Nifty
Sensex
:
:
24337.65
79850.19
-75.85 (-0.31%)
-298.69 (-0.37%)

Electric Equipment

Rating :
79/99

BSE: 532259 | NSE: APARINDS

8861.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  8640.00
  •  8878.00
  •  8524.35
  •  8596.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96538
  •  8476.89
  •  9099.00
  •  3303.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,418.04
  • 39.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,177.55
  • 0.63%
  • 8.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.77%
  • 0.73%
  • 8.77%
  • FII
  • DII
  • Others
  • 11.51%
  • 17.98%
  • 3.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 12.50
  • 30.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.99
  • 20.38
  • 23.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.68
  • 36.20
  • 58.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.19
  • 14.62
  • 17.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 3.17
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 7.33
  • 9.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
4,455.11
4,084.33
9.08%
4,013.16
3,938.92
1.88%
3,925.98
3,234.88
21.36%
3,773.01
3,093.23
21.98%
Expenses
4,033.76
3,660.42
10.20%
3,608.12
3,595.70
0.35%
3,576.22
3,009.00
18.85%
3,426.85
2,855.83
19.99%
EBITDA
421.35
423.91
-0.60%
405.04
343.22
18.01%
349.76
225.88
54.84%
346.16
237.40
45.81%
EBIDTM
9.46%
10.38%
10.09%
8.71%
8.91%
6.98%
9.17%
7.67%
Other Income
32.81
10.68
207.21%
21.00
6.63
216.74%
18.76
12.22
53.52%
13.86
4.48
209.38%
Interest
101.08
79.09
27.80%
112.82
93.96
20.07%
103.08
71.14
44.90%
69.60
61.31
13.52%
Depreciation
31.47
27.28
15.36%
28.84
26.08
10.58%
28.17
26.05
8.14%
27.23
24.93
9.23%
PBT
321.61
328.22
-2.01%
284.38
229.81
23.75%
237.27
140.91
68.38%
263.19
155.64
69.10%
Tax
85.40
85.47
-0.08%
66.73
59.91
11.38%
62.89
38.28
64.29%
65.72
33.18
98.07%
PAT
236.21
242.75
-2.69%
217.65
169.90
28.10%
174.38
102.63
69.91%
197.47
122.46
61.25%
PATM
5.30%
5.94%
5.42%
4.31%
4.44%
3.17%
5.23%
3.96%
EPS
58.81
63.43
-7.28%
54.16
44.40
21.98%
45.44
26.82
69.43%
51.59
32.00
61.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
16,167.26
14,352.15
9,316.57
6,388.02
7,425.45
7,963.85
5,818.53
4,831.98
5,078.49
5,121.86
4,631.63
Net Sales Growth
12.65%
54.05%
45.84%
-13.97%
-6.76%
36.87%
20.42%
-4.85%
-0.85%
10.58%
 
Cost Of Goods Sold
12,241.15
10,708.75
7,207.82
4,800.10
5,707.32
6,336.16
4,479.72
3,578.91
3,895.86
4,093.28
3,677.65
Gross Profit
3,926.11
3,643.40
2,108.75
1,587.92
1,718.13
1,627.69
1,338.81
1,253.07
1,182.63
1,028.58
953.98
GP Margin
24.28%
25.39%
22.63%
24.86%
23.14%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
Total Expenditure
14,644.95
13,112.36
8,783.75
5,959.43
6,938.78
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
Power & Fuel Cost
-
127.04
89.98
78.28
91.78
100.81
60.49
61.18
56.42
59.36
56.41
% Of Sales
-
0.89%
0.97%
1.23%
1.24%
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
Employee Cost
-
220.50
172.49
160.38
168.83
148.02
126.08
107.37
90.97
79.38
66.79
% Of Sales
-
1.54%
1.85%
2.51%
2.27%
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
Manufacturing Exp.
-
752.57
543.34
463.13
482.99
458.75
363.82
349.94
329.20
288.41
240.03
% Of Sales
-
5.24%
5.83%
7.25%
6.50%
5.76%
6.25%
7.24%
6.48%
5.63%
5.18%
General & Admin Exp.
-
156.95
79.88
66.32
85.29
82.18
67.90
55.47
47.82
47.25
43.57
% Of Sales
-
1.09%
0.86%
1.04%
1.15%
1.03%
1.17%
1.15%
0.94%
0.92%
0.94%
Selling & Distn. Exp.
-
988.16
546.06
312.78
288.90
288.51
241.43
199.79
226.50
242.46
201.93
% Of Sales
-
6.89%
5.86%
4.90%
3.89%
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
Miscellaneous Exp.
-
158.39
144.18
78.44
114.89
62.10
56.74
60.38
54.29
48.02
201.93
% Of Sales
-
1.10%
1.55%
1.23%
1.55%
0.78%
0.98%
1.25%
1.07%
0.94%
0.91%
EBITDA
1,522.31
1,239.79
532.82
428.59
486.67
490.41
425.34
432.01
377.91
263.71
306.66
EBITDA Margin
9.42%
8.64%
5.72%
6.71%
6.55%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
Other Income
86.43
63.24
77.64
29.88
24.00
15.60
11.37
16.88
12.53
11.29
74.07
Interest
386.58
344.11
170.74
156.76
254.14
223.12
158.07
130.52
175.14
171.07
224.32
Depreciation
115.71
104.34
97.84
93.44
87.12
66.67
55.87
44.97
37.76
31.21
27.02
PBT
1,106.45
854.58
341.88
208.27
169.41
216.22
222.77
273.40
177.54
72.72
129.39
Tax
280.74
216.84
85.27
47.77
34.26
80.16
78.03
97.15
57.26
23.06
38.62
Tax Rate
25.37%
25.37%
24.94%
22.94%
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
PAT
825.71
637.72
256.73
160.50
135.15
136.06
144.74
176.25
120.28
49.51
89.65
PAT before Minority Interest
825.71
637.72
256.73
160.50
135.15
136.06
144.74
176.25
120.28
49.41
89.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
PAT Margin
5.11%
4.44%
2.76%
2.51%
1.82%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
PAT Growth
29.47%
148.40%
59.96%
18.76%
-0.67%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
 
EPS
205.40
158.64
63.86
39.93
33.62
33.85
36.00
43.84
29.92
12.32
22.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,236.39
1,715.23
1,399.52
1,166.43
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
Share Capital
38.27
38.27
38.27
38.27
38.27
38.27
38.27
38.50
38.50
38.47
Total Reserves
2,198.12
1,676.96
1,361.25
1,128.16
1,164.10
1,069.98
997.85
815.44
691.31
657.75
Non-Current Liabilities
254.04
324.10
278.84
256.04
179.88
203.91
143.56
121.05
128.43
102.31
Secured Loans
151.37
195.38
184.63
187.93
130.31
161.86
90.55
83.47
94.79
55.13
Unsecured Loans
0.00
0.00
6.96
0.00
0.00
0.00
0.00
0.00
0.00
15.00
Long Term Provisions
12.18
12.32
8.13
8.18
6.00
4.91
4.39
3.55
4.01
3.07
Current Liabilities
5,727.22
4,568.20
3,320.62
3,231.33
3,574.72
2,963.69
2,268.54
1,943.57
2,096.47
2,197.64
Trade Payables
5,206.57
4,083.41
3,038.08
2,847.96
3,263.73
2,551.12
1,772.49
1,395.91
1,573.01
1,367.26
Other Current Liabilities
372.10
426.45
246.68
287.92
210.30
166.82
216.45
147.83
121.03
98.07
Short Term Borrowings
96.56
39.06
21.48
94.02
87.82
169.75
186.47
263.80
386.67
707.99
Short Term Provisions
51.99
19.28
14.38
1.43
12.87
76.00
93.13
136.03
15.76
24.32
Total Liabilities
8,217.65
6,607.53
4,998.98
4,653.80
4,956.97
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99
Net Block
950.48
881.24
877.91
884.66
708.84
648.52
573.87
397.85
394.56
358.68
Gross Block
1,489.86
1,326.50
1,235.80
1,152.99
897.81
775.99
647.28
434.90
624.36
561.85
Accumulated Depreciation
539.38
445.26
357.89
268.33
188.97
127.47
73.41
37.05
229.80
203.17
Non Current Assets
1,210.09
1,049.67
956.41
986.57
845.16
702.97
650.64
668.10
449.59
422.08
Capital Work in Progress
99.31
38.49
28.71
54.71
103.48
19.50
27.75
56.11
10.24
18.08
Non Current Investment
4.18
0.52
0.40
0.00
0.00
0.00
0.00
3.21
0.00
0.00
Long Term Loans & Adv.
154.57
82.34
42.37
43.41
28.86
33.90
30.08
182.64
44.79
45.32
Other Non Current Assets
1.55
47.08
7.02
3.79
3.98
1.05
18.94
28.29
0.00
0.00
Current Assets
7,007.56
5,557.86
4,042.57
3,667.23
4,111.81
3,572.88
2,797.58
2,250.46
2,506.33
2,575.91
Current Investments
50.10
30.00
60.00
0.00
186.92
0.00
118.57
109.24
5.26
1.50
Inventories
2,575.64
2,138.65
1,562.71
1,331.43
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
Sundry Debtors
3,198.07
2,531.13
1,860.57
1,898.60
2,141.61
1,734.48
1,254.32
1,090.39
1,267.00
1,103.57
Cash & Bank
530.10
266.41
222.45
176.23
225.29
274.37
122.97
133.86
100.47
230.61
Other Current Assets
653.65
245.41
119.17
142.54
275.11
351.77
308.18
147.21
189.35
223.19
Short Term Loans & Adv.
448.55
346.26
217.67
118.43
165.93
242.65
223.12
98.76
150.73
174.84
Net Current Assets
1,280.34
989.66
721.95
435.90
537.09
609.19
529.04
306.89
409.86
378.27
Total Assets
8,217.65
6,607.53
4,998.98
4,653.80
4,956.97
4,275.85
3,448.22
2,918.56
2,955.92
2,997.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
698.34
243.75
281.37
94.17
632.04
225.04
312.44
413.51
298.43
-632.03
PBT
854.58
341.88
208.27
169.41
216.22
222.77
273.40
220.65
72.47
128.53
Adjustment
339.04
206.71
164.33
291.94
184.37
153.31
102.08
67.09
98.13
16.54
Changes in Working Capital
-276.29
-214.01
-47.09
-287.46
304.07
-91.38
37.46
159.70
146.14
-759.84
Cash after chg. in Working capital
917.33
334.58
325.51
173.89
704.66
284.70
412.94
447.44
316.74
-614.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-218.99
-90.83
-44.14
-79.72
-72.62
-59.66
-100.50
-33.93
-18.31
-17.26
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
-268.94
-90.61
-114.70
45.22
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
Net Fixed Assets
-204.83
-83.69
-45.73
-161.04
-198.82
-115.65
-112.36
157.01
-52.80
-78.02
Net Investments
-23.90
30.00
-61.39
186.91
-186.91
118.56
-9.34
-78.85
-0.66
78.12
Others
-40.21
-36.92
-7.58
19.35
-2.21
-7.48
-44.61
-230.39
-5.84
-11.83
Cash from Financing Activity
-184.06
-106.35
-123.16
-188.83
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
Net Cash Inflow / Outflow
245.34
46.79
43.51
-49.44
-49.22
151.55
-11.32
36.49
-130.14
-824.32
Opening Cash & Equivalents
253.16
207.02
163.92
213.24
274.37
122.97
133.86
100.47
230.61
1,054.93
Closing Cash & Equivalent
498.81
253.16
207.02
163.92
225.28
274.37
122.97
136.96
100.47
230.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
584.37
448.19
365.70
304.79
314.18
289.59
270.74
221.80
189.56
180.98
ROA
8.60%
4.42%
3.33%
2.81%
2.95%
3.75%
5.54%
4.10%
1.66%
2.87%
ROE
32.28%
16.48%
12.51%
11.41%
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
ROCE
52.72%
27.94%
23.20%
28.82%
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
Fixed Asset Turnover
10.19
7.27
5.35
7.24
9.52
8.35
9.77
10.48
9.46
10.02
Receivable days
72.85
86.03
107.40
99.30
88.82
91.85
80.91
77.50
77.13
68.56
Inventory Days
59.95
72.51
82.68
64.25
57.18
67.79
60.85
56.35
63.81
63.24
Payable days
40.84
58.52
79.62
49.69
35.97
84.60
132.12
117.77
109.77
121.61
Cash Conversion Cycle
91.95
100.02
110.46
113.86
110.04
75.04
9.63
16.08
31.17
10.19
Total Debt/Equity
0.14
0.17
0.19
0.27
0.21
0.33
0.29
0.45
0.68
1.14
Interest Cover
3.48
3.00
2.33
1.67
1.97
2.41
3.09
2.01
1.42
1.57

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.