Nifty
Sensex
:
:
15793.30
52638.24
14.85 (0.09%)
-14.83 (-0.03%)

Electric Equipment

Rating :
62/99

BSE: 532259 | NSE: APARINDS

668.85
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  682.00
  •  691.30
  •  660.55
  •  679.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  293812
  •  1977.35
  •  723.00
  •  280.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,561.89
  • 10.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,604.31
  • 1.42%
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.46%
  • 1.90%
  • 12.43%
  • FII
  • DII
  • Others
  • 4.08%
  • 18.50%
  • 2.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.92
  • 5.74
  • -7.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • -0.33
  • -2.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.19
  • -1.85
  • 5.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.81
  • 15.94
  • 14.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 2.02
  • 1.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.11
  • 5.28
  • 4.16

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
1,809.62
1,288.79
40.41%
1,899.46
1,792.02
6.00%
1,714.19
1,836.63
-6.67%
1,480.68
1,829.05
-19.05%
Expenses
1,680.44
1,251.81
34.24%
1,798.67
1,687.10
6.61%
1,551.20
1,713.53
-9.47%
1,361.59
1,719.59
-20.82%
EBITDA
129.18
36.98
249.32%
100.79
104.92
-3.94%
162.99
123.10
32.40%
119.09
109.46
8.80%
EBIDTM
7.14%
2.87%
5.31%
5.85%
9.51%
6.70%
8.04%
5.98%
Other Income
12.13
2.35
416.17%
9.48
2.34
305.13%
3.11
1.38
125.36%
2.96
1.79
65.36%
Interest
38.28
47.15
-18.81%
22.41
51.62
-56.59%
36.91
51.80
-28.75%
29.57
67.35
-56.10%
Depreciation
23.92
22.81
4.87%
24.06
23.07
4.29%
23.46
22.45
4.50%
23.11
21.72
6.40%
PBT
79.11
-30.63
-
63.80
32.57
95.89%
105.73
50.23
110.49%
69.37
22.18
212.76%
Tax
16.82
-7.56
-
16.18
9.24
75.11%
23.28
13.56
71.68%
15.87
-11.73
-
PAT
62.29
-23.07
-
47.62
23.33
104.11%
82.45
36.67
124.84%
53.50
33.91
57.77%
PATM
3.44%
-1.79%
2.51%
1.30%
4.81%
2.00%
3.61%
1.85%
EPS
16.28
-6.03
-
12.44
6.10
103.93%
21.54
9.58
124.84%
13.98
8.86
57.79%

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
Mar 12
Net Sales
6,903.95
6,388.02
7,425.45
7,963.85
5,818.53
4,831.98
5,078.49
5,121.86
4,631.63
4,650.69
3,594.89
Net Sales Growth
2.33%
-13.97%
-6.76%
36.87%
20.42%
-4.85%
-0.85%
10.58%
-0.41%
29.37%
 
Cost Of Goods Sold
5,126.11
4,800.10
5,707.32
6,336.16
4,479.72
3,578.91
3,895.86
4,093.28
3,677.65
3,657.86
2,894.86
Gross Profit
1,777.84
1,587.92
1,718.13
1,627.69
1,338.81
1,253.07
1,182.63
1,028.58
953.98
992.83
700.03
GP Margin
25.75%
24.86%
23.14%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
21.35%
19.47%
Total Expenditure
6,391.90
5,963.08
6,938.78
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
4,332.94
3,375.83
Power & Fuel Cost
-
78.28
91.78
100.81
60.49
61.18
56.42
59.36
56.41
56.84
47.89
% Of Sales
-
1.23%
1.24%
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
1.22%
1.33%
Employee Cost
-
160.38
168.83
148.02
126.08
107.37
90.97
79.38
66.79
57.26
47.81
% Of Sales
-
2.51%
2.27%
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
1.23%
1.33%
Manufacturing Exp.
-
463.13
482.99
458.75
363.82
349.94
329.20
288.41
240.03
230.14
167.21
% Of Sales
-
7.25%
6.50%
5.76%
6.25%
7.24%
6.48%
5.63%
5.18%
4.95%
4.65%
General & Admin Exp.
-
67.04
85.29
82.18
67.90
55.47
47.82
47.25
43.57
35.87
28.40
% Of Sales
-
1.05%
1.15%
1.03%
1.17%
1.15%
0.94%
0.92%
0.94%
0.77%
0.79%
Selling & Distn. Exp.
-
315.72
288.90
288.51
241.43
199.79
226.50
242.46
201.93
236.85
149.45
% Of Sales
-
4.94%
3.89%
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
5.09%
4.16%
Miscellaneous Exp.
-
79.06
114.89
62.10
56.74
60.38
54.29
48.02
42.10
59.79
149.45
% Of Sales
-
1.24%
1.55%
0.78%
0.98%
1.25%
1.07%
0.94%
0.91%
1.29%
1.12%
EBITDA
512.05
424.94
486.67
490.41
425.34
432.01
377.91
263.71
306.66
317.75
219.06
EBITDA Margin
7.42%
6.65%
6.55%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
6.83%
6.09%
Other Income
27.68
33.53
24.00
15.60
11.37
16.88
12.53
11.29
74.07
87.65
51.41
Interest
127.17
156.76
254.14
223.12
158.07
130.52
175.14
171.07
224.32
226.47
169.99
Depreciation
94.55
93.44
87.12
66.67
55.87
44.97
37.76
31.21
27.02
24.01
21.77
PBT
318.01
208.27
169.41
216.22
222.77
273.40
177.54
72.72
129.39
154.92
78.71
Tax
72.15
47.77
34.26
80.16
78.03
97.15
57.26
23.06
38.62
40.17
2.65
Tax Rate
22.69%
22.94%
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
26.73%
3.45%
PAT
245.86
160.50
135.15
136.06
144.74
176.25
120.28
49.51
89.65
109.45
73.04
PAT before Minority Interest
245.86
160.50
135.15
136.06
144.74
176.25
120.28
49.41
89.91
110.13
74.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
-0.68
-1.06
PAT Margin
3.56%
2.51%
1.82%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
2.35%
2.03%
PAT Growth
247.06%
18.76%
-0.67%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
-18.09%
49.85%
 
EPS
64.19
41.91
35.29
35.52
37.79
46.02
31.40
12.93
23.41
28.58
19.07

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
Mar 12
Shareholder's Funds
1,409.20
1,166.43
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
626.63
523.31
Share Capital
38.27
38.27
38.27
38.27
38.27
38.50
38.50
38.47
38.47
35.97
Total Reserves
1,370.93
1,128.16
1,164.10
1,069.98
997.85
815.44
691.31
657.75
588.16
484.84
Non-Current Liabilities
278.84
256.04
179.88
203.91
143.56
121.05
128.43
102.31
59.85
91.43
Secured Loans
184.63
187.93
130.31
161.86
90.55
83.47
94.79
55.13
27.15
25.44
Unsecured Loans
6.96
0.00
0.00
0.00
0.00
0.00
0.00
15.00
5.79
9.21
Long Term Provisions
8.13
8.18
6.00
4.91
4.39
3.55
4.01
3.07
2.81
2.62
Current Liabilities
3,320.62
3,231.33
3,574.72
2,963.69
2,268.54
1,943.57
2,096.47
2,197.64
2,570.18
2,217.43
Trade Payables
3,038.08
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
Other Current Liabilities
246.57
287.92
210.30
166.82
216.45
147.83
121.03
98.07
121.54
409.51
Short Term Borrowings
21.49
94.02
87.82
169.75
186.47
263.80
386.67
707.99
940.32
948.98
Short Term Provisions
14.48
1.43
12.87
76.00
93.13
136.03
15.76
24.32
24.25
18.96
Total Liabilities
5,008.66
4,653.80
4,956.97
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
Net Block
877.91
884.66
708.84
648.52
573.87
397.85
394.56
358.68
263.23
184.95
Gross Block
1,235.80
1,152.99
897.81
775.99
647.28
434.90
624.36
561.85
456.42
354.97
Accumulated Depreciation
357.89
268.33
188.97
127.47
73.41
37.05
229.80
203.17
193.19
170.02
Non Current Assets
966.09
986.57
845.16
702.97
650.64
668.10
449.59
422.08
358.64
252.10
Capital Work in Progress
28.71
54.71
103.48
19.50
27.75
56.11
10.24
18.08
45.38
21.63
Non Current Investment
0.40
0.00
0.00
0.00
0.00
3.21
0.00
0.00
0.00
0.02
Long Term Loans & Adv.
51.16
43.41
28.86
33.90
30.08
182.64
44.79
45.32
50.03
45.50
Other Non Current Assets
7.91
3.79
3.98
1.05
18.94
28.29
0.00
0.00
0.00
0.00
Current Assets
4,042.57
3,667.23
4,111.81
3,572.88
2,797.58
2,250.46
2,506.33
2,575.91
2,899.80
2,581.23
Current Investments
60.00
0.00
186.92
0.00
118.57
109.24
5.26
1.50
79.62
0.00
Inventories
1,562.71
1,331.43
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
751.48
683.53
Sundry Debtors
1,861.29
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
Cash & Bank
221.76
176.23
225.29
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
Other Current Assets
336.81
142.54
109.18
109.12
308.18
147.21
189.35
223.19
199.99
200.42
Short Term Loans & Adv.
186.20
118.43
165.93
242.65
223.12
98.76
150.73
174.84
133.46
145.95
Net Current Assets
721.95
435.90
537.09
609.19
529.04
306.89
409.86
378.27
329.62
363.80
Total Assets
5,008.66
4,653.80
4,956.97
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33

Cash Flow

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
Mar 12
Cash From Operating Activity
323.52
94.17
632.04
225.04
312.44
413.51
298.43
-632.03
453.33
24.90
PBT
208.27
169.41
216.22
222.77
273.40
220.65
72.47
128.53
150.30
76.75
Adjustment
188.46
291.94
184.37
153.31
102.08
67.09
98.13
16.54
25.43
102.35
Changes in Working Capital
-29.07
-287.46
304.07
-91.38
37.46
159.70
146.14
-759.84
311.27
-132.60
Cash after chg. in Working capital
367.66
173.89
704.66
284.70
412.94
447.44
316.74
-614.77
487.00
46.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.14
-79.72
-72.62
-59.66
-100.50
-33.93
-18.31
-17.26
-33.67
-21.60
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
-110.52
45.22
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
-207.64
-43.14
Net Fixed Assets
-45.74
-161.04
-198.82
-115.65
-112.36
157.01
-52.80
-78.02
-110.93
-172.06
Net Investments
-61.39
186.91
-186.91
118.56
-9.34
-78.85
-0.66
78.12
-102.13
25.57
Others
-3.39
19.35
-2.21
-7.48
-44.61
-230.39
-5.84
-11.83
5.42
103.35
Cash from Financing Activity
-167.17
-188.83
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
-23.00
435.51
Net Cash Inflow / Outflow
45.83
-49.44
-49.22
151.55
-11.32
36.49
-130.14
-824.32
222.69
417.27
Opening Cash & Equivalents
163.92
213.24
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
Closing Cash & Equivalent
209.34
163.92
225.28
274.37
122.97
136.96
100.47
230.61
1,054.93
831.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
368.23
304.79
314.18
289.59
270.74
221.80
189.56
180.98
162.89
144.79
ROA
3.32%
2.81%
2.95%
3.75%
5.54%
4.10%
1.66%
2.87%
3.62%
3.09%
ROE
12.46%
11.41%
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
19.20%
16.99%
ROCE
23.13%
28.82%
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
24.09%
19.94%
Fixed Asset Turnover
5.35
7.24
9.52
8.35
9.77
10.48
9.46
10.02
12.36
11.46
Receivable days
107.42
99.30
88.82
91.85
80.91
77.50
77.13
68.56
61.12
72.46
Inventory Days
82.68
64.25
57.18
67.79
60.85
56.35
63.81
63.24
52.24
54.83
Payable days
125.49
49.69
35.97
84.60
132.12
117.77
109.77
121.61
99.05
83.50
Cash Conversion Cycle
64.61
113.86
110.04
75.04
9.63
16.08
31.17
10.19
14.31
43.80
Total Debt/Equity
0.19
0.27
0.21
0.33
0.29
0.45
0.68
1.14
1.57
1.91
Interest Cover
2.33
1.67
1.97
2.41
3.09
2.01
1.42
1.57
1.66
1.45

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.