Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Finance - Stock Broking

Rating :
78/99

BSE: 543235 | NSE: ANGELONE

1358.60
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1333.00
  •  1384.75
  •  1322.65
  •  1322.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1437919
  •  19482.21
  •  1689.00
  •  286.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,233.53
  • 26.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,527.55
  • 0.95%
  • 8.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.68%
  • 1.92%
  • 30.69%
  • FII
  • DII
  • Others
  • 5.44%
  • 8.38%
  • 9.89%

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
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
597.32
306.79
94.70%
527.34
309.86
70.19%
462.67
238.42
94.06%
408.61
192.75
111.99%
Expenses
363.22
200.68
80.99%
336.31
199.29
68.75%
291.77
168.82
72.83%
261.74
140.09
86.84%
EBITDA
234.09
106.12
120.59%
191.02
110.57
72.76%
170.90
69.60
145.55%
146.87
52.66
178.90%
EBIDTM
39.19%
34.59%
36.22%
35.68%
36.94%
29.19%
35.94%
27.32%
Other Income
9.79
8.82
11.00%
10.82
8.06
34.24%
11.81
8.17
44.55%
10.25
6.88
48.98%
Interest
18.26
5.65
223.19%
17.95
14.34
25.17%
16.43
8.18
100.86%
10.77
10.37
3.86%
Depreciation
4.83
4.75
1.68%
4.53
4.65
-2.58%
4.06
4.97
-18.31%
4.00
4.94
-19.03%
PBT
220.80
104.54
111.21%
179.37
99.65
80.00%
162.22
64.63
151.00%
142.35
44.23
221.84%
Tax
56.19
31.30
79.52%
45.11
25.05
80.08%
40.79
16.37
149.18%
40.38
11.67
246.02%
PAT
164.61
73.23
124.78%
134.26
74.59
80.00%
121.43
48.26
151.62%
101.97
32.57
213.08%
PATM
27.56%
23.87%
25.46%
24.07%
26.25%
20.24%
24.96%
16.90%
EPS
19.88
8.94
122.37%
16.24
9.10
78.46%
14.73
5.74
156.62%
12.45
4.29
190.21%

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
1,995.94
1,263.68
724.62
762.62
764.85
430.89
447.74
447.28
328.32
0.00
Net Sales Growth
90.49%
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
1,995.94
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
1,253.04
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
742.88
435.50
155.63
187.67
248.29
-6.14
86.14
108.51
27.02
0.00
EBITDA Margin
37.22%
34.46%
21.48%
24.61%
32.46%
-1.42%
19.24%
24.26%
8.23%
0
Other Income
42.67
35.30
30.09
26.49
19.62
121.50
14.49
14.44
20.55
74.21
Interest
63.41
42.32
49.96
69.74
94.69
53.93
35.66
38.41
18.50
0.00
Depreciation
17.42
18.36
20.92
20.00
14.53
13.52
13.01
10.28
12.19
0.00
PBT
704.74
410.12
114.85
124.43
158.69
47.91
51.95
74.26
16.88
74.21
Tax
182.47
113.27
32.50
44.59
50.77
16.89
20.22
27.31
6.55
0.00
Tax Rate
25.89%
27.62%
28.30%
35.84%
31.99%
35.25%
38.92%
36.78%
38.80%
0.00%
PAT
522.27
296.86
82.35
79.83
107.93
31.01
31.72
46.95
10.33
74.21
PAT before Minority Interest
522.27
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
26.17%
23.49%
11.36%
10.47%
14.11%
7.20%
7.08%
10.50%
3.15%
0
PAT Growth
128.41%
260.49%
3.16%
-26.04%
248.05%
-2.24%
-32.44%
354.50%
-86.08%
 
EPS
63.08
35.85
9.95
9.64
13.04
3.75
3.83
5.67
1.25
8.96

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 One partners with Vakrangee Digital Ventures
    22nd Dec 2021, 16:13 PM

    Through this partnership, Angel One will offer its bouquet of products and services to customers across the country, primarily focusing on Tier 2, 3 and beyond cities

    Read More
  • Angel One launches new campaign Smart Sauda 2.0
    23rd Nov 2021, 10:45 AM

    The campaign is driven across social media platforms, OTTs, business channels, display platforms, audio streaming platforms, etc.

    Read More
  • Angel One - Quarterly Results
    20th Oct 2021, 18:14 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.