Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Diversified

Rating :
50/99

BSE: 590062 | NSE: ANDHRSUGAR

130.45
27-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  131.05
  •  136.00
  •  129.00
  •  129.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  601068
  •  796.37
  •  177.60
  •  81.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,751.79
  • 8.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,884.53
  • 0.31%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.94%
  • 7.88%
  • 38.44%
  • FII
  • DII
  • Others
  • 2.84%
  • 0.00%
  • 3.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.82
  • 3.37
  • 3.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.12
  • -0.40
  • -6.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.83
  • -2.57
  • -13.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 7.89
  • 5.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 0.99
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.21
  • 5.28
  • 4.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
509.49
355.87
43.17%
470.67
390.03
20.68%
413.54
359.78
14.94%
403.43
343.74
17.36%
Expenses
445.23
315.62
41.07%
420.08
329.88
27.34%
356.03
301.34
18.15%
346.67
296.28
17.01%
EBITDA
64.26
40.25
59.65%
50.59
60.15
-15.89%
57.51
58.44
-1.59%
56.76
47.46
19.60%
EBIDTM
12.61%
11.31%
10.75%
15.42%
13.91%
16.24%
14.07%
13.81%
Other Income
4.47
4.63
-3.46%
6.37
5.34
19.29%
3.55
5.06
-29.84%
10.96
18.88
-41.95%
Interest
2.63
5.42
-51.48%
3.20
7.06
-54.67%
4.58
7.40
-38.11%
6.88
7.26
-5.23%
Depreciation
15.87
15.28
3.86%
15.74
15.07
4.45%
15.46
14.94
3.48%
15.95
16.05
-0.62%
PBT
50.23
24.19
107.65%
38.02
43.35
-12.30%
41.01
41.16
-0.36%
35.36
43.03
-17.82%
Tax
13.13
6.69
96.26%
10.08
10.94
-7.86%
10.43
10.87
-4.05%
0.44
-30.46
-
PAT
37.10
17.50
112.00%
27.94
32.40
-13.77%
30.58
30.29
0.96%
34.92
73.48
-52.48%
PATM
7.28%
4.92%
5.94%
8.31%
7.39%
8.42%
8.66%
21.38%
EPS
4.08
1.85
120.54%
4.16
2.43
71.19%
3.76
2.06
82.52%
3.62
4.90
-26.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,797.13
1,509.11
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
Net Sales Growth
23.99%
2.14%
7.35%
5.26%
2.27%
1.60%
13.64%
0.76%
-10.81%
7.79%
 
Cost Of Goods Sold
912.34
744.94
645.48
553.49
582.39
563.66
624.95
563.31
501.15
596.69
561.67
Gross Profit
884.79
764.17
832.00
822.88
725.20
714.98
633.53
544.15
597.91
635.54
581.50
GP Margin
49.23%
50.64%
56.31%
59.79%
55.46%
55.92%
50.34%
49.13%
54.40%
51.58%
50.87%
Total Expenditure
1,568.01
1,292.90
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
Power & Fuel Cost
-
215.24
215.05
210.44
214.49
212.50
201.44
198.83
176.01
160.57
121.17
% Of Sales
-
14.26%
14.56%
15.29%
16.40%
16.62%
16.01%
17.95%
16.01%
13.03%
10.60%
Employee Cost
-
149.71
151.47
142.26
123.71
115.94
107.16
92.75
96.87
94.96
90.08
% Of Sales
-
9.92%
10.25%
10.34%
9.46%
9.07%
8.52%
8.38%
8.81%
7.71%
7.88%
Manufacturing Exp.
-
102.54
101.96
99.65
77.55
79.84
82.62
90.67
98.51
89.98
89.63
% Of Sales
-
6.79%
6.90%
7.24%
5.93%
6.24%
6.57%
8.19%
8.96%
7.30%
7.84%
General & Admin Exp.
-
9.58
6.97
5.95
9.47
8.75
9.87
10.08
9.17
10.43
10.14
% Of Sales
-
0.63%
0.47%
0.43%
0.72%
0.68%
0.78%
0.91%
0.83%
0.85%
0.89%
Selling & Distn. Exp.
-
50.51
57.08
39.59
69.57
59.06
58.07
55.51
47.38
42.11
40.76
% Of Sales
-
3.35%
3.86%
2.88%
5.32%
4.62%
4.61%
5.01%
4.31%
3.42%
3.57%
Miscellaneous Exp.
-
20.37
20.80
21.70
18.51
18.34
16.12
16.51
17.25
18.02
40.76
% Of Sales
-
1.35%
1.41%
1.58%
1.42%
1.43%
1.28%
1.49%
1.57%
1.46%
1.41%
EBITDA
229.12
216.21
278.67
303.29
211.89
220.54
158.24
79.79
152.72
219.49
213.60
EBITDA Margin
12.75%
14.33%
18.86%
22.04%
16.20%
17.25%
12.57%
7.20%
13.90%
17.81%
18.68%
Other Income
25.35
25.99
38.96
37.76
28.31
26.55
27.90
13.54
15.81
15.39
15.46
Interest
17.29
27.37
28.94
31.14
33.13
26.57
29.42
24.01
22.23
23.93
24.41
Depreciation
63.02
61.24
62.41
55.45
55.17
51.27
55.97
42.42
53.61
51.31
48.32
PBT
164.62
153.59
226.29
254.47
151.90
169.26
100.76
26.91
92.69
159.64
156.32
Tax
34.08
28.94
20.41
86.43
49.26
41.97
36.44
10.71
27.31
52.76
50.56
Tax Rate
20.70%
20.09%
9.02%
33.96%
32.43%
24.80%
36.17%
39.80%
29.46%
37.18%
32.34%
PAT
130.54
108.79
198.43
166.58
100.62
123.93
56.23
10.37
60.40
82.64
100.19
PAT before Minority Interest
125.65
115.11
205.88
168.03
102.63
127.29
64.32
16.19
65.38
89.13
105.77
Minority Interest
-4.89
-6.32
-7.45
-1.45
-2.01
-3.36
-8.09
-5.82
-4.98
-6.49
-5.58
PAT Margin
7.26%
7.21%
13.43%
12.10%
7.70%
9.69%
4.47%
0.94%
5.50%
6.71%
8.76%
PAT Growth
-15.05%
-45.17%
19.12%
65.55%
-18.81%
120.40%
442.24%
-82.83%
-26.91%
-17.52%
 
EPS
9.63
8.03
14.64
12.29
7.43
9.15
4.15
0.77
4.46
6.10
7.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,297.53
1,153.57
1,130.82
987.45
944.87
783.44
648.63
669.15
635.75
574.20
Share Capital
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
Total Reserves
1,270.42
1,126.46
1,103.71
960.34
917.76
756.33
621.52
642.04
608.64
547.09
Non-Current Liabilities
222.49
303.00
380.06
331.61
399.57
322.11
303.59
319.44
306.03
288.55
Secured Loans
0.00
0.00
0.00
0.00
94.55
18.80
26.82
26.18
0.00
2.66
Unsecured Loans
49.53
135.80
174.68
145.07
137.54
133.97
121.65
131.44
136.09
133.21
Long Term Provisions
22.68
19.08
17.07
16.22
7.54
5.45
7.79
8.27
8.28
13.30
Current Liabilities
372.33
414.54
431.53
386.11
433.71
339.55
426.54
426.58
391.72
441.96
Trade Payables
70.20
51.48
42.22
43.38
71.23
30.02
28.71
33.47
19.43
29.74
Other Current Liabilities
167.73
160.58
153.13
144.93
153.07
132.27
116.35
139.45
116.55
112.61
Short Term Borrowings
21.89
47.72
67.11
39.26
64.64
68.07
148.63
83.02
97.07
158.64
Short Term Provisions
112.50
154.77
169.07
158.55
144.77
109.20
132.84
170.64
158.66
140.98
Total Liabilities
1,983.09
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
Net Block
716.20
710.76
699.64
650.17
657.57
511.02
527.26
541.25
576.98
568.38
Gross Block
1,046.48
989.00
916.70
811.87
764.76
568.76
1,111.86
1,079.91
1,064.45
1,007.26
Accumulated Depreciation
326.81
278.24
217.06
161.71
107.19
55.96
582.67
536.60
487.47
438.88
Non Current Assets
999.19
935.97
1,032.48
1,016.03
1,021.90
840.49
697.81
711.58
712.85
702.17
Capital Work in Progress
51.67
32.28
58.46
98.47
29.66
60.79
20.55
26.26
8.59
8.27
Non Current Investment
196.26
158.73
242.57
232.49
258.15
208.38
113.77
129.01
113.28
109.10
Long Term Loans & Adv.
32.70
32.21
29.23
33.44
74.62
60.13
36.09
14.81
13.71
16.16
Other Non Current Assets
2.37
1.98
2.58
1.46
1.91
0.17
0.13
0.26
0.30
0.26
Current Assets
983.89
1,018.67
988.56
767.02
832.22
676.60
751.27
770.61
685.49
663.22
Current Investments
169.94
107.90
113.16
28.13
99.81
0.05
0.05
0.05
0.00
0.00
Inventories
423.80
442.42
428.39
280.10
302.43
340.94
396.94
419.98
347.45
353.91
Sundry Debtors
217.78
212.64
184.19
176.38
184.89
152.08
145.03
135.72
147.00
141.02
Cash & Bank
26.69
63.10
59.90
50.30
42.62
25.78
31.69
30.02
31.73
24.68
Other Current Assets
145.68
5.91
6.15
5.60
202.47
157.75
177.56
184.83
159.31
143.62
Short Term Loans & Adv.
135.20
186.70
196.77
226.51
196.23
153.18
173.48
182.14
156.67
141.97
Net Current Assets
611.56
604.13
557.03
380.91
398.50
337.05
324.73
344.03
293.77
221.26
Total Assets
1,983.08
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
252.52
181.23
113.51
202.42
245.41
178.01
29.17
88.58
163.53
87.99
PBT
144.05
226.29
254.47
151.90
169.26
100.76
26.91
91.82
141.82
156.20
Adjustment
76.33
64.55
72.44
60.35
54.81
63.06
57.31
67.53
65.34
63.16
Changes in Working Capital
58.98
-41.14
-145.97
26.92
45.91
56.57
-40.82
-32.39
7.29
-84.97
Cash after chg. in Working capital
279.37
249.70
180.93
239.17
269.98
220.38
43.39
126.96
214.45
134.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.85
-68.47
-67.42
-36.75
-24.57
-42.38
-14.23
-38.38
-50.91
-46.40
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
-141.27
-15.36
-133.08
-17.18
-258.99
-70.61
-43.62
-55.78
-49.40
-53.61
Net Fixed Assets
-72.45
-40.83
-60.77
-115.12
-164.81
399.57
-25.55
-32.71
-46.84
-42.30
Net Investments
-58.21
85.05
-78.61
122.49
-150.84
-103.55
0.00
-25.02
-3.32
0.50
Others
-10.61
-59.58
6.30
-24.55
56.66
-366.63
-18.07
1.95
0.76
-11.81
Cash from Financing Activity
-132.18
-167.22
23.21
-174.60
23.95
-113.31
16.12
-34.51
-107.10
-37.69
Net Cash Inflow / Outflow
-20.93
-1.34
3.65
10.63
10.37
-5.91
1.66
-1.70
7.04
-3.31
Opening Cash & Equivalents
37.50
38.85
35.20
24.56
13.04
31.69
30.02
31.73
24.68
27.99
Closing Cash & Equivalent
16.58
37.50
38.85
35.20
23.41
25.78
31.69
30.02
31.73
24.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
95.73
85.11
417.17
364.28
348.57
289.01
239.28
246.85
234.53
211.82
ROA
5.85%
10.36%
8.83%
5.64%
7.55%
4.34%
1.10%
4.54%
6.45%
8.05%
ROE
9.39%
18.03%
15.87%
10.62%
14.73%
8.98%
2.46%
10.02%
14.73%
19.85%
ROCE
11.94%
17.93%
21.35%
14.47%
16.52%
12.75%
5.23%
12.25%
18.15%
20.62%
Fixed Asset Turnover
1.48
1.55
1.59
1.69
2.07
1.62
1.10
1.12
1.30
1.26
Receivable days
52.05
49.02
47.81
49.48
44.58
39.94
42.61
42.93
39.17
35.18
Inventory Days
104.75
107.56
93.94
79.78
85.11
99.18
123.97
116.53
95.39
99.58
Payable days
29.81
26.49
12.60
19.07
17.83
9.82
11.09
9.25
8.69
16.13
Cash Conversion Cycle
127.00
130.09
129.15
110.19
111.86
129.30
155.49
150.21
125.88
118.63
Total Debt/Equity
0.12
0.23
0.27
0.26
0.39
0.35
0.52
0.44
0.44
0.59
Interest Cover
6.26
8.82
9.17
5.58
7.37
4.43
2.12
5.17
6.93
7.40

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.