Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Finance - Stock Broking

Rating :
87/99

BSE: 543235 | NSE: ANGELBRKG

1253.55
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1250.00
  •  1290.00
  •  1227.50
  •  1243.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305576
  •  3841.79
  •  1475.00
  •  222.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,351.90
  • 27.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,645.93
  • 1.03%
  • 8.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.26%
  • 2.22%
  • 27.66%
  • FII
  • DII
  • Others
  • 4.7%
  • 9.10%
  • 12.06%

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
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
462.67
238.42
94.06%
408.61
192.75
111.99%
306.79
178.75
71.63%
309.86
171.82
80.34%
Expenses
291.77
168.82
72.83%
261.74
140.09
86.84%
200.68
132.91
50.99%
199.29
134.50
48.17%
EBITDA
170.90
69.60
145.55%
146.87
52.66
178.90%
106.12
45.83
131.55%
110.57
37.32
196.28%
EBIDTM
36.94%
29.19%
35.94%
27.32%
34.59%
25.64%
35.68%
21.72%
Other Income
11.81
8.17
44.55%
10.25
6.88
48.98%
8.82
6.74
30.86%
8.06
8.72
-7.57%
Interest
16.43
8.18
100.86%
10.77
10.37
3.86%
5.65
10.45
-45.93%
14.34
12.04
19.10%
Depreciation
4.06
4.97
-18.31%
4.00
4.94
-19.03%
4.75
5.09
-6.68%
4.65
5.64
-17.55%
PBT
162.22
64.63
151.00%
142.35
44.23
221.84%
104.54
37.04
182.24%
99.65
28.36
251.38%
Tax
40.79
16.37
149.18%
40.38
11.67
246.02%
31.30
9.11
243.58%
25.05
8.08
210.02%
PAT
121.43
48.26
151.62%
101.97
32.57
213.08%
73.23
27.93
162.19%
74.59
20.28
267.80%
PATM
26.25%
20.24%
24.96%
16.90%
23.87%
15.63%
24.07%
11.80%
EPS
14.73
5.74
156.62%
12.45
4.29
190.21%
8.94
3.75
138.40%
9.10
2.66
242.11%

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
1,487.93
1,263.68
724.62
762.62
764.85
430.89
447.74
447.28
328.32
0.00
Net Sales Growth
90.34%
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
1,487.93
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
953.48
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
534.46
435.50
155.63
187.67
248.29
-6.14
86.14
108.51
27.02
0.00
EBITDA Margin
35.92%
34.46%
21.48%
24.61%
32.46%
-1.42%
19.24%
24.26%
8.23%
0
Other Income
38.94
35.30
30.09
26.49
19.62
121.50
14.49
14.44
20.55
74.21
Interest
47.19
42.32
49.96
69.74
94.69
53.93
35.66
38.41
18.50
0.00
Depreciation
17.46
18.36
20.92
20.00
14.53
13.52
13.01
10.28
12.19
0.00
PBT
508.76
410.12
114.85
124.43
158.69
47.91
51.95
74.26
16.88
74.21
Tax
137.52
113.27
32.50
44.59
50.77
16.89
20.22
27.31
6.55
0.00
Tax Rate
27.03%
27.62%
28.30%
35.84%
31.99%
35.25%
38.92%
36.78%
38.80%
0.00%
PAT
371.22
296.86
82.35
79.83
107.93
31.01
31.72
46.95
10.33
74.21
PAT before Minority Interest
371.22
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
24.95%
23.49%
11.36%
10.47%
14.11%
7.20%
7.08%
10.50%
3.15%
0
PAT Growth
187.68%
260.49%
3.16%
-26.04%
248.05%
-2.24%
-32.44%
354.50%
-86.08%
 
EPS
45.05
36.03
9.99
9.69
13.10
3.76
3.85
5.70
1.25
9.01

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
  • Angel Broking reports above 2-fold jump in Q1 consolidated net profit
    16th Jul 2021, 12:20 PM

    Total consolidated income of the company increased by 92.41% at Rs 474.48 crore for Q1FY22

    Read More
  • Angel Broking launches avant-garde rule-based solutions ‘Smart Store’
    24th Jun 2021, 11:31 AM

    Smart Store will also give traders a social forum to interact with each other

    Read More
  • Angel Broking acquires over 5 million clients
    17th Jun 2021, 11:43 AM

    The company clocked its highest-ever monthly gross client acquisition in May 2021 as it on- boarded 0.43 million clients, which was over twice the monthly average recorded in the last fiscal

    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.