Nifty
Sensex
:
:
18258.25
61243.05
-10.15 (-0.06%)
-107.21 (-0.17%)

Finance - Stock Broking

Rating :
85/99

BSE: 543235 | NSE: ANGELBRKG

1292.65
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1265.00
  •  1310.10
  •  1255.15
  •  1248.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  395137
  •  5043.22
  •  1689.00
  •  267.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,728.47
  • 24.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,022.49
  • 0.99%
  • 8.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.77%
  • 2.09%
  • 29.47%
  • FII
  • DII
  • Others
  • 4.66%
  • 8.00%
  • 12.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.61
  • 24.01
  • 18.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.88
  • -
  • 18.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.79
  • 57.11
  • 54.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
527.34
309.86
70.19%
462.67
238.42
94.06%
408.61
192.75
111.99%
306.79
178.75
71.63%
Expenses
336.31
199.29
68.75%
291.77
168.82
72.83%
261.74
140.09
86.84%
200.68
132.91
50.99%
EBITDA
191.02
110.57
72.76%
170.90
69.60
145.55%
146.87
52.66
178.90%
106.12
45.83
131.55%
EBIDTM
36.22%
35.68%
36.94%
29.19%
35.94%
27.32%
34.59%
25.64%
Other Income
10.82
8.06
34.24%
11.81
8.17
44.55%
10.25
6.88
48.98%
8.82
6.74
30.86%
Interest
17.95
14.34
25.17%
16.43
8.18
100.86%
10.77
10.37
3.86%
5.65
10.45
-45.93%
Depreciation
4.53
4.65
-2.58%
4.06
4.97
-18.31%
4.00
4.94
-19.03%
4.75
5.09
-6.68%
PBT
179.37
99.65
80.00%
162.22
64.63
151.00%
142.35
44.23
221.84%
104.54
37.04
182.24%
Tax
45.11
25.05
80.08%
40.79
16.37
149.18%
40.38
11.67
246.02%
31.30
9.11
243.58%
PAT
134.26
74.59
80.00%
121.43
48.26
151.62%
101.97
32.57
213.08%
73.23
27.93
162.19%
PATM
25.46%
24.07%
26.25%
20.24%
24.96%
16.90%
23.87%
15.63%
EPS
16.24
9.10
78.46%
14.73
5.74
156.62%
12.45
4.29
190.21%
8.94
3.75
138.40%

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
Net Sales
1,705.41
1,263.68
724.62
762.62
764.85
430.89
447.74
447.28
328.32
0.00
Net Sales Growth
85.41%
74.39%
-4.98%
-0.29%
77.50%
-3.76%
0.10%
36.23%
0
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,705.41
1,263.68
724.62
762.62
764.64
430.89
447.74
447.28
328.32
0.00
GP Margin
100.00%
100%
100%
100%
99.97%
100%
100%
100%
100%
0
Total Expenditure
1,090.50
828.18
568.99
574.95
516.56
437.03
361.60
338.77
301.30
0.00
Power & Fuel Cost
-
1.79
4.73
4.74
5.65
6.44
7.37
6.91
8.05
0.00
% Of Sales
-
0.14%
0.65%
0.62%
0.74%
1.49%
1.65%
1.54%
2.45%
0
Employee Cost
-
171.84
159.80
161.74
123.87
135.14
111.58
89.92
101.61
0.00
% Of Sales
-
13.60%
22.05%
21.21%
16.20%
31.36%
24.92%
20.10%
30.95%
0
Manufacturing Exp.
-
430.42
267.31
279.68
286.52
219.34
175.74
185.85
141.61
0.00
% Of Sales
-
34.06%
36.89%
36.67%
37.46%
50.90%
39.25%
41.55%
43.13%
0
General & Admin Exp.
-
179.76
92.14
106.44
89.58
72.16
59.68
47.99
44.25
0.00
% Of Sales
-
14.23%
12.72%
13.96%
11.71%
16.75%
13.33%
10.73%
13.48%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0
Miscellaneous Exp.
-
46.16
49.73
27.09
16.38
10.39
14.60
15.00
13.82
0.00
% Of Sales
-
3.65%
6.86%
3.55%
2.14%
2.41%
3.26%
3.35%
4.21%
0
EBITDA
614.91
435.50
155.63
187.67
248.29
-6.14
86.14
108.51
27.02
0.00
EBITDA Margin
36.06%
34.46%
21.48%
24.61%
32.46%
-1.42%
19.24%
24.26%
8.23%
0
Other Income
41.70
35.30
30.09
26.49
19.62
121.50
14.49
14.44
20.55
74.21
Interest
50.80
42.32
49.96
69.74
94.69
53.93
35.66
38.41
18.50
0.00
Depreciation
17.34
18.36
20.92
20.00
14.53
13.52
13.01
10.28
12.19
0.00
PBT
588.48
410.12
114.85
124.43
158.69
47.91
51.95
74.26
16.88
74.21
Tax
157.58
113.27
32.50
44.59
50.77
16.89
20.22
27.31
6.55
0.00
Tax Rate
26.78%
27.62%
28.30%
35.84%
31.99%
35.25%
38.92%
36.78%
38.80%
0.00%
PAT
430.89
296.86
82.35
79.83
107.93
31.01
31.72
46.95
10.33
74.21
PAT before Minority Interest
430.89
296.86
82.35
79.83
107.93
31.01
31.72
46.95
10.33
74.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.27%
23.49%
11.36%
10.47%
14.11%
7.20%
7.08%
10.50%
3.15%
0
PAT Growth
135.01%
260.49%
3.16%
-26.04%
248.05%
-2.24%
-32.44%
354.50%
-86.08%
 
EPS
52.17
35.94
9.97
9.66
13.07
3.75
3.84
5.68
1.25
8.98

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
Shareholder's Funds
1,131.00
591.42
531.43
474.94
389.44
369.30
346.75
311.47
308.82
Share Capital
81.83
72.00
72.00
72.00
14.36
14.36
14.36
14.36
14.36
Total Reserves
1,045.25
516.00
457.90
402.95
375.07
354.94
332.39
297.11
294.46
Non-Current Liabilities
6.15
152.74
165.63
134.48
99.60
12.26
6.82
25.27
25.98
Secured Loans
1.21
4.81
7.07
6.41
4.48
5.52
4.93
25.00
25.00
Unsecured Loans
0.00
0.00
0.00
0.85
3.25
3.25
0.00
0.00
0.00
Long Term Provisions
9.64
152.82
166.13
130.15
91.38
2.51
1.95
1.39
1.63
Current Liabilities
3,943.57
1,601.66
1,673.84
1,887.45
1,401.65
757.32
620.56
617.95
654.10
Trade Payables
2,276.43
939.49
637.76
614.65
531.51
323.31
266.99
303.02
243.45
Other Current Liabilities
213.78
161.63
162.01
150.39
106.46
84.64
106.83
105.54
249.69
Short Term Borrowings
1,170.26
486.07
864.75
1,115.02
762.44
348.19
245.53
208.04
159.91
Short Term Provisions
283.10
14.46
9.32
7.39
1.24
1.18
1.21
1.36
1.06
Total Liabilities
5,080.72
2,345.82
2,370.90
2,496.87
1,890.69
1,138.88
974.13
954.69
988.90
Net Block
114.83
124.06
133.97
115.80
122.78
121.88
121.12
127.07
132.11
Gross Block
159.99
151.43
167.67
250.61
247.23
235.81
235.67
228.10
226.05
Accumulated Depreciation
45.16
27.37
33.69
134.80
124.45
113.93
114.55
101.03
93.94
Non Current Assets
1,555.07
554.48
368.17
276.13
235.46
146.36
172.98
183.79
195.08
Capital Work in Progress
0.18
2.09
0.57
0.00
0.64
3.10
0.88
1.84
1.32
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1,440.06
428.32
233.63
157.12
108.27
18.14
47.91
52.15
52.03
Other Non Current Assets
0.00
0.00
0.00
3.21
3.76
3.24
3.07
2.73
9.62
Current Assets
3,525.65
1,791.35
2,002.74
2,220.75
1,655.23
992.52
801.16
770.90
793.82
Current Investments
5.54
35.27
14.91
5.62
49.52
0.00
0.00
0.58
8.02
Inventories
0.00
0.05
0.05
0.06
0.18
0.15
0.09
0.07
0.08
Sundry Debtors
227.69
39.03
214.64
158.46
858.15
445.93
268.45
205.40
129.96
Cash & Bank
1,877.45
1,413.56
985.97
927.38
617.58
437.61
358.41
352.12
519.60
Other Current Assets
1,414.96
9.63
12.52
23.01
129.79
108.83
174.21
212.74
136.15
Short Term Loans & Adv.
1,407.71
293.82
774.64
1,106.21
108.95
93.05
157.94
157.61
114.54
Net Current Assets
-417.92
189.69
328.89
333.30
253.57
235.20
180.60
152.95
139.72
Total Assets
5,080.72
2,345.83
2,370.91
2,496.88
1,890.69
1,138.88
974.14
954.69
988.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Cash From Operating Activity
-944.38
643.30
708.76
-309.49
-209.97
-77.44
-181.63
0.00
PBT
410.12
114.85
124.43
158.69
47.91
51.95
16.88
0.00
Adjustment
79.87
99.49
97.51
105.22
62.30
42.11
21.56
0.00
Changes in Working Capital
-1,337.18
458.24
536.34
-519.43
-301.13
-191.53
-212.14
0.00
Cash after chg. in Working capital
-847.18
672.58
758.28
-255.52
-190.93
-97.48
-173.69
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-97.19
-29.29
-49.52
-53.97
-19.04
20.04
-7.93
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
24.80
-28.13
-19.36
47.41
-49.52
-13.21
10.40
0.00
Net Fixed Assets
-6.70
13.28
74.22
-23.14
-6.33
1.72
1.33
Net Investments
12.19
-0.25
-0.13
6.18
0.00
0.00
0.00
Others
19.31
-41.16
-93.45
64.37
-43.19
-14.93
9.07
Cash from Financing Activity
894.12
-448.89
-365.47
238.89
350.33
129.59
26.80
0.00
Net Cash Inflow / Outflow
-25.46
166.27
323.93
-23.19
90.84
38.95
-144.42
0.00
Opening Cash & Equivalents
613.24
446.96
123.03
146.08
55.24
16.29
245.39
0.00
Closing Cash & Equivalent
587.78
613.24
446.96
122.89
146.08
55.24
100.97
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
137.74
81.67
73.60
65.97
271.12
257.10
241.40
216.84
214.99
ROA
7.99%
3.49%
3.28%
4.92%
2.05%
3.00%
4.87%
1.06%
7.50%
ROE
34.62%
14.73%
15.89%
24.97%
8.18%
8.86%
14.27%
3.33%
24.03%
ROCE
26.73%
13.26%
12.93%
18.35%
10.78%
12.97%
18.09%
6.34%
15.03%
Fixed Asset Turnover
8.12
4.54
3.65
3.07
1.78
1.90
1.93
1.45
0.00
Receivable days
38.52
63.89
89.29
242.57
552.33
291.18
193.34
186.42
0.00
Inventory Days
0.00
0.02
0.02
0.06
0.14
0.10
0.07
0.09
0.00
Payable days
942.03
634.91
489.73
485.43
415.58
349.53
354.51
377.77
0.00
Cash Conversion Cycle
-903.51
-571.00
-400.42
-242.80
136.89
-58.25
-161.10
-191.27
0.00
Total Debt/Equity
1.04
0.83
1.65
2.37
1.98
0.97
0.80
1.00
0.60
Interest Cover
10.69
3.30
2.78
2.68
1.89
2.46
2.93
1.91
0.00

News Update:


  • Angel Broking adds 4.5 lakh customers in August
    11th Sep 2021, 08:39 AM

    In comparison, the company had added 1.8 lakh customers in August 2020

    Read More
  • Angel Broking rebrands itself as ‘Angel One’
    20th Aug 2021, 14:24 PM

    Its brand films reflect ABL as a young, vibrant and innovative brand for GenZ and Millennials

    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.