Nifty
Sensex
:
:
16025.80
53749.26
-99.35 (-0.62%)
-303.35 (-0.56%)

Diversified

Rating :
48/99

BSE: 526173 | NSE: ANDREWYU

23.05
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  23.35
  •  23.60
  •  22.75
  •  23.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  204026
  •  47.13
  •  29.90
  •  19.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,127.03
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,129.03
  • N/A
  • 2.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 89.25%
  • 0.40%
  • 8.07%
  • FII
  • DII
  • Others
  • 0.07%
  • 2.20%
  • 0.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.78
  • -5.66
  • 1.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -39.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.21
  • -8.69
  • 53.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.03
  • 53.80
  • 68.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 3.36
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.74
  • 25.66
  • 24.02

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
181.83
106.68
70.44%
124.20
131.07
-5.24%
46.11
34.77
32.61%
58.00
41.92
38.36%
Expenses
185.52
107.22
73.03%
112.25
95.59
17.43%
51.59
41.11
25.49%
87.68
76.80
14.17%
EBITDA
-3.69
-0.55
-
11.95
35.48
-66.32%
-5.48
-6.34
-
-29.69
-34.88
-
EBIDTM
-2.03%
-0.51%
9.62%
27.07%
-11.88%
-18.23%
-51.19%
-83.21%
Other Income
21.74
12.51
73.78%
21.16
13.57
55.93%
2.99
2.37
26.16%
2.11
7.34
-71.25%
Interest
2.50
1.65
51.52%
2.96
1.71
73.10%
1.99
3.57
-44.26%
1.17
1.89
-38.10%
Depreciation
1.29
1.44
-10.42%
1.61
1.61
0.00%
1.65
1.63
1.23%
1.99
1.57
26.75%
PBT
-5.55
8.87
-
28.54
45.73
-37.59%
-6.13
-9.16
-
-30.74
-31.00
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
-6.49
-1.06
-
PAT
-5.55
8.87
-
28.54
45.73
-37.59%
-6.13
-9.16
-
-24.25
-29.94
-
PATM
-3.05%
8.32%
22.98%
34.89%
-13.29%
-26.35%
-41.81%
-71.42%
EPS
-0.14
0.26
-
0.38
0.90
-57.78%
0.00
-0.10
-
-0.34
-0.62
-

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
410.14
330.51
299.14
312.07
370.28
442.39
384.66
371.75
382.08
320.33
305.92
Net Sales Growth
30.44%
10.49%
-4.14%
-15.72%
-16.30%
15.01%
3.47%
-2.70%
19.28%
4.71%
 
Cost Of Goods Sold
95.54
90.80
87.81
96.52
121.99
186.68
130.36
150.90
111.50
89.56
105.40
Gross Profit
314.60
239.71
211.33
215.56
248.29
255.71
254.30
220.85
270.57
230.77
200.51
GP Margin
76.70%
72.53%
70.65%
69.07%
67.05%
57.80%
66.11%
59.41%
70.82%
72.04%
65.54%
Total Expenditure
437.04
332.11
337.74
332.43
364.75
429.89
380.02
386.12
350.43
300.37
286.19
Power & Fuel Cost
-
23.30
27.29
25.74
25.04
25.21
27.13
25.25
23.83
22.26
16.75
% Of Sales
-
7.05%
9.12%
8.25%
6.76%
5.70%
7.05%
6.79%
6.24%
6.95%
5.48%
Employee Cost
-
181.57
176.48
166.15
164.02
160.72
158.21
141.50
130.46
122.07
102.73
% Of Sales
-
54.94%
59.00%
53.24%
44.30%
36.33%
41.13%
38.06%
34.14%
38.11%
33.58%
Manufacturing Exp.
-
10.44
12.00
9.07
13.63
12.76
24.18
20.24
43.11
33.41
30.53
% Of Sales
-
3.16%
4.01%
2.91%
3.68%
2.88%
6.29%
5.44%
11.28%
10.43%
9.98%
General & Admin Exp.
-
5.25
6.68
7.91
11.29
9.09
11.15
10.67
10.59
9.21
8.83
% Of Sales
-
1.59%
2.23%
2.53%
3.05%
2.05%
2.90%
2.87%
2.77%
2.88%
2.89%
Selling & Distn. Exp.
-
7.20
8.99
10.11
11.83
16.71
15.50
13.22
10.80
9.65
7.95
% Of Sales
-
2.18%
3.01%
3.24%
3.19%
3.78%
4.03%
3.56%
2.83%
3.01%
2.60%
Miscellaneous Exp.
-
13.56
18.48
16.92
16.95
18.73
13.50
24.34
20.14
14.21
7.95
% Of Sales
-
4.10%
6.18%
5.42%
4.58%
4.23%
3.51%
6.55%
5.27%
4.44%
4.58%
EBITDA
-26.91
-1.60
-38.60
-20.36
5.53
12.50
4.64
-14.37
31.65
19.96
19.73
EBITDA Margin
-6.56%
-0.48%
-12.90%
-6.52%
1.49%
2.83%
1.21%
-3.87%
8.28%
6.23%
6.45%
Other Income
48.00
30.56
30.83
41.23
27.79
42.12
22.27
46.11
10.83
10.57
14.36
Interest
8.62
8.32
8.45
6.47
6.63
9.42
9.92
11.16
12.13
11.74
16.92
Depreciation
6.54
6.67
6.52
7.01
6.69
6.93
6.94
6.60
4.78
4.82
4.64
PBT
-13.88
13.96
-22.74
7.40
20.00
38.26
10.06
13.99
25.57
13.97
12.53
Tax
-6.49
-6.49
-1.06
1.79
6.43
6.02
1.09
0.96
3.18
2.68
0.22
Tax Rate
46.76%
-46.49%
4.66%
24.19%
32.15%
15.73%
11.39%
6.86%
12.44%
19.18%
1.76%
PAT
-7.39
20.46
-21.68
5.61
13.57
32.24
8.48
13.02
22.39
11.28
12.31
PAT before Minority Interest
-7.39
20.46
-21.68
5.61
13.57
32.24
8.48
13.02
22.39
11.28
12.31
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
-1.80%
6.19%
-7.25%
1.80%
3.66%
7.29%
2.20%
3.50%
5.86%
3.52%
4.02%
PAT Growth
-147.68%
-
-
-58.66%
-57.91%
280.19%
-34.87%
-41.85%
98.49%
-8.37%
 
EPS
-0.15
0.42
-0.44
0.11
0.28
0.66
0.17
0.27
0.46
0.23
0.25

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
378.66
342.87
351.14
355.08
336.27
365.49
344.46
304.23
227.67
203.07
Share Capital
97.79
97.79
97.79
97.79
97.79
66.73
66.73
65.23
65.23
65.23
Total Reserves
280.87
245.08
253.35
257.29
238.48
270.19
249.16
208.94
160.94
136.34
Non-Current Liabilities
41.68
42.23
51.77
43.32
47.36
53.94
63.02
59.93
77.16
85.78
Secured Loans
0.54
0.00
0.01
0.02
7.52
20.07
30.88
48.88
61.67
67.95
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.58
Long Term Provisions
25.62
18.28
28.90
20.73
24.15
30.02
27.99
5.83
10.46
11.54
Current Liabilities
215.27
217.22
187.89
172.03
205.28
231.86
233.05
211.60
239.05
227.35
Trade Payables
62.79
53.73
59.85
69.20
101.25
100.43
103.37
91.65
67.00
61.73
Other Current Liabilities
73.30
71.05
64.33
63.62
61.26
77.51
66.98
78.74
134.18
132.56
Short Term Borrowings
69.44
80.54
52.80
28.06
33.52
44.36
46.96
27.13
26.61
26.06
Short Term Provisions
9.75
11.90
10.92
11.14
9.26
9.56
15.74
14.08
11.26
7.01
Total Liabilities
635.61
602.32
590.80
570.43
588.91
651.29
640.53
575.76
543.88
516.20
Net Block
102.75
94.40
87.38
84.53
80.50
185.82
183.07
180.69
177.01
177.86
Gross Block
220.02
205.88
192.28
186.51
176.08
274.91
265.59
255.10
247.67
245.59
Accumulated Depreciation
117.27
111.48
104.90
101.99
95.58
88.06
81.49
73.38
69.63
66.37
Non Current Assets
401.37
391.95
343.38
316.83
283.65
362.18
360.06
295.19
283.51
276.74
Capital Work in Progress
75.23
77.39
59.43
36.68
18.14
0.92
4.71
5.79
5.25
3.33
Non Current Investment
202.53
202.47
179.12
178.77
169.31
143.45
130.51
97.40
84.89
71.72
Long Term Loans & Adv.
16.26
12.71
11.67
10.94
10.20
26.55
29.78
4.40
10.46
18.54
Other Non Current Assets
4.60
4.97
5.78
5.92
5.50
5.44
11.99
6.91
5.90
5.29
Current Assets
234.25
210.37
247.42
253.59
305.26
289.10
280.47
280.58
260.36
239.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.02
0.02
Inventories
45.91
48.27
53.68
51.03
47.92
47.08
42.83
39.94
34.27
34.04
Sundry Debtors
63.24
51.12
67.06
79.55
118.80
108.98
108.66
100.54
99.47
78.10
Cash & Bank
67.98
64.07
81.33
80.76
81.22
82.22
89.31
95.27
90.79
102.62
Other Current Assets
57.12
4.35
2.29
2.56
57.32
50.82
39.61
44.83
35.82
24.68
Short Term Loans & Adv.
53.47
42.55
43.06
39.68
54.70
47.20
38.73
43.31
33.78
20.45
Net Current Assets
18.98
-6.86
59.54
81.57
99.98
57.24
47.42
68.97
21.32
12.10
Total Assets
635.62
602.32
590.80
570.42
588.91
651.28
640.53
575.77
543.87
516.20

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
-15.47
-14.36
-16.22
20.40
6.48
9.38
24.50
24.23
20.26
44.84
PBT
14.69
-21.26
8.97
20.00
38.26
10.06
13.99
38.34
27.12
25.88
Adjustment
-7.03
4.86
-26.97
-16.67
-25.58
-5.05
-10.22
7.44
6.41
11.00
Changes in Working Capital
-23.13
2.04
1.79
17.07
-4.12
6.18
21.88
-32.75
-11.39
8.02
Cash after chg. in Working capital
-15.47
-14.36
-16.22
20.40
8.57
11.19
25.65
13.02
22.13
44.89
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
0.00
0.00
-2.09
-1.31
-1.15
-1.74
-1.87
-0.05
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
-0.49
0.00
0.00
0.00
0.00
Cash From Investing Activity
26.98
-28.14
-0.74
-7.08
12.50
8.92
4.24
-13.89
-7.46
-12.58
Net Fixed Assets
-11.98
-31.57
-34.88
-28.93
81.50
-5.53
-9.40
-7.95
-3.98
-8.04
Net Investments
14.62
-14.78
-0.24
-0.26
-2.88
-0.20
-0.06
0.28
-0.02
-0.02
Others
24.34
18.21
34.38
22.11
-66.12
14.65
13.70
-6.22
-3.46
-4.52
Cash from Financing Activity
-7.60
25.40
17.53
-13.27
-19.28
-21.14
-29.72
-9.85
-17.42
-32.07
Net Cash Inflow / Outflow
3.91
-17.10
0.57
0.06
-0.31
-2.83
-0.97
0.49
-4.61
0.19
Opening Cash & Equivalents
64.24
81.33
80.76
80.71
30.12
34.36
35.34
34.85
39.46
39.27
Closing Cash & Equivalent
68.15
64.24
81.33
80.76
29.82
31.53
34.36
35.34
34.85
39.46

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.)
7.74
7.01
7.18
7.26
6.88
7.00
9.47
8.41
6.93
6.18
ROA
3.31%
-3.64%
0.97%
2.34%
5.20%
1.31%
2.14%
4.00%
2.13%
2.46%
ROE
5.67%
-6.25%
1.59%
3.93%
11.32%
3.09%
4.41%
8.95%
5.28%
6.55%
ROCE
5.11%
-3.45%
3.52%
7.00%
13.10%
4.92%
5.99%
9.85%
7.20%
8.84%
Fixed Asset Turnover
1.55
1.50
1.65
2.04
1.96
1.49
1.50
1.58
1.35
1.32
Receivable days
63.15
72.10
85.74
97.76
93.97
98.82
97.96
91.69
97.06
71.35
Inventory Days
52.01
62.20
61.23
48.77
39.19
40.82
38.76
34.02
37.34
40.76
Payable days
234.20
65.48
74.56
90.73
95.87
101.85
98.13
88.96
83.31
79.79
Cash Conversion Cycle
-119.05
68.83
72.41
55.80
37.29
37.79
38.59
36.75
51.09
32.32
Total Debt/Equity
0.18
0.23
0.15
0.08
0.12
0.38
0.31
0.34
0.62
0.71
Interest Cover
2.68
-1.69
2.14
4.02
5.06
1.96
2.25
3.11
2.19
1.74

News Update:


  • Andrew Yule - Quarterly Results
    14th Feb 2022, 18:17 PM

    Read More

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.