Nifty
Sensex
:
:
18563.95
62516.85
51.20 (0.28%)
223.21 (0.36%)

Diversified

Rating :
54/99

BSE: 526173 | NSE: ANDREWYU

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,153.92
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,188.81
  • N/A
  • 3.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 89.25%
  • 0.30%
  • 7.35%
  • FII
  • DII
  • Others
  • 0.02%
  • 2.20%
  • 0.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 2.28
  • 11.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -26.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -64.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.00
  • 52.88
  • 43.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.11
  • 3.11
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.47
  • 25.73
  • 24.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
116.07
124.20
-6.55%
56.85
46.11
23.29%
62.25
58.00
7.33%
181.83
106.68
70.44%
Expenses
94.14
112.25
-16.13%
74.50
51.59
44.41%
73.46
87.68
-16.22%
185.52
107.22
73.03%
EBITDA
21.93
11.95
83.51%
-17.66
-5.48
-
-11.21
-29.69
-
-3.69
-0.55
-
EBIDTM
18.89%
9.62%
-31.06%
-11.88%
-18.01%
-51.19%
-2.03%
-0.51%
Other Income
10.28
21.16
-51.42%
2.49
2.99
-16.72%
10.70
2.11
407.11%
21.74
12.51
73.78%
Interest
2.12
2.96
-28.38%
2.25
1.99
13.07%
0.52
1.17
-55.56%
2.50
1.65
51.52%
Depreciation
1.77
1.61
9.94%
1.27
1.65
-23.03%
1.91
1.99
-4.02%
1.29
1.44
-10.42%
PBT
28.33
28.54
-0.74%
-18.69
-6.13
-
-5.78
-30.74
-
-5.55
8.87
-
Tax
3.70
0.00
0
0.00
0.00
0
12.08
-6.49
-
0.00
0.00
0
PAT
24.63
28.54
-13.70%
-18.69
-6.13
-
-17.87
-24.25
-
-5.55
8.87
-
PATM
21.22%
22.98%
-32.88%
-13.29%
-28.70%
-41.81%
-3.05%
8.32%
EPS
0.43
0.38
13.16%
-0.19
0.00
-
-0.35
-0.34
-
-0.14
0.26
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
417.00
414.39
330.51
299.14
312.07
370.28
442.39
384.66
371.75
382.08
320.33
Net Sales Growth
24.48%
25.38%
10.49%
-4.14%
-15.72%
-16.30%
15.01%
3.47%
-2.70%
19.28%
 
Cost Of Goods Sold
96.33
93.86
90.80
87.81
96.52
121.99
186.68
130.36
150.90
111.50
89.56
Gross Profit
320.67
320.53
239.71
211.33
215.56
248.29
255.71
254.30
220.85
270.57
230.77
GP Margin
76.90%
77.35%
72.53%
70.65%
69.07%
67.05%
57.80%
66.11%
59.41%
70.82%
72.04%
Total Expenditure
427.62
422.72
331.38
337.74
332.43
364.75
429.89
380.02
386.12
350.43
300.37
Power & Fuel Cost
-
25.83
23.30
27.29
25.74
25.04
25.21
27.13
25.25
23.83
22.26
% Of Sales
-
6.23%
7.05%
9.12%
8.25%
6.76%
5.70%
7.05%
6.79%
6.24%
6.95%
Employee Cost
-
179.18
181.57
176.48
166.15
164.02
160.72
158.21
141.50
130.46
122.07
% Of Sales
-
43.24%
54.94%
59.00%
53.24%
44.30%
36.33%
41.13%
38.06%
34.14%
38.11%
Manufacturing Exp.
-
10.98
10.44
12.00
9.07
13.63
12.76
24.18
20.24
43.11
33.41
% Of Sales
-
2.65%
3.16%
4.01%
2.91%
3.68%
2.88%
6.29%
5.44%
11.28%
10.43%
General & Admin Exp.
-
6.94
5.25
6.68
7.91
11.29
9.09
11.15
10.67
10.59
9.21
% Of Sales
-
1.67%
1.59%
2.23%
2.53%
3.05%
2.05%
2.90%
2.87%
2.77%
2.88%
Selling & Distn. Exp.
-
8.71
7.20
8.99
10.11
11.83
16.71
15.50
13.22
10.80
9.65
% Of Sales
-
2.10%
2.18%
3.01%
3.24%
3.19%
3.78%
4.03%
3.56%
2.83%
3.01%
Miscellaneous Exp.
-
97.22
12.83
18.48
16.92
16.95
18.73
13.50
24.34
20.14
9.65
% Of Sales
-
23.46%
3.88%
6.18%
5.42%
4.58%
4.23%
3.51%
6.55%
5.27%
4.44%
EBITDA
-10.63
-8.33
-0.87
-38.60
-20.36
5.53
12.50
4.64
-14.37
31.65
19.96
EBITDA Margin
-2.55%
-2.01%
-0.26%
-12.90%
-6.52%
1.49%
2.83%
1.21%
-3.87%
8.28%
6.23%
Other Income
45.21
56.59
30.56
30.83
41.23
27.79
42.12
22.27
46.11
10.83
10.57
Interest
7.39
8.08
8.32
8.45
6.47
6.63
9.42
9.92
11.16
12.13
11.74
Depreciation
6.24
6.46
6.67
6.52
7.01
6.69
6.93
6.94
6.60
4.78
4.82
PBT
-1.69
33.73
14.69
-22.74
7.40
20.00
38.26
10.06
13.99
25.57
13.97
Tax
15.78
12.08
-6.49
-1.06
1.79
6.43
6.02
1.09
0.96
3.18
2.68
Tax Rate
-933.73%
109.12%
-44.18%
4.66%
24.19%
32.15%
15.73%
11.39%
6.86%
12.44%
19.18%
PAT
-17.48
-1.01
21.19
-21.68
5.61
13.57
32.24
8.48
13.02
22.39
11.28
PAT before Minority Interest
-17.48
-1.01
21.19
-21.68
5.61
13.57
32.24
8.48
13.02
22.39
11.28
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
-4.19%
-0.24%
6.41%
-7.25%
1.80%
3.66%
7.29%
2.20%
3.50%
5.86%
3.52%
PAT Growth
-348.65%
-
-
-
-58.66%
-57.91%
280.19%
-34.87%
-41.85%
98.49%
 
EPS
-0.36
-0.02
0.43
-0.44
0.11
0.28
0.66
0.17
0.27
0.46
0.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
374.07
378.66
342.87
351.14
355.08
336.27
365.49
344.46
304.23
227.67
Share Capital
97.79
97.79
97.79
97.79
97.79
97.79
66.73
66.73
65.23
65.23
Total Reserves
276.28
280.87
245.08
253.35
257.29
238.48
270.19
249.16
208.94
160.94
Non-Current Liabilities
61.32
41.68
42.23
51.77
43.32
47.36
53.94
63.02
59.93
77.16
Secured Loans
6.83
0.54
0.00
0.01
0.02
7.52
20.07
30.88
48.88
61.67
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.38
25.62
18.28
28.90
20.73
24.15
30.02
27.99
5.83
10.46
Current Liabilities
202.47
215.28
217.22
187.89
172.03
205.28
231.86
233.05
211.60
239.05
Trade Payables
59.38
62.79
53.73
59.85
69.20
101.25
100.43
103.37
91.65
67.00
Other Current Liabilities
69.63
73.30
71.05
64.33
63.62
61.26
77.51
66.98
78.74
134.18
Short Term Borrowings
60.09
69.44
80.54
52.80
28.06
33.52
44.36
46.96
27.13
26.61
Short Term Provisions
13.36
9.75
11.90
10.92
11.14
9.26
9.56
15.74
14.08
11.26
Total Liabilities
637.86
635.62
602.32
590.80
570.43
588.91
651.29
640.53
575.76
543.88
Net Block
111.68
102.75
94.40
87.38
84.53
80.50
185.82
183.07
180.69
177.01
Gross Block
224.66
209.49
205.88
192.28
186.51
176.08
274.91
265.59
255.10
247.67
Accumulated Depreciation
112.98
106.74
111.48
104.90
101.99
95.58
88.06
81.49
73.38
69.63
Non Current Assets
412.83
401.37
391.95
343.38
316.83
283.65
362.18
360.06
295.19
283.51
Capital Work in Progress
82.25
75.23
77.39
59.43
36.68
18.14
0.92
4.71
5.79
5.25
Non Current Investment
195.05
202.53
202.47
179.12
178.77
169.31
143.45
130.51
97.40
84.89
Long Term Loans & Adv.
17.79
16.26
12.71
11.67
10.94
10.20
26.55
29.78
4.40
10.46
Other Non Current Assets
6.05
4.60
4.97
5.78
5.92
5.50
5.44
11.99
6.91
5.90
Current Assets
217.64
234.25
210.37
247.42
253.59
305.26
289.10
280.47
280.58
260.36
Current Investments
1.54
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.02
Inventories
49.65
45.91
48.27
53.68
51.03
47.92
47.08
42.83
39.94
34.27
Sundry Debtors
79.65
63.24
51.12
67.06
79.55
118.80
108.98
108.66
100.54
99.47
Cash & Bank
32.05
67.98
64.07
81.33
80.76
81.22
82.22
89.31
95.27
90.79
Other Current Assets
54.76
3.56
4.35
2.29
42.24
57.32
50.82
39.61
44.83
35.82
Short Term Loans & Adv.
53.22
53.56
42.55
43.06
39.68
54.70
47.20
38.73
43.31
33.78
Net Current Assets
15.17
18.97
-6.86
59.54
81.57
99.98
57.24
47.42
68.97
21.32
Total Assets
630.47
635.62
602.32
590.80
570.42
588.91
651.28
640.53
575.77
543.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-63.21
-15.47
-14.36
-16.22
20.40
6.48
9.38
24.50
24.23
20.26
PBT
11.14
29.37
-21.26
8.97
20.00
38.26
10.06
13.99
38.34
27.12
Adjustment
-125.40
-21.71
4.86
-26.97
-16.67
-25.58
-5.05
-10.22
7.44
6.41
Changes in Working Capital
51.04
-23.13
2.04
1.79
17.07
-4.12
6.18
21.88
-32.75
-11.39
Cash after chg. in Working capital
-63.21
-15.47
-14.36
-16.22
20.40
8.57
11.19
25.65
13.02
22.13
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
0.00
-2.09
-1.31
-1.15
-1.74
-1.87
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
-0.49
0.00
0.00
0.00
Cash From Investing Activity
23.32
26.98
-28.14
-0.74
-7.08
12.50
8.92
4.24
-13.89
-7.46
Net Fixed Assets
-22.19
-1.45
-31.57
-34.88
-28.93
81.50
-5.53
-9.40
-7.95
-3.98
Net Investments
2.58
14.62
-14.78
-0.24
-0.26
-2.88
-0.20
-0.06
0.28
-0.02
Others
42.93
13.81
18.21
34.38
22.11
-66.12
14.65
13.70
-6.22
-3.46
Cash from Financing Activity
3.80
-7.60
25.40
17.53
-13.27
-19.28
-21.14
-29.72
-9.85
-17.42
Net Cash Inflow / Outflow
-36.10
3.91
-17.10
0.57
0.06
-0.31
-2.83
-0.97
0.49
-4.61
Opening Cash & Equivalents
68.15
64.24
81.33
80.76
80.71
30.12
34.36
35.34
34.85
39.46
Closing Cash & Equivalent
32.05
68.15
64.24
81.33
80.76
29.82
31.53
34.36
35.34
34.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
7.65
7.74
7.01
7.18
7.26
6.88
7.00
9.47
8.41
6.93
ROA
-0.16%
3.42%
-3.64%
0.97%
2.34%
5.20%
1.31%
2.14%
4.00%
2.13%
ROE
-0.27%
5.87%
-6.25%
1.59%
3.93%
11.32%
3.09%
4.41%
8.95%
5.28%
ROCE
4.31%
5.28%
-3.45%
3.52%
7.00%
13.10%
4.92%
5.99%
9.85%
7.20%
Fixed Asset Turnover
1.91
1.62
1.50
1.65
2.04
1.96
1.49
1.50
1.58
1.35
Receivable days
62.93
62.08
72.10
85.74
97.76
93.97
98.82
97.96
91.69
97.06
Inventory Days
42.08
51.13
62.20
61.23
48.77
39.19
40.82
38.76
34.02
37.34
Payable days
237.54
234.20
65.48
74.56
90.73
95.87
101.85
98.13
88.96
83.31
Cash Conversion Cycle
-132.53
-121.00
68.83
72.41
55.80
37.29
37.79
38.59
36.75
51.09
Total Debt/Equity
0.18
0.18
0.23
0.15
0.08
0.12
0.38
0.31
0.34
0.62
Interest Cover
2.37
2.77
-1.69
2.14
4.02
5.06
1.96
2.25
3.11
2.19

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.