Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Diversified

Rating :
57/99

BSE: 526173 | NSE: ANDREWYULE

14.34
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.35
  •  14.50
  •  14.12
  •  14.28
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  240
  •  3.85
  •  18.00
  •  6.04

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 701.16
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 672.64
  • N/A
  • 2.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 89.25%
  • 0.24%
  • 5.76%
  • FII
  • DII
  • Others
  • 0%
  • 2.20%
  • 2.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.78
  • -3.44
  • -10.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.25
  • 7.22
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.88
  • -15.50
  • -44.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.74
  • 49.47
  • 68.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 3.33
  • 3.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.74
  • 25.82
  • 20.13

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
34.77
61.55
-43.51%
41.92
72.92
-42.51%
85.89
82.54
4.06%
109.77
98.86
11.04%
Expenses
41.11
69.27
-40.65%
76.80
85.55
-10.23%
89.33
88.72
0.69%
100.80
89.96
12.05%
EBITDA
-6.34
-7.71
-
-34.88
-12.64
-
-3.44
-6.18
-
8.97
8.90
0.79%
EBIDTM
-18.23%
-12.53%
-83.21%
-17.33%
-4.00%
-7.49%
8.17%
9.00%
Other Income
2.37
3.00
-21.00%
7.34
14.68
-50.00%
11.27
9.58
17.64%
9.21
15.70
-41.34%
Interest
3.57
1.99
79.40%
1.89
1.85
2.16%
2.41
1.30
85.38%
2.16
2.02
6.93%
Depreciation
1.63
1.68
-2.98%
1.57
1.85
-15.14%
1.67
1.58
5.70%
1.66
1.91
-13.09%
PBT
-9.16
-8.38
-
-31.00
-1.66
-
3.75
0.51
635.29%
14.36
20.66
-30.49%
Tax
0.00
-0.32
-
-1.06
0.37
-
0.00
0.00
0
0.32
0.00
0
PAT
-9.16
-8.05
-
-29.94
-2.03
-
3.75
0.51
635.29%
14.03
20.66
-32.09%
PATM
-26.36%
-13.08%
-71.42%
-2.78%
4.37%
0.62%
12.78%
20.90%
EPS
-0.19
-0.16
-
-0.61
-0.04
-
0.08
0.01
700.00%
0.29
0.42
-30.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
272.35
312.07
370.28
442.39
384.66
371.75
382.08
320.33
305.92
261.38
195.65
Net Sales Growth
-13.78%
-15.72%
-16.30%
15.01%
3.47%
-2.70%
19.28%
4.71%
17.04%
33.60%
 
Cost Of Goods Sold
72.63
96.52
121.99
186.68
130.36
150.90
111.50
89.56
105.40
73.15
40.90
Gross Profit
199.72
215.56
248.29
255.71
254.30
220.85
270.57
230.77
200.51
188.24
154.74
GP Margin
73.33%
69.07%
67.05%
57.80%
66.11%
59.41%
70.82%
72.04%
65.54%
72.02%
79.09%
Total Expenditure
308.04
332.43
364.75
429.89
380.02
386.12
350.43
300.37
286.19
237.88
206.75
Power & Fuel Cost
-
25.74
25.04
25.21
27.13
25.25
23.83
22.26
16.75
16.99
13.19
% Of Sales
-
8.25%
6.76%
5.70%
7.05%
6.79%
6.24%
6.95%
5.48%
6.50%
6.74%
Employee Cost
-
166.15
164.02
160.72
158.21
141.50
130.46
122.07
102.73
97.54
92.48
% Of Sales
-
53.24%
44.30%
36.33%
41.13%
38.06%
34.14%
38.11%
33.58%
37.32%
47.27%
Manufacturing Exp.
-
9.07
13.63
12.76
24.18
20.24
43.11
33.41
30.53
24.82
26.42
% Of Sales
-
2.91%
3.68%
2.88%
6.29%
5.44%
11.28%
10.43%
9.98%
9.50%
13.50%
General & Admin Exp.
-
7.91
11.29
9.09
11.15
10.67
10.59
9.21
8.83
6.89
6.02
% Of Sales
-
2.53%
3.05%
2.05%
2.90%
2.87%
2.77%
2.88%
2.89%
2.64%
3.08%
Selling & Distn. Exp.
-
10.11
11.83
16.71
15.50
13.22
10.80
9.65
7.95
6.88
5.54
% Of Sales
-
3.24%
3.19%
3.78%
4.03%
3.56%
2.83%
3.01%
2.60%
2.63%
2.83%
Miscellaneous Exp.
-
16.92
16.95
18.73
13.50
24.34
20.14
14.21
14.00
11.62
5.54
% Of Sales
-
5.42%
4.58%
4.23%
3.51%
6.55%
5.27%
4.44%
4.58%
4.45%
11.34%
EBITDA
-35.69
-20.36
5.53
12.50
4.64
-14.37
31.65
19.96
19.73
23.50
-11.10
EBITDA Margin
-13.10%
-6.52%
1.49%
2.83%
1.21%
-3.87%
8.28%
6.23%
6.45%
8.99%
-5.67%
Other Income
30.19
41.23
27.79
42.12
22.27
46.11
10.83
10.57
14.36
36.77
110.33
Interest
10.03
6.47
6.63
9.42
9.92
11.16
12.13
11.74
16.92
18.02
23.39
Depreciation
6.53
7.01
6.69
6.93
6.94
6.60
4.78
4.82
4.64
4.65
4.38
PBT
-22.05
7.40
20.00
38.26
10.06
13.99
25.57
13.97
12.53
37.61
71.45
Tax
-0.74
1.79
6.43
6.02
1.09
0.96
3.18
2.68
0.22
0.08
0.33
Tax Rate
3.36%
24.19%
32.15%
15.73%
11.39%
6.86%
12.44%
19.18%
1.76%
0.19%
0.44%
PAT
-21.32
5.61
13.57
32.24
8.48
13.02
22.39
11.28
12.31
41.63
75.37
PAT before Minority Interest
-21.32
5.61
13.57
32.24
8.48
13.02
22.39
11.28
12.31
41.63
75.37
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
-7.83%
1.80%
3.66%
7.29%
2.20%
3.50%
5.86%
3.52%
4.02%
15.93%
38.52%
PAT Growth
-292.25%
-58.66%
-57.91%
280.19%
-34.87%
-41.85%
98.49%
-8.37%
-70.43%
-44.77%
 
EPS
-0.44
0.11
0.28
0.66
0.17
0.27
0.46
0.23
0.25
0.85
1.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
351.14
355.08
336.27
365.49
344.46
304.23
227.67
203.07
177.30
123.25
Share Capital
97.79
97.79
97.79
66.73
66.73
65.23
65.23
65.23
63.73
59.27
Total Reserves
253.35
257.29
238.48
270.19
249.16
208.94
160.94
136.34
110.58
55.51
Non-Current Liabilities
51.77
43.32
47.36
53.94
63.02
59.93
77.16
85.78
108.09
186.91
Secured Loans
0.01
0.02
7.52
20.07
30.88
48.88
61.67
67.95
79.57
108.92
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.58
11.76
74.40
Long Term Provisions
28.90
20.73
24.15
30.02
27.99
5.83
10.46
11.54
10.97
0.00
Current Liabilities
187.89
172.03
205.28
231.86
233.05
211.60
239.05
227.35
198.65
153.90
Trade Payables
59.85
69.20
101.25
100.43
103.37
91.65
67.00
61.73
54.19
125.25
Other Current Liabilities
64.33
63.62
61.26
77.51
66.98
78.74
134.18
132.56
130.87
11.03
Short Term Borrowings
52.80
28.06
33.52
44.36
46.96
27.13
26.61
26.06
9.41
0.00
Short Term Provisions
10.92
11.14
9.26
9.56
15.74
14.08
11.26
7.01
4.18
17.61
Total Liabilities
590.80
570.43
588.91
651.29
640.53
575.76
543.88
516.20
484.04
464.06
Net Block
87.38
84.53
80.50
185.82
183.07
180.69
177.01
177.86
174.13
173.59
Gross Block
192.13
186.51
176.08
274.91
265.59
255.10
247.67
245.59
237.73
234.12
Accumulated Depreciation
104.76
101.99
95.58
88.06
81.49
73.38
69.63
66.37
62.23
59.16
Non Current Assets
343.38
316.83
283.65
362.18
360.06
295.19
283.51
276.74
260.81
222.31
Capital Work in Progress
59.43
36.68
18.14
0.92
4.71
5.79
5.25
3.33
3.14
5.78
Non Current Investment
179.12
178.77
169.31
143.45
130.51
97.40
84.89
71.72
58.35
42.93
Long Term Loans & Adv.
11.67
10.94
10.20
26.55
29.78
4.40
10.46
18.54
21.58
0.00
Other Non Current Assets
5.78
5.92
5.50
5.44
11.99
6.91
5.90
5.29
3.61
0.00
Current Assets
247.43
253.59
305.26
289.10
280.47
280.58
260.36
239.46
223.23
241.57
Current Investments
0.00
0.00
0.00
0.00
0.06
0.00
0.02
0.02
0.02
0.00
Inventories
53.68
51.03
47.92
47.08
42.83
39.94
34.27
34.04
37.31
31.16
Sundry Debtors
67.06
79.55
118.80
108.98
108.66
100.54
99.47
78.10
46.80
37.88
Cash & Bank
81.33
80.76
81.22
82.22
89.31
95.27
90.79
102.62
109.16
129.34
Other Current Assets
45.35
2.56
2.62
3.62
39.61
44.83
35.82
24.68
29.93
43.19
Short Term Loans & Adv.
43.06
39.68
54.70
47.20
38.73
43.31
33.78
20.45
28.24
40.02
Net Current Assets
59.54
81.57
99.98
57.24
47.42
68.97
21.32
12.10
24.58
87.67
Total Assets
590.81
570.42
588.91
651.28
640.53
575.77
543.87
516.20
484.04
464.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-16.22
20.40
6.48
9.38
24.50
24.23
20.26
44.84
63.08
32.79
PBT
8.97
20.00
38.26
10.06
13.99
38.34
27.12
25.88
53.07
85.76
Adjustment
-26.97
-16.67
-25.58
-5.05
-10.22
7.44
6.41
11.00
12.36
-49.53
Changes in Working Capital
1.79
17.07
-4.12
6.18
21.88
-32.75
-11.39
8.02
-6.41
-7.61
Cash after chg. in Working capital
-16.22
20.40
8.57
11.19
25.65
13.02
22.13
44.89
59.02
28.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-2.09
-1.31
-1.15
-1.74
-1.87
-0.05
-0.04
-0.08
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
-0.49
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.74
-7.08
12.50
8.92
4.24
-13.89
-7.46
-12.58
-10.48
76.54
Net Fixed Assets
-34.72
-28.93
81.50
-5.53
-9.40
-7.95
-3.98
-8.04
-2.65
-1.40
Net Investments
-0.24
-0.26
-2.88
-0.20
-0.06
0.28
-0.02
-0.02
-0.02
12.06
Others
34.22
22.11
-66.12
14.65
13.70
-6.22
-3.46
-4.52
-7.81
65.88
Cash from Financing Activity
17.53
-13.27
-19.28
-21.14
-29.72
-9.85
-17.42
-32.07
-42.22
-126.80
Net Cash Inflow / Outflow
0.57
0.06
-0.31
-2.83
-0.97
0.49
-4.61
0.19
10.38
-17.47
Opening Cash & Equivalents
80.76
80.71
30.12
34.36
35.34
34.85
39.46
39.27
28.89
46.36
Closing Cash & Equivalent
81.33
80.76
29.82
31.53
34.36
35.34
34.85
39.46
39.27
28.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
7.18
7.26
6.88
7.00
9.47
8.41
6.93
6.18
5.47
3.87
ROA
0.97%
2.34%
5.20%
1.31%
2.14%
4.00%
2.13%
2.46%
8.78%
15.78%
ROE
1.59%
3.93%
11.32%
3.09%
4.41%
8.95%
5.28%
6.55%
28.82%
97.81%
ROCE
3.52%
7.00%
13.10%
4.92%
5.99%
9.85%
7.20%
8.84%
19.08%
30.87%
Fixed Asset Turnover
1.65
2.04
1.96
1.49
1.50
1.58
1.35
1.32
1.15
0.83
Receivable days
85.74
97.76
93.97
98.82
97.96
91.69
97.06
71.35
57.00
88.28
Inventory Days
61.23
48.77
39.19
40.82
38.76
34.02
37.34
40.76
46.09
59.15
Payable days
74.56
90.73
95.87
101.85
98.13
88.96
83.31
79.79
144.67
235.74
Cash Conversion Cycle
72.41
55.80
37.29
37.79
38.59
36.75
51.09
32.32
-41.57
-88.30
Total Debt/Equity
0.15
0.08
0.12
0.38
0.31
0.34
0.62
0.71
0.82
1.60
Interest Cover
2.14
4.02
5.06
1.96
2.25
3.11
2.19
1.74
3.31
4.24

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.