Nifty
Sensex
:
:
15097.35
51039.31
115.35 (0.77%)
387.85 (0.77%)

Diversified

Rating :
48/99

BSE: 590062 | NSE: ANDHRSUGAR

307.45
25-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  306.20
  •  308.95
  •  305.00
  •  304.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38188
  •  117.23
  •  364.40
  •  117.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 834.63
  • 5.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,031.02
  • 6.51%
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.91%
  • 7.90%
  • 41.97%
  • FII
  • DII
  • Others
  • 0.2%
  • 0.00%
  • 3.02%

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
  • 5.66
  • 8.03
  • 5.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.92
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.44
  • 4.73
  • 4.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
355.87
372.28
-4.41%
390.03
383.54
1.69%
359.78
377.51
-4.70%
343.74
339.96
1.11%
Expenses
315.62
316.36
-0.23%
329.88
299.97
9.97%
301.34
286.22
5.28%
296.28
259.77
14.05%
EBITDA
40.25
55.92
-28.02%
60.15
83.57
-28.02%
58.44
91.29
-35.98%
47.46
80.19
-40.82%
EBIDTM
11.31%
15.02%
15.42%
21.79%
16.24%
24.18%
13.81%
23.59%
Other Income
4.63
7.45
-37.85%
5.34
7.85
-31.97%
5.06
4.79
5.64%
18.88
8.62
119.03%
Interest
5.42
7.21
-24.83%
7.06
6.98
1.15%
7.40
7.05
4.96%
7.26
9.35
-22.35%
Depreciation
15.28
16.02
-4.62%
15.07
15.26
-1.25%
14.94
15.08
-0.93%
16.05
14.17
13.27%
PBT
24.19
40.14
-39.74%
43.35
69.18
-37.34%
41.16
73.95
-44.34%
43.03
65.29
-34.09%
Tax
6.69
8.97
-25.42%
10.94
16.68
-34.41%
10.87
25.21
-56.88%
-30.45
20.81
-
PAT
17.50
31.16
-43.84%
32.40
52.50
-38.29%
30.28
48.74
-37.87%
73.48
44.48
65.20%
PATM
4.92%
8.37%
8.31%
13.69%
8.42%
12.91%
21.38%
13.09%
EPS
9.26
10.96
-15.51%
12.13
20.10
-39.65%
10.28
19.38
-46.96%
24.48
17.91
36.68%

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
1,449.42
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
-1.62%
7.35%
5.26%
2.27%
1.60%
13.64%
0.76%
-10.81%
7.79%
27.70%
 
Cost Of Goods Sold
718.02
645.48
553.49
582.39
563.66
624.95
563.31
501.15
596.69
561.67
431.14
Gross Profit
731.40
832.00
822.88
725.20
714.98
633.53
544.15
597.91
635.54
581.50
464.08
GP Margin
50.46%
56.31%
59.79%
55.46%
55.92%
50.34%
49.13%
54.40%
51.58%
50.87%
51.84%
Total Expenditure
1,243.12
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
5.95
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
21.70
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
206.30
278.67
303.29
211.89
220.54
158.24
79.79
152.72
219.49
213.60
137.76
EBITDA Margin
14.23%
18.86%
22.04%
16.20%
17.25%
12.57%
7.20%
13.90%
17.81%
18.68%
15.39%
Other Income
33.91
38.96
37.76
28.31
26.55
27.90
13.54
15.81
15.39
15.46
8.75
Interest
27.14
28.94
31.14
33.13
26.57
29.42
24.01
22.23
23.93
24.41
21.27
Depreciation
61.34
62.41
55.45
55.17
51.27
55.97
42.42
53.61
51.31
48.32
45.02
PBT
151.73
226.29
254.47
151.90
169.26
100.76
26.91
92.69
159.64
156.32
80.22
Tax
-1.95
20.41
86.43
49.26
41.97
36.44
10.71
27.31
52.76
50.56
24.29
Tax Rate
-1.29%
9.02%
33.96%
32.43%
24.80%
36.17%
39.80%
29.46%
37.18%
32.34%
30.28%
PAT
153.66
198.43
166.58
100.62
123.93
56.23
10.37
60.40
82.64
100.19
47.13
PAT before Minority Interest
146.82
205.88
168.03
102.63
127.29
64.32
16.19
65.38
89.13
105.77
55.92
Minority Interest
-6.84
-7.45
-1.45
-2.01
-3.36
-8.09
-5.82
-4.98
-6.49
-5.58
-8.79
PAT Margin
10.60%
13.43%
12.10%
7.70%
9.69%
4.47%
0.94%
5.50%
6.71%
8.76%
5.26%
PAT Growth
-13.13%
19.12%
65.55%
-18.81%
120.40%
442.24%
-82.83%
-26.91%
-17.52%
112.58%
 
EPS
56.70
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
699.64
650.17
657.57
511.02
527.26
541.25
576.98
568.38
553.14
Gross Block
989.00
916.70
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
1,032.48
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
2.58
1.46
1.91
0.17
0.13
0.26
0.30
0.26
0.00
Current Assets
1,018.67
988.56
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
59.90
50.30
42.62
25.78
31.69
30.02
31.73
24.68
27.99
Other Current Assets
192.61
6.15
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
557.03
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
113.51
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
-145.97
26.92
45.91
56.57
-40.82
-32.39
7.29
-84.97
-154.15
Cash after chg. in Working capital
249.70
180.93
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
-133.08
-17.18
-258.99
-70.61
-43.62
-55.78
-49.40
-53.61
-70.26
Net Fixed Assets
-40.83
-60.77
-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
-59.58
6.30
-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.