Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Electric Equipment

Rating :
76/99

BSE: 532259 | NSE: APARINDS

1472.70
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1449.00
  • 1513.95
  • 1400.50
  • 1435.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  167052
  •  2399.80
  •  1513.95
  •  556.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,645.77
  • 17.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,632.03
  • 1.02%
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.64%
  • 1.56%
  • 12.06%
  • FII
  • DII
  • Others
  • 5.94%
  • 16.51%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 9.88
  • 7.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 4.61
  • 1.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.89
  • 12.13
  • 23.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.77
  • 14.56
  • 11.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 1.79
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.58
  • 4.91
  • 4.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
3,093.23
1,809.62
70.93%
3,012.45
1,899.46
58.60%
2,228.83
1,713.98
30.04%
2,269.09
1,485.80
52.72%
Expenses
2,855.83
1,680.44
69.95%
2,838.90
1,795.02
58.15%
2,113.07
1,553.08
36.06%
2,141.50
1,368.98
56.43%
EBITDA
237.40
129.18
83.77%
173.55
104.44
66.17%
115.76
160.90
-28.05%
127.59
116.82
9.22%
EBIDTM
7.67%
7.14%
5.76%
5.50%
5.19%
9.39%
5.62%
7.86%
Other Income
4.48
12.13
-63.07%
8.86
5.83
51.97%
8.60
5.20
65.38%
4.68
5.23
-10.52%
Interest
61.31
38.28
60.16%
45.76
22.41
104.19%
25.61
36.91
-30.62%
30.97
29.57
4.73%
Depreciation
24.93
23.92
4.22%
24.82
24.06
3.16%
24.88
23.46
6.05%
24.22
23.11
4.80%
PBT
155.64
79.11
96.74%
111.83
63.80
75.28%
73.87
105.73
-30.13%
77.08
69.37
11.11%
Tax
33.18
16.82
97.27%
29.28
16.17
81.08%
18.97
23.28
-18.51%
20.19
15.87
27.22%
PAT
122.46
62.29
96.60%
82.55
47.63
73.32%
54.90
82.45
-33.41%
56.89
53.50
6.34%
PATM
3.96%
3.44%
2.74%
2.51%
2.46%
4.81%
2.51%
3.60%
EPS
32.00
16.28
96.56%
21.59
12.45
73.41%
14.36
21.54
-33.33%
14.87
13.98
6.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
10,603.60
9,319.99
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
Net Sales Growth
53.48%
45.90%
-13.97%
-6.76%
36.87%
20.42%
-4.85%
-0.85%
10.58%
-0.41%
 
Cost Of Goods Sold
8,179.90
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
3,657.86
Gross Profit
2,423.70
2,112.17
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
GP Margin
22.86%
22.66%
24.86%
23.14%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
21.35%
Total Expenditure
9,949.30
8,787.17
5,959.43
6,938.78
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
4,332.94
Power & Fuel Cost
-
89.98
78.28
91.78
100.81
60.49
61.18
56.42
59.36
56.41
56.84
% Of Sales
-
0.97%
1.23%
1.24%
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
1.22%
Employee Cost
-
172.49
160.38
168.83
148.02
126.08
107.37
90.97
79.38
66.79
57.26
% Of Sales
-
1.85%
2.51%
2.27%
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
1.23%
Manufacturing Exp.
-
543.34
463.13
482.99
458.75
363.82
349.94
329.20
288.41
240.03
230.14
% Of Sales
-
5.83%
7.25%
6.50%
5.76%
6.25%
7.24%
6.48%
5.63%
5.18%
4.95%
General & Admin Exp.
-
83.30
66.32
85.29
82.18
67.90
55.47
47.82
47.25
43.57
35.87
% Of Sales
-
0.89%
1.04%
1.15%
1.03%
1.17%
1.15%
0.94%
0.92%
0.94%
0.77%
Selling & Distn. Exp.
-
546.06
312.78
288.90
288.51
241.43
199.79
226.50
242.46
201.93
236.85
% Of Sales
-
5.86%
4.90%
3.89%
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
5.09%
Miscellaneous Exp.
-
144.18
78.44
114.89
62.10
56.74
60.38
54.29
48.02
42.10
236.85
% Of Sales
-
1.55%
1.23%
1.55%
0.78%
0.98%
1.25%
1.07%
0.94%
0.91%
1.29%
EBITDA
654.30
532.82
428.59
486.67
490.41
425.34
432.01
377.91
263.71
306.66
317.75
EBITDA Margin
6.17%
5.72%
6.71%
6.55%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
6.83%
Other Income
26.62
77.64
29.88
24.00
15.60
11.37
16.88
12.53
11.29
74.07
87.65
Interest
163.65
170.74
156.76
254.14
223.12
158.07
130.52
175.14
171.07
224.32
226.47
Depreciation
98.85
97.84
93.44
87.12
66.67
55.87
44.97
37.76
31.21
27.02
24.01
PBT
418.42
341.88
208.27
169.41
216.22
222.77
273.40
177.54
72.72
129.39
154.92
Tax
101.62
85.27
47.77
34.26
80.16
78.03
97.15
57.26
23.06
38.62
40.17
Tax Rate
24.29%
24.94%
22.94%
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
26.73%
PAT
316.80
256.61
160.50
135.15
136.06
144.74
176.25
120.28
49.51
89.65
109.45
PAT before Minority Interest
316.80
256.61
160.50
135.15
136.06
144.74
176.25
120.28
49.41
89.91
110.13
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
-0.68
PAT Margin
2.99%
2.75%
2.51%
1.82%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
2.35%
PAT Growth
28.85%
59.88%
18.76%
-0.67%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
-18.09%
 
EPS
82.72
67.00
41.91
35.29
35.52
37.79
46.02
31.40
12.93
23.41
28.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,715.23
1,399.52
1,166.43
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
626.63
Share Capital
38.27
38.27
38.27
38.27
38.27
38.27
38.50
38.50
38.47
38.47
Total Reserves
1,676.96
1,361.25
1,128.16
1,164.10
1,069.98
997.85
815.44
691.31
657.75
588.16
Non-Current Liabilities
324.10
278.84
256.04
179.88
203.91
143.56
121.05
128.43
102.31
59.85
Secured Loans
195.38
184.63
187.93
130.31
161.86
90.55
83.47
94.79
55.13
27.15
Unsecured Loans
0.00
6.96
0.00
0.00
0.00
0.00
0.00
0.00
15.00
5.79
Long Term Provisions
12.32
8.13
8.18
6.00
4.91
4.39
3.55
4.01
3.07
2.81
Current Liabilities
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
2,570.18
Trade Payables
4,122.47
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
Other Current Liabilities
426.45
246.68
287.92
210.30
166.82
216.45
147.83
121.03
98.07
121.54
Short Term Borrowings
0.00
21.48
94.02
87.82
169.75
186.47
263.80
386.67
707.99
940.32
Short Term Provisions
19.28
14.38
1.43
12.87
76.00
93.13
136.03
15.76
24.32
24.25
Total Liabilities
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
3,258.44
Net Block
881.24
877.91
884.66
708.84
648.52
573.87
397.85
394.56
358.68
263.23
Gross Block
1,326.51
1,235.80
1,152.99
897.81
775.99
647.28
434.90
624.36
561.85
456.42
Accumulated Depreciation
445.27
357.89
268.33
188.97
127.47
73.41
37.05
229.80
203.17
193.19
Non Current Assets
1,049.67
956.41
986.57
845.16
702.97
650.64
668.10
449.59
422.08
358.64
Capital Work in Progress
38.49
28.71
54.71
103.48
19.50
27.75
56.11
10.24
18.08
45.38
Non Current Investment
0.52
0.40
0.00
0.00
0.00
0.00
3.21
0.00
0.00
0.00
Long Term Loans & Adv.
82.34
42.37
43.41
28.86
33.90
30.08
182.64
44.79
45.32
50.03
Other Non Current Assets
47.08
7.02
3.79
3.98
1.05
18.94
28.29
0.00
0.00
0.00
Current Assets
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
2,899.80
Current Investments
30.00
60.00
0.00
186.92
0.00
118.57
109.24
5.26
1.50
79.62
Inventories
2,138.66
1,562.71
1,331.43
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
751.48
Sundry Debtors
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
813.78
Cash & Bank
266.60
222.45
176.23
225.29
274.37
122.97
133.86
100.47
230.61
1,054.93
Other Current Assets
591.47
119.17
142.54
109.18
351.77
308.18
147.21
189.35
223.19
199.99
Short Term Loans & Adv.
346.36
217.67
118.43
165.93
242.65
223.12
98.76
150.73
174.84
133.46
Net Current Assets
989.66
721.95
435.90
537.09
609.19
529.04
306.89
409.86
378.27
329.62
Total Assets
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
3,258.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
243.75
281.37
94.17
632.04
225.04
312.44
413.51
298.43
-632.03
453.33
PBT
341.88
208.27
169.41
216.22
222.77
273.40
220.65
72.47
128.53
150.30
Adjustment
206.72
164.33
291.94
184.37
153.31
102.08
67.09
98.13
16.54
25.43
Changes in Working Capital
-214.01
-47.09
-287.46
304.07
-91.38
37.46
159.70
146.14
-759.84
311.27
Cash after chg. in Working capital
334.59
325.51
173.89
704.66
284.70
412.94
447.44
316.74
-614.77
487.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.84
-44.14
-79.72
-72.62
-59.66
-100.50
-33.93
-18.31
-17.26
-33.67
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
-90.61
-114.70
45.22
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
-207.64
Net Fixed Assets
-83.71
-45.73
-161.04
-198.82
-115.65
-112.36
157.01
-52.80
-78.02
-110.93
Net Investments
30.00
-61.39
186.91
-186.91
118.56
-9.34
-78.85
-0.66
78.12
-102.13
Others
-36.90
-7.58
19.35
-2.21
-7.48
-44.61
-230.39
-5.84
-11.83
5.42
Cash from Financing Activity
-106.35
-123.16
-188.83
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
-23.00
Net Cash Inflow / Outflow
46.79
43.51
-49.44
-49.22
151.55
-11.32
36.49
-130.14
-824.32
222.69
Opening Cash & Equivalents
207.02
163.92
213.24
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
Closing Cash & Equivalent
253.16
207.02
163.92
225.28
274.37
122.97
136.96
100.47
230.61
1,054.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
448.19
365.70
304.79
314.18
289.59
270.74
221.80
189.56
180.98
162.89
ROA
4.42%
3.33%
2.81%
2.95%
3.75%
5.54%
4.10%
1.66%
2.87%
3.62%
ROE
16.48%
12.51%
11.41%
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
19.20%
ROCE
28.23%
23.20%
28.82%
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
24.09%
Fixed Asset Turnover
7.27
5.35
7.24
9.52
8.35
9.77
10.48
9.46
10.02
12.36
Receivable days
86.00
107.40
99.30
88.82
91.85
80.91
77.50
77.13
68.56
61.12
Inventory Days
72.48
82.68
64.25
57.18
67.79
60.85
56.35
63.81
63.24
52.24
Payable days
59.51
79.62
49.69
35.97
84.60
132.12
117.77
109.77
121.61
99.05
Cash Conversion Cycle
98.97
110.46
113.86
110.04
75.04
9.63
16.08
31.17
10.19
14.31
Total Debt/Equity
0.15
0.19
0.27
0.21
0.33
0.29
0.45
0.68
1.14
1.57
Interest Cover
3.00
2.33
1.67
1.97
2.41
3.09
2.01
1.42
1.57
1.66

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.