21.12
PBT
80.90
62.12
32.58
1.08
25.32
76.19
55.57
35.47
31.95
29.01
25.17
Tax
19.62
10.69
8.40
3.01
8.28
23.24
16.89
10.79
9.74
9.17
6.01
Tax Rate
24.25%
17.21%
25.78%
278.70%
32.70%
30.50%
30.39%
30.42%
30.49%
31.61%
23.88%
PAT
61.28
51.42
24.18
-1.93
17.03
52.95
38.68
24.68
22.21
19.84
19.16
PAT before Minority Interest
61.28
51.42
24.18
-1.93
17.03
52.95
38.68
24.68
22.21
19.84
19.16
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
3.93%
3.67%
2.24%
-0.23%
1.78%
4.45%
3.82%
3.20%
2.97%
2.78%
3.60%
PAT Growth
19.18%
112.66%
-
-
-67.84%
36.89%
56.73%
11.12%
11.95%
3.55%
 
EPS
38.06
31.94
15.02
-1.20
10.58
32.89
24.02
15.33
13.80
12.32
11.90

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
487.85
448.99
317.00
314.93
308.26
252.41
161.18
143.97
128.01
105.94
Share Capital
8.06
8.06
6.96
6.89
6.82
6.68
6.13
6.13
5.50
5.50
Total Reserves
479.80
440.93
302.49
296.91
284.98
229.02
150.11
137.84
121.88
100.44
Non-Current Liabilities
134.20
152.26
191.12
161.84
99.53
96.86
95.57
66.78
51.81
22.37
Secured Loans
108.56
114.90
137.79
106.35
70.10
68.62
71.25
49.47
37.30
11.68
Unsecured Loans
0.00
0.00
15.00
15.82
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.00
6.91
7.72
6.99
6.18
5.13
5.54
4.77
4.27
0.99
Current Liabilities
465.52
406.94
398.82
424.64
466.43
431.85
328.17
305.09
296.50
230.89
Trade Payables
219.82
216.39
156.33
151.85
184.69
184.26
127.06
124.54
112.40
83.09
Other Current Liabilities
97.05
82.86
76.56
57.29
64.07
56.41
37.14
40.82
47.94
38.82
Short Term Borrowings
141.52
105.24
163.92
213.49
210.50
173.80
154.55
122.65
119.89
96.41
Short Term Provisions
7.12
2.45
2.01
2.00
7.17
17.38
9.42
17.09
16.28
12.57
Total Liabilities
1,087.57
1,008.19
906.94
901.41
874.22
781.12
584.92
515.84
476.32
359.20
Net Block
405.61
386.07
363.48
367.65
334.45
290.42
255.59
233.55
180.13
145.90
Gross Block
823.70
812.87
739.49
700.55
619.35
538.16
469.07
422.38
342.78
269.80
Accumulated Depreciation
418.09
426.81
376.01
332.90
284.91
247.75
213.48
188.82
162.65
123.90
Non Current Assets
459.13
446.15
420.18
417.08
380.73
336.58
294.94
261.75
223.05
168.41
Capital Work in Progress
25.07
26.21
27.77
23.47
21.18
5.19
11.64
2.28
25.05
1.40
Non Current Investment
2.76
0.01
0.01
2.52
2.61
2.70
2.79
0.01
0.01
0.01
Long Term Loans & Adv.
18.96
27.26
26.50
23.44
22.50
38.27
24.92
25.91
17.86
21.10
Other Non Current Assets
4.49
4.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
628.44
562.03
486.76
484.33
493.49
444.54
289.98
254.09
253.28
190.80
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
152.84
131.00
125.50
105.97
119.67
89.68
64.87
51.09
62.05
43.46
Sundry Debtors
440.93
402.53
323.30
338.27
339.71
322.08
183.72
168.51
156.46
124.60
Cash & Bank
11.95
10.97
18.87
9.16
12.44
16.18
15.76
16.89
13.39
11.66
Other Current Assets
22.72
6.60
1.72
2.64
21.67
16.58
25.64
17.60
21.38
11.09
Short Term Loans & Adv.
13.74
10.93
17.37
28.29
19.54
14.19
14.32
9.77
12.36
9.54
Net Current Assets
162.92
155.09
87.95
59.69
27.06
12.69
-38.19
-51.00
-43.22
-40.10
Total Assets
1,087.57
1,008.18
906.94
901.41
874.22
781.12
584.92
515.84
476.33
359.21

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
86.85
77.18
112.16
57.08
101.59
40.81
35.19
69.40
53.25
16.97
PBT
62.12
32.58
1.08
25.32
76.19
55.57
35.47
31.95
29.01
25.17
Adjustment
86.70
72.68
83.43
73.26
67.44
83.09
61.35
47.44
46.21
30.67
Changes in Working Capital
-52.93
-20.32
29.39
-30.87
-27.47
-85.28
-54.68
-0.50
-11.87
-32.20
Cash after chg. in Working capital
95.89
84.94
113.91
67.71
116.16
53.37
42.15
78.89
63.36
23.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.04
-7.76
-1.74
-10.63
-14.57
-12.57
-6.96
-9.49
-10.11
-6.66
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
-81.66
-71.73
-46.72
-67.84
-96.25
-62.76
-60.11
-57.10
-79.01
-24.34
Net Fixed Assets
-14.28
-71.73
-41.42
-75.97
-86.16
-57.99
-57.55
-54.91
-97.86
-18.10
Net Investments
-2.75
0.00
2.51
0.09
0.09
-0.61
-2.79
0.00
0.00
0.00
Others
-64.63
0.00
-7.81
8.04
-10.18
-4.16
0.23
-2.19
18.85
-6.24
Cash from Financing Activity
-4.22
-8.99
-54.58
6.38
-6.64
22.15
23.03
-9.47
28.49
6.42
Net Cash Inflow / Outflow
0.98
-3.54
10.86
-4.39
-1.31
0.20
-1.89
2.82
2.73
-0.95
Opening Cash & Equivalents
10.83
14.64
3.77
8.16
9.46
9.21
11.10
8.68
5.95
6.90
Closing Cash & Equivalent
11.81
11.10
14.64
3.77
8.16
9.46
9.21
11.51
8.68
5.95

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.)
302.79
278.67
222.46
220.53
213.93
176.35
127.48
117.47
115.80
96.31
ROA
4.91%
2.53%
-0.21%
1.92%
6.40%
5.66%
4.48%
4.48%
4.75%
5.65%
ROE
10.98%
6.38%
-0.63%
5.72%
20.08%
19.74%
16.44%
16.37%
17.01%
19.41%
ROCE
12.46%
9.12%
5.57%
10.03%
19.58%
18.38%
16.57%
17.12%
18.73%
17.44%
Fixed Asset Turnover
1.71
1.39
1.18
1.45
2.05
2.06
1.94
2.21
2.61
2.28
Receivable days
109.86
122.87
142.28
129.26
101.59
88.95
74.27
70.21
64.15
69.52
Inventory Days
36.97
43.42
49.78
43.02
32.14
27.18
24.45
24.44
24.08
24.61
Payable days
59.48
84.85
132.86
65.35
32.82
32.65
62.50
58.73
48.12
46.16
Cash Conversion Cycle
87.35
81.45
59.20
106.94
100.91
83.48
36.23
35.93
40.10
47.97
Total Debt/Equity
0.62
0.58
1.13
1.17
1.06
1.14
1.59
1.32
1.35
1.08
Interest Cover
2.99
2.08
1.03
1.64
3.16
2.86
2.36
2.43
2.47
3.25

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.