Nifty
Sensex
:
:
11131.85
37668.42
-21.80 (-0.20%)
-65.66 (-0.17%)

Diversified

Rating :
56/99

BSE: 590062 | NSE: ANDHRSUGAR

304.90
23-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  295.05
  •  309.30
  •  294.40
  •  292.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70121
  •  211.73
  •  392.00
  •  117.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 794.51
  • 4.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 992.13
  • 6.82%
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.03%
  • 7.93%
  • 43.58%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 1.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.14
  • 3.26
  • 4.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 11.98
  • 5.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.46
  • 28.68
  • 25.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 8.10
  • 7.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.67
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.09
  • 5.14
  • 4.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
359.78
377.51
-4.70%
343.74
0.00
0
372.28
365.14
1.96%
383.54
333.64
14.96%
Expenses
301.34
286.22
5.28%
296.28
0.00
0
316.36
289.60
9.24%
299.97
266.64
12.50%
EBITDA
58.44
91.29
-35.98%
47.46
0.00
0
55.92
75.53
-25.96%
83.57
67.00
24.73%
EBIDTM
16.24%
24.18%
13.81%
0.00%
15.02%
20.69%
21.79%
20.08%
Other Income
5.06
4.79
5.64%
18.88
0.00
0
7.45
15.14
-50.79%
7.85
8.16
-3.80%
Interest
7.40
7.05
4.96%
7.26
0.00
0
7.21
9.62
-25.05%
6.98
5.71
22.24%
Depreciation
14.94
15.08
-0.93%
16.05
0.00
0
16.02
14.53
10.25%
15.26
13.48
13.20%
PBT
41.16
73.95
-44.34%
43.03
0.00
0
40.14
66.52
-39.66%
69.18
55.97
23.60%
Tax
10.87
25.21
-56.88%
-30.45
0.00
-
8.97
23.33
-61.55%
16.68
19.11
-12.72%
PAT
30.28
48.74
-37.87%
73.48
0.00
0
31.16
43.19
-27.85%
52.50
36.86
42.43%
PATM
8.42%
12.91%
21.38%
0.00%
8.37%
11.83%
13.69%
11.05%
EPS
11.17
17.99
-37.91%
27.11
0.00
0
11.50
15.94
-27.85%
19.37
13.60
42.43%

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
-
1,477.48
1,376.38
1,307.60
1,278.63
1,258.47
1,107.46
1,099.06
1,232.22
1,143.18
895.22
Net Sales Growth
-
7.35%
5.26%
2.27%
1.60%
13.64%
0.76%
-10.81%
7.79%
27.70%
 
Cost Of Goods Sold
-
645.48
553.49
582.39
563.66
624.95
563.31
501.15
596.69
561.67
431.14
Gross Profit
-
832.00
822.88
725.20
714.98
633.53
544.15
597.91
635.54
581.50
464.08
GP Margin
-
56.31%
59.79%
55.46%
55.92%
50.34%
49.13%
54.40%
51.58%
50.87%
51.84%
Total Expenditure
-
1,198.81
1,073.09
1,095.71
1,058.09
1,100.23
1,027.67
946.34
1,012.73
929.58
757.46
Power & Fuel Cost
-
215.05
210.44
214.49
212.50
201.44
198.83
176.01
160.57
121.17
116.50
% Of Sales
-
14.56%
15.29%
16.40%
16.62%
16.01%
17.95%
16.01%
13.03%
10.60%
13.01%
Employee Cost
-
151.47
142.26
123.71
115.94
107.16
92.75
96.87
94.96
90.08
78.89
% Of Sales
-
10.25%
10.34%
9.46%
9.07%
8.52%
8.38%
8.81%
7.71%
7.88%
8.81%
Manufacturing Exp.
-
101.96
99.65
77.55
79.84
82.62
90.67
98.51
89.98
89.63
72.46
% Of Sales
-
6.90%
7.24%
5.93%
6.24%
6.57%
8.19%
8.96%
7.30%
7.84%
8.09%
General & Admin Exp.
-
6.97
5.97
9.47
8.75
9.87
10.08
9.17
10.43
10.14
8.55
% Of Sales
-
0.47%
0.43%
0.72%
0.68%
0.78%
0.91%
0.83%
0.85%
0.89%
0.96%
Selling & Distn. Exp.
-
57.08
39.59
69.57
59.06
58.07
55.51
47.38
42.11
40.76
35.21
% Of Sales
-
3.86%
2.88%
5.32%
4.62%
4.61%
5.01%
4.31%
3.42%
3.57%
3.93%
Miscellaneous Exp.
-
20.80
21.68
18.51
18.34
16.12
16.51
17.25
18.02
16.12
35.21
% Of Sales
-
1.41%
1.58%
1.42%
1.43%
1.28%
1.49%
1.57%
1.46%
1.41%
1.64%
EBITDA
-
278.67
303.29
211.89
220.54
158.24
79.79
152.72
219.49
213.60
137.76
EBITDA Margin
-
18.86%
22.04%
16.20%
17.25%
12.57%
7.20%
13.90%
17.81%
18.68%
15.39%
Other Income
-
38.96
37.76
28.31
26.55
27.90
13.54
15.81
15.39
15.46
8.75
Interest
-
28.94
31.14
33.13
26.57
29.42
24.01
22.23
23.93
24.41
21.27
Depreciation
-
62.41
55.45
55.17
51.27
55.97
42.42
53.61
51.31
48.32
45.02
PBT
-
226.29
254.47
151.90
169.26
100.76
26.91
92.69
159.64
156.32
80.22
Tax
-
20.41
86.43
49.26
41.97
36.44
10.71
27.31
52.76
50.56
24.29
Tax Rate
-
9.02%
33.96%
32.43%
24.80%
36.17%
39.80%
29.46%
37.18%
32.34%
30.28%
PAT
-
198.43
166.59
100.62
123.93
56.23
10.37
60.40
82.64
100.19
47.13
PAT before Minority Interest
-
205.88
168.04
102.63
127.29
64.32
16.19
65.38
89.13
105.77
55.92
Minority Interest
-
-7.45
-1.45
-2.01
-3.36
-8.09
-5.82
-4.98
-6.49
-5.58
-8.79
PAT Margin
-
13.43%
12.10%
7.70%
9.69%
4.47%
0.94%
5.50%
6.71%
8.76%
5.26%
PAT Growth
-
19.11%
65.56%
-18.81%
120.40%
442.24%
-82.83%
-26.91%
-17.52%
112.58%
 
EPS
-
73.22
61.47
37.13
45.73
20.75
3.83
22.29
30.49
36.97
17.39

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
1,153.57
1,130.82
987.45
944.87
783.44
648.63
669.15
635.75
574.20
491.45
Share Capital
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
Total Reserves
1,126.46
1,103.71
960.34
917.76
756.33
621.52
642.04
608.64
547.09
464.34
Non-Current Liabilities
303.00
380.06
331.61
399.57
322.11
303.59
319.44
306.03
288.55
273.97
Secured Loans
0.00
0.00
0.00
94.55
18.80
26.82
26.18
0.00
2.66
13.09
Unsecured Loans
135.80
174.68
145.07
137.54
133.97
121.65
131.44
136.09
133.21
122.28
Long Term Provisions
19.08
17.07
16.22
7.54
5.45
7.79
8.27
8.28
13.30
12.37
Current Liabilities
414.54
431.53
386.11
433.71
339.55
426.54
426.58
391.72
441.96
438.46
Trade Payables
51.48
42.22
43.38
71.23
30.02
28.71
33.47
19.43
29.74
59.36
Other Current Liabilities
160.58
153.13
144.93
153.07
132.27
116.35
139.45
116.55
112.61
129.37
Short Term Borrowings
47.72
67.11
39.26
64.64
68.07
148.63
83.02
97.07
158.64
143.14
Short Term Provisions
154.77
169.07
158.55
144.77
109.20
132.84
170.64
158.66
140.98
106.60
Total Liabilities
1,954.64
2,021.04
1,783.05
1,854.12
1,517.10
1,449.09
1,482.20
1,398.36
1,365.40
1,260.84
Net Block
710.76
699.63
650.17
657.57
511.02
527.26
541.25
576.98
568.38
553.14
Gross Block
989.00
916.69
811.87
764.76
568.76
1,111.86
1,079.91
1,064.45
1,007.26
946.00
Accumulated Depreciation
278.24
217.06
161.71
107.19
55.96
582.67
536.60
487.47
438.88
392.86
Non Current Assets
935.97
1,031.92
1,016.03
1,021.90
840.49
697.81
711.58
712.85
702.17
681.16
Capital Work in Progress
32.28
58.46
98.47
29.66
60.79
20.55
26.26
8.59
8.27
18.02
Non Current Investment
158.73
242.57
232.49
258.15
208.38
113.77
129.01
113.28
109.10
100.54
Long Term Loans & Adv.
32.21
29.23
33.44
74.62
60.13
36.09
14.81
13.71
16.16
9.46
Other Non Current Assets
1.98
2.03
1.46
1.91
0.17
0.13
0.26
0.30
0.26
0.00
Current Assets
1,018.67
989.12
767.02
832.22
676.60
751.27
770.61
685.49
663.22
579.67
Current Investments
107.90
113.16
28.13
99.81
0.05
0.05
0.05
0.00
0.00
0.00
Inventories
442.42
428.39
280.10
302.43
340.94
396.94
419.98
347.45
353.91
319.53
Sundry Debtors
212.64
184.19
176.38
184.89
152.08
145.03
135.72
147.00
141.02
96.93
Cash & Bank
63.10
60.44
50.30
42.62
25.78
31.69
30.02
31.73
24.68
27.99
Other Current Assets
192.61
6.16
5.60
6.24
157.75
177.56
184.83
159.31
143.62
135.22
Short Term Loans & Adv.
186.70
196.77
226.51
196.23
153.18
173.48
182.14
156.67
141.97
133.79
Net Current Assets
604.13
557.59
380.91
398.50
337.05
324.73
344.03
293.77
221.26
141.21
Total Assets
1,954.64
2,021.04
1,783.05
1,854.13
1,517.10
1,449.09
1,482.20
1,398.35
1,365.40
1,260.84

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
181.23
118.88
202.42
245.41
178.01
29.17
88.58
163.53
87.99
-31.57
PBT
226.29
254.47
151.90
169.26
100.76
26.91
91.82
141.82
156.20
80.22
Adjustment
64.07
72.44
60.35
54.81
63.06
57.31
67.53
65.34
63.16
65.74
Changes in Working Capital
-40.66
-140.61
26.92
45.91
56.57
-40.82
-32.39
7.29
-84.97
-154.15
Cash after chg. in Working capital
249.70
186.30
239.17
269.98
220.38
43.39
126.96
214.45
134.39
-8.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.47
-67.42
-36.75
-24.57
-42.38
-14.23
-38.38
-50.91
-46.40
-23.39
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
-15.36
-138.44
-17.18
-258.99
-70.61
-43.62
-55.78
-49.40
-53.61
-70.26
Net Fixed Assets
-40.84
-60.76
-115.12
-164.81
399.57
-25.55
-32.71
-46.84
-42.30
-25.66
Net Investments
85.05
-78.61
122.49
-150.84
-103.55
0.00
-25.02
-3.32
0.50
-1.13
Others
-59.57
0.93
-24.55
56.66
-366.63
-18.07
1.95
0.76
-11.81
-43.47
Cash from Financing Activity
-167.22
23.21
-174.60
23.95
-113.31
16.12
-34.51
-107.10
-37.69
104.97
Net Cash Inflow / Outflow
-1.35
3.65
10.63
10.37
-5.91
1.66
-1.70
7.04
-3.31
3.14
Opening Cash & Equivalents
38.85
35.20
24.56
13.04
31.69
30.02
31.73
24.68
27.99
24.86
Closing Cash & Equivalent
37.50
38.85
35.20
23.41
25.78
31.69
30.02
31.73
24.68
27.99

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.)
425.56
417.17
364.28
348.57
289.01
239.28
246.85
234.53
211.82
181.30
ROA
10.36%
8.83%
5.64%
7.55%
4.34%
1.10%
4.54%
6.45%
8.05%
4.87%
ROE
18.03%
15.87%
10.62%
14.73%
8.98%
2.46%
10.02%
14.73%
19.85%
11.80%
ROCE
17.93%
21.35%
14.47%
16.52%
12.75%
5.23%
12.25%
18.15%
20.62%
13.37%
Fixed Asset Turnover
1.55
1.59
1.69
2.07
1.62
1.10
1.12
1.30
1.26
1.06
Receivable days
49.02
47.81
49.48
44.58
39.94
42.61
42.93
39.17
35.18
33.51
Inventory Days
107.56
93.94
79.78
85.11
99.18
123.97
116.53
95.39
99.58
90.91
Payable days
13.94
12.60
19.07
17.83
9.82
11.09
9.25
8.69
16.13
34.58
Cash Conversion Cycle
142.64
129.15
110.19
111.86
129.30
155.49
150.21
125.88
118.63
89.84
Total Debt/Equity
0.23
0.27
0.26
0.39
0.35
0.52
0.44
0.44
0.59
0.71
Interest Cover
8.82
9.17
5.58
7.37
4.43
2.12
5.17
6.93
7.40
4.77

News Update:


No Latest News!

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.