Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Diversified

Rating :
63/99

BSE: 526173 | NSE: ANDREWYULE

23.35
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  23.60
  •  24.25
  •  23.10
  •  23.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1475
  •  131.08
  •  25.90
  •  9.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,141.70
  • 53.46
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,158.01
  • N/A
  • 2.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 89.25%
  • 0.28%
  • 6.17%
  • FII
  • DII
  • Others
  • 0%
  • 2.20%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.36
  • -4.90
  • -6.86

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.64
  • 55.02
  • 69.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.93
  • 3.31
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.16
  • 22.30
  • 13.48

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
106.68
85.89
24.21%
131.07
109.77
19.40%
34.77
61.55
-43.51%
41.92
72.35
-42.06%
Expenses
107.22
89.33
20.03%
95.59
100.80
-5.17%
41.11
69.27
-40.65%
76.80
84.17
-8.76%
EBITDA
-0.55
-3.44
-
35.48
8.97
295.54%
-6.34
-7.71
-
-34.88
-11.82
-
EBIDTM
-0.51%
-4.00%
27.07%
8.17%
-18.23%
-12.53%
-83.21%
-16.34%
Other Income
12.51
11.27
11.00%
13.57
9.21
47.34%
2.37
3.00
-21.00%
7.34
14.15
-48.13%
Interest
1.65
2.41
-31.54%
1.71
2.16
-20.83%
3.57
1.99
79.40%
1.89
1.80
5.00%
Depreciation
1.44
1.67
-13.77%
1.61
1.66
-3.01%
1.63
1.68
-2.98%
1.57
1.85
-15.14%
PBT
8.87
3.75
136.53%
45.73
14.36
218.45%
-9.16
-8.38
-
-31.00
-1.32
-
Tax
0.00
0.00
0
0.00
0.32
-100.00%
0.00
-0.32
-
-1.06
1.79
-
PAT
8.87
3.75
136.53%
45.73
14.03
225.94%
-9.16
-8.05
-
-29.94
-3.11
-
PATM
8.32%
4.37%
34.89%
12.78%
-26.36%
-13.08%
-71.42%
-4.29%
EPS
0.26
0.08
225.00%
0.90
0.15
500.00%
-0.10
-0.05
-
-0.62
-0.10
-

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
314.44
299.14
312.07
370.28
442.39
384.66
371.75
382.08
320.33
305.92
261.38
Net Sales Growth
-4.59%
-4.14%
-15.72%
-16.30%
15.01%
3.47%
-2.70%
19.28%
4.71%
17.04%
 
Cost Of Goods Sold
82.10
87.81
96.52
121.99
186.68
130.36
150.90
111.50
89.56
105.40
73.15
Gross Profit
232.34
211.33
215.56
248.29
255.71
254.30
220.85
270.57
230.77
200.51
188.24
GP Margin
73.89%
70.65%
69.07%
67.05%
57.80%
66.11%
59.41%
70.82%
72.04%
65.54%
72.02%
Total Expenditure
320.72
337.74
332.43
364.75
429.89
380.02
386.12
350.43
300.37
286.19
237.88
Power & Fuel Cost
-
27.29
25.74
25.04
25.21
27.13
25.25
23.83
22.26
16.75
16.99
% Of Sales
-
9.12%
8.25%
6.76%
5.70%
7.05%
6.79%
6.24%
6.95%
5.48%
6.50%
Employee Cost
-
176.48
166.15
164.02
160.72
158.21
141.50
130.46
122.07
102.73
97.54
% Of Sales
-
59.00%
53.24%
44.30%
36.33%
41.13%
38.06%
34.14%
38.11%
33.58%
37.32%
Manufacturing Exp.
-
12.00
9.07
13.63
12.76
24.18
20.24
43.11
33.41
30.53
24.82
% Of Sales
-
4.01%
2.91%
3.68%
2.88%
6.29%
5.44%
11.28%
10.43%
9.98%
9.50%
General & Admin Exp.
-
6.68
7.91
11.29
9.09
11.15
10.67
10.59
9.21
8.83
6.89
% Of Sales
-
2.23%
2.53%
3.05%
2.05%
2.90%
2.87%
2.77%
2.88%
2.89%
2.64%
Selling & Distn. Exp.
-
8.99
10.11
11.83
16.71
15.50
13.22
10.80
9.65
7.95
6.88
% Of Sales
-
3.01%
3.24%
3.19%
3.78%
4.03%
3.56%
2.83%
3.01%
2.60%
2.63%
Miscellaneous Exp.
-
18.48
16.92
16.95
18.73
13.50
24.34
20.14
14.21
14.00
6.88
% Of Sales
-
6.18%
5.42%
4.58%
4.23%
3.51%
6.55%
5.27%
4.44%
4.58%
4.45%
EBITDA
-6.29
-38.60
-20.36
5.53
12.50
4.64
-14.37
31.65
19.96
19.73
23.50
EBITDA Margin
-2.00%
-12.90%
-6.52%
1.49%
2.83%
1.21%
-3.87%
8.28%
6.23%
6.45%
8.99%
Other Income
35.79
30.83
41.23
27.79
42.12
22.27
46.11
10.83
10.57
14.36
36.77
Interest
8.82
8.45
6.47
6.63
9.42
9.92
11.16
12.13
11.74
16.92
18.02
Depreciation
6.25
6.52
7.01
6.69
6.93
6.94
6.60
4.78
4.82
4.64
4.65
PBT
14.44
-22.74
7.40
20.00
38.26
10.06
13.99
25.57
13.97
12.53
37.61
Tax
-1.06
-1.06
1.79
6.43
6.02
1.09
0.96
3.18
2.68
0.22
0.08
Tax Rate
-7.34%
4.66%
24.19%
32.15%
15.73%
11.39%
6.86%
12.44%
19.18%
1.76%
0.19%
PAT
15.50
-21.68
5.61
13.57
32.24
8.48
13.02
22.39
11.28
12.31
41.63
PAT before Minority Interest
15.50
-21.68
5.61
13.57
32.24
8.48
13.02
22.39
11.28
12.31
41.63
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
4.93%
-7.25%
1.80%
3.66%
7.29%
2.20%
3.50%
5.86%
3.52%
4.02%
15.93%
PAT Growth
134.14%
-
-58.66%
-57.91%
280.19%
-34.87%
-41.85%
98.49%
-8.37%
-70.43%
 
EPS
0.32
-0.44
0.11
0.28
0.66
0.17
0.27
0.46
0.23
0.25
0.85

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
342.87
351.14
355.08
336.27
365.49
344.46
304.23
227.67
203.07
177.30
Share Capital
97.79
97.79
97.79
97.79
66.73
66.73
65.23
65.23
65.23
63.73
Total Reserves
245.08
253.35
257.29
238.48
270.19
249.16
208.94
160.94
136.34
110.58
Non-Current Liabilities
42.23
51.77
43.32
47.36
53.94
63.02
59.93
77.16
85.78
108.09
Secured Loans
0.00
0.01
0.02
7.52
20.07
30.88
48.88
61.67
67.95
79.57
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.58
11.76
Long Term Provisions
18.28
28.90
20.73
24.15
30.02
27.99
5.83
10.46
11.54
10.97
Current Liabilities
217.22
187.89
172.03
205.28
231.86
233.05
211.60
239.05
227.35
198.65
Trade Payables
53.73
59.85
69.20
101.25
100.43
103.37
91.65
67.00
61.73
54.19
Other Current Liabilities
71.05
64.33
63.62
61.26
77.51
66.98
78.74
134.18
132.56
130.87
Short Term Borrowings
80.54
52.80
28.06
33.52
44.36
46.96
27.13
26.61
26.06
9.41
Short Term Provisions
11.90
10.92
11.14
9.26
9.56
15.74
14.08
11.26
7.01
4.18
Total Liabilities
602.32
590.80
570.43
588.91
651.29
640.53
575.76
543.88
516.20
484.04
Net Block
94.40
87.38
84.53
80.50
185.82
183.07
180.69
177.01
177.86
174.13
Gross Block
205.88
192.28
186.51
176.08
274.91
265.59
255.10
247.67
245.59
237.73
Accumulated Depreciation
111.48
104.90
101.99
95.58
88.06
81.49
73.38
69.63
66.37
62.23
Non Current Assets
391.78
343.38
316.83
283.65
362.18
360.06
295.19
283.51
276.74
260.81
Capital Work in Progress
77.39
59.43
36.68
18.14
0.92
4.71
5.79
5.25
3.33
3.14
Non Current Investment
202.47
179.12
178.77
169.31
143.45
130.51
97.40
84.89
71.72
58.35
Long Term Loans & Adv.
12.71
11.67
10.94
10.20
26.55
29.78
4.40
10.46
18.54
21.58
Other Non Current Assets
4.80
5.78
5.92
5.50
5.44
11.99
6.91
5.90
5.29
3.61
Current Assets
210.54
247.42
253.59
305.26
289.10
280.47
280.58
260.36
239.46
223.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.02
0.02
0.02
Inventories
48.27
53.68
51.03
47.92
47.08
42.83
39.94
34.27
34.04
37.31
Sundry Debtors
51.12
67.06
79.55
118.80
108.98
108.66
100.54
99.47
78.10
46.80
Cash & Bank
64.24
81.33
80.76
81.22
82.22
89.31
95.27
90.79
102.62
109.16
Other Current Assets
46.90
2.29
2.56
2.62
50.82
39.61
44.83
35.82
24.68
29.93
Short Term Loans & Adv.
42.55
43.06
39.68
54.70
47.20
38.73
43.31
33.78
20.45
28.24
Net Current Assets
-6.69
59.54
81.57
99.98
57.24
47.42
68.97
21.32
12.10
24.58
Total Assets
602.32
590.80
570.42
588.91
651.28
640.53
575.77
543.87
516.20
484.04

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
-14.36
-16.22
20.40
6.48
9.38
24.50
24.23
20.26
44.84
63.08
PBT
-21.26
8.97
20.00
38.26
10.06
13.99
38.34
27.12
25.88
53.07
Adjustment
4.86
-26.97
-16.67
-25.58
-5.05
-10.22
7.44
6.41
11.00
12.36
Changes in Working Capital
2.04
1.79
17.07
-4.12
6.18
21.88
-32.75
-11.39
8.02
-6.41
Cash after chg. in Working capital
-14.36
-16.22
20.40
8.57
11.19
25.65
13.02
22.13
44.89
59.02
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
-2.09
-1.31
-1.15
-1.74
-1.87
-0.05
-0.04
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
-0.49
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-28.14
-0.74
-7.08
12.50
8.92
4.24
-13.89
-7.46
-12.58
-10.48
Net Fixed Assets
-31.57
-34.88
-28.93
81.50
-5.53
-9.40
-7.95
-3.98
-8.04
-2.65
Net Investments
-14.78
-0.24
-0.26
-2.88
-0.20
-0.06
0.28
-0.02
-0.02
-0.02
Others
18.21
34.38
22.11
-66.12
14.65
13.70
-6.22
-3.46
-4.52
-7.81
Cash from Financing Activity
25.40
17.53
-13.27
-19.28
-21.14
-29.72
-9.85
-17.42
-32.07
-42.22
Net Cash Inflow / Outflow
-17.10
0.57
0.06
-0.31
-2.83
-0.97
0.49
-4.61
0.19
10.38
Opening Cash & Equivalents
81.33
80.76
80.71
30.12
34.36
35.34
34.85
39.46
39.27
28.89
Closing Cash & Equivalent
64.24
81.33
80.76
29.82
31.53
34.36
35.34
34.85
39.46
39.27

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.)
7.01
7.18
7.26
6.88
7.00
9.47
8.41
6.93
6.18
5.47
ROA
-3.64%
0.97%
2.34%
5.20%
1.31%
2.14%
4.00%
2.13%
2.46%
8.78%
ROE
-6.25%
1.59%
3.93%
11.32%
3.09%
4.41%
8.95%
5.28%
6.55%
28.82%
ROCE
-3.45%
3.52%
7.00%
13.10%
4.92%
5.99%
9.85%
7.20%
8.84%
19.08%
Fixed Asset Turnover
1.50
1.65
2.04
1.96
1.49
1.50
1.58
1.35
1.32
1.15
Receivable days
72.10
85.74
97.76
93.97
98.82
97.96
91.69
97.06
71.35
57.00
Inventory Days
62.20
61.23
48.77
39.19
40.82
38.76
34.02
37.34
40.76
46.09
Payable days
65.48
74.56
90.73
95.87
101.85
98.13
88.96
83.31
79.79
144.67
Cash Conversion Cycle
68.83
72.41
55.80
37.29
37.79
38.59
36.75
51.09
32.32
-41.57
Total Debt/Equity
0.23
0.15
0.08
0.12
0.38
0.31
0.34
0.62
0.71
0.82
Interest Cover
-1.69
2.14
4.02
5.06
1.96
2.25
3.11
2.19
1.74
3.31

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.