Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Electric Equipment

Rating :
42/99

BSE: 532259 | NSE: APARINDS

287.95
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  300.00
  •  302.45
  •  285.65
  •  300.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  72606
  •  210.09
  •  595.45
  •  239.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,152.27
  • 16.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,293.23
  • 3.16%
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.69%
  • 1.20%
  • 8.71%
  • FII
  • DII
  • Others
  • 5.85%
  • 22.45%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.42
  • 8.00
  • 8.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 5.60
  • 3.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.55
  • 2.36
  • -2.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.60
  • 16.51
  • 16.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.21
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 5.76
  • 4.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,292.98
1,981.58
-34.75%
1,814.48
2,464.57
-26.38%
1,836.63
2,119.05
-13.33%
1,829.05
1,884.65
-2.95%
Expenses
1,254.85
1,844.52
-31.97%
1,708.33
2,329.24
-26.66%
1,713.53
2,004.66
-14.52%
1,719.59
1,775.75
-3.16%
EBITDA
38.13
137.06
-72.18%
106.15
135.33
-21.56%
123.10
114.39
7.61%
109.46
108.90
0.51%
EBIDTM
2.95%
6.92%
5.85%
5.49%
6.70%
5.40%
5.98%
5.78%
Other Income
1.20
4.13
-70.94%
1.11
4.17
-73.38%
1.38
3.13
-55.91%
1.79
3.25
-44.92%
Interest
47.15
56.88
-17.11%
51.62
51.42
0.39%
51.80
41.68
24.28%
67.35
52.61
28.02%
Depreciation
22.81
19.88
14.74%
23.07
17.63
30.86%
22.45
17.11
31.21%
21.72
16.29
33.33%
PBT
-30.63
64.43
-
32.57
70.45
-53.77%
50.23
58.73
-14.47%
22.18
43.25
-48.72%
Tax
-7.56
23.19
-
9.24
26.73
-65.43%
13.56
24.01
-43.52%
-11.73
14.62
-
PAT
-23.07
41.24
-
23.33
43.72
-46.64%
36.67
34.72
5.62%
33.91
28.63
18.44%
PATM
-1.78%
2.08%
1.29%
1.77%
2.00%
1.64%
1.85%
1.52%
EPS
-6.02
10.77
-
6.09
11.42
-46.67%
9.57
9.07
5.51%
8.85
7.48
18.32%

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
6,773.14
7,461.74
7,963.85
5,818.53
4,831.98
5,078.49
5,121.86
4,631.63
4,650.69
3,594.89
3,033.03
Net Sales Growth
-19.84%
-6.30%
36.87%
20.42%
-4.85%
-0.85%
10.58%
-0.41%
29.37%
18.52%
 
Cost Of Goods Sold
5,242.84
5,751.04
6,336.16
4,479.72
3,578.91
3,895.86
4,093.28
3,677.65
3,657.86
2,894.86
2,377.71
Gross Profit
1,530.30
1,710.70
1,627.69
1,338.81
1,253.07
1,182.63
1,028.58
953.98
992.83
700.03
655.33
GP Margin
22.59%
22.93%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
21.35%
19.47%
21.61%
Total Expenditure
6,396.30
6,965.49
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
4,332.94
3,375.83
2,806.28
Power & Fuel Cost
-
91.78
100.81
60.49
61.18
56.42
59.36
56.41
56.84
47.89
39.18
% Of Sales
-
1.23%
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
1.22%
1.33%
1.29%
Employee Cost
-
168.83
148.02
126.08
107.37
90.97
79.38
66.79
57.26
47.81
39.73
% Of Sales
-
2.26%
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
1.23%
1.33%
1.31%
Manufacturing Exp.
-
482.99
463.09
363.82
349.94
329.20
288.41
240.03
230.14
167.21
146.32
% Of Sales
-
6.47%
5.81%
6.25%
7.24%
6.48%
5.63%
5.18%
4.95%
4.65%
4.82%
General & Admin Exp.
-
85.29
77.84
67.90
55.47
47.82
47.25
43.57
35.87
28.40
29.16
% Of Sales
-
1.14%
0.98%
1.17%
1.15%
0.94%
0.92%
0.94%
0.77%
0.79%
0.96%
Selling & Distn. Exp.
-
288.90
288.51
241.43
199.79
226.50
242.46
201.93
236.85
149.45
152.39
% Of Sales
-
3.87%
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
5.09%
4.16%
5.02%
Miscellaneous Exp.
-
97.88
62.10
56.74
60.38
54.29
48.02
42.10
59.79
40.21
152.39
% Of Sales
-
1.31%
0.78%
0.98%
1.25%
1.07%
0.94%
0.91%
1.29%
1.12%
0.72%
EBITDA
376.84
496.25
490.41
425.34
432.01
377.91
263.71
306.66
317.75
219.06
226.75
EBITDA Margin
5.56%
6.65%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
6.83%
6.09%
7.48%
Other Income
5.48
14.42
15.60
11.37
16.88
12.53
11.29
74.07
87.65
51.41
25.37
Interest
217.92
254.14
223.12
158.07
130.52
175.14
171.07
224.32
226.47
169.99
77.76
Depreciation
90.05
87.12
66.67
55.87
44.97
37.76
31.21
27.02
24.01
21.77
20.52
PBT
74.35
169.41
216.22
222.77
273.40
177.54
72.72
129.39
154.92
78.71
153.84
Tax
3.51
34.26
80.16
78.03
97.15
57.26
23.06
38.62
40.17
2.65
57.80
Tax Rate
4.72%
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
26.73%
3.45%
37.57%
PAT
70.84
135.15
136.06
144.74
176.25
120.28
49.51
89.65
109.45
73.04
95.32
PAT before Minority Interest
70.84
135.15
136.06
144.74
176.25
120.28
49.41
89.91
110.13
74.10
96.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
-0.68
-1.06
-0.72
PAT Margin
1.05%
1.81%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
2.35%
2.03%
3.14%
PAT Growth
-52.24%
-0.67%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
-18.09%
49.85%
-23.37%
 
EPS
18.50
35.29
35.52
37.79
46.02
31.40
12.93
23.41
28.58
19.07
24.89

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
1,166.43
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
626.63
523.31
351.42
Share Capital
38.27
38.27
38.27
38.27
38.50
38.50
38.47
38.47
35.97
32.34
Total Reserves
1,128.16
1,164.10
1,069.98
997.85
815.44
691.31
657.75
588.16
484.84
319.09
Non-Current Liabilities
256.04
179.88
203.91
143.56
121.05
128.43
102.31
59.85
91.43
48.62
Secured Loans
187.93
130.31
161.86
90.55
83.47
94.79
55.13
27.15
25.44
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
15.00
5.79
9.21
14.74
Long Term Provisions
8.18
6.00
4.91
4.39
3.55
4.01
3.07
2.81
2.62
0.77
Current Liabilities
3,231.33
3,639.20
2,963.69
2,268.54
1,943.57
2,096.47
2,197.64
2,570.18
2,217.43
1,566.32
Trade Payables
2,847.96
3,263.73
2,551.12
1,772.49
1,395.91
1,573.01
1,367.26
1,484.07
839.98
703.49
Other Current Liabilities
287.92
210.30
166.82
216.45
147.83
121.03
98.07
121.54
409.51
239.48
Short Term Borrowings
94.02
87.82
169.75
186.47
263.80
386.67
707.99
940.32
948.98
585.53
Short Term Provisions
1.43
77.35
76.00
93.13
136.03
15.76
24.32
24.25
18.96
37.81
Total Liabilities
4,653.80
5,021.45
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
1,966.88
Net Block
884.66
708.84
648.52
573.87
397.85
394.56
358.68
263.23
184.95
178.18
Gross Block
1,152.99
897.81
775.99
647.28
434.90
624.36
561.85
456.42
354.97
328.30
Accumulated Depreciation
268.33
188.97
127.47
73.41
37.05
229.80
203.17
193.19
170.02
150.12
Non Current Assets
986.57
855.40
702.97
650.64
668.10
449.59
422.08
358.64
252.10
210.62
Capital Work in Progress
54.71
103.48
19.50
27.75
56.11
10.24
18.08
45.38
21.63
6.22
Non Current Investment
0.00
0.00
0.00
0.00
3.21
0.00
0.00
0.00
0.02
0.02
Long Term Loans & Adv.
43.41
39.10
33.90
30.08
182.64
44.79
45.32
50.03
45.50
26.20
Other Non Current Assets
3.79
3.98
1.05
18.94
28.29
0.00
0.00
0.00
0.00
0.00
Current Assets
3,667.23
4,166.05
3,572.88
2,797.58
2,250.46
2,506.33
2,575.91
2,899.80
2,581.23
1,756.26
Current Investments
0.00
186.92
0.00
118.57
109.24
5.26
1.50
79.62
0.00
0.00
Inventories
1,331.43
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
751.48
683.53
492.63
Sundry Debtors
1,898.60
2,141.61
1,734.48
1,254.32
1,090.39
1,267.00
1,103.57
813.78
865.35
688.89
Cash & Bank
176.23
225.29
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
Other Current Assets
260.97
106.46
109.12
85.06
147.21
189.35
223.19
199.99
200.42
160.08
Short Term Loans & Adv.
168.56
222.89
242.65
223.12
98.76
150.73
174.84
133.46
145.95
147.03
Net Current Assets
435.90
526.85
609.19
529.04
306.89
409.86
378.27
329.62
363.80
189.95
Total Assets
4,653.80
5,021.45
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
1,966.88

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
94.17
632.04
225.04
312.44
413.51
298.43
-632.03
453.33
24.90
47.78
PBT
169.41
216.22
222.77
273.40
220.65
72.47
128.53
150.30
76.75
153.84
Adjustment
291.94
184.37
153.31
102.08
67.09
98.13
16.54
25.43
102.35
17.01
Changes in Working Capital
-287.46
304.07
-91.38
37.46
159.70
146.14
-759.84
311.27
-132.60
-104.93
Cash after chg. in Working capital
173.89
704.66
284.70
412.94
447.44
316.74
-614.77
487.00
46.50
65.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-79.72
-72.62
-59.66
-100.50
-33.93
-18.31
-17.26
-33.67
-21.60
-18.14
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
45.48
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
-207.64
-43.14
-25.64
Net Fixed Assets
-161.04
-198.82
-115.65
-112.36
157.01
-52.80
-78.02
-110.93
-172.06
-15.85
Net Investments
186.91
-186.91
118.56
-9.34
-78.85
-0.66
78.12
-102.13
25.57
0.20
Others
19.61
-2.21
-7.48
-44.61
-230.39
-5.84
-11.83
5.42
103.35
-9.99
Cash from Financing Activity
-188.83
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
-23.00
435.51
-96.31
Net Cash Inflow / Outflow
-49.18
-49.22
151.55
-11.32
36.49
-130.14
-824.32
222.69
417.27
-74.16
Opening Cash & Equivalents
225.29
274.38
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
Closing Cash & Equivalent
176.23
225.29
274.37
122.97
136.96
100.47
230.61
1,054.93
831.93
414.66

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.)
304.79
314.18
289.59
270.74
221.80
189.56
180.98
162.89
144.79
108.68
ROA
2.81%
2.93%
3.75%
5.54%
4.10%
1.66%
2.87%
3.62%
3.09%
5.23%
ROE
11.41%
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
19.20%
16.99%
30.26%
ROCE
28.82%
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
24.09%
19.94%
33.00%
Fixed Asset Turnover
7.28
9.52
8.35
9.77
10.48
9.46
10.02
12.36
11.46
9.52
Receivable days
98.82
88.82
91.85
80.91
77.50
77.13
68.56
61.12
72.46
61.19
Inventory Days
63.94
57.18
67.79
60.85
56.35
63.81
63.24
52.24
54.83
51.22
Payable days
49.38
35.95
84.60
132.12
117.77
109.77
121.61
99.05
83.50
111.48
Cash Conversion Cycle
113.38
110.06
75.04
9.63
16.08
31.17
10.19
14.31
43.80
0.93
Total Debt/Equity
0.27
0.21
0.33
0.29
0.45
0.68
1.14
1.57
1.91
1.73
Interest Cover
1.67
1.97
2.41
3.09
2.01
1.42
1.57
1.66
1.45
2.98

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.