Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Electric Equipment

Rating :
49/99

BSE: 532259 | NSE: APARINDS

336.40
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  337.50
  •  341.85
  •  331.10
  •  337.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29726
  •  100.07
  •  595.45
  •  239.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,296.92
  • 9.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,324.91
  • 2.80%
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.69%
  • 1.38%
  • 8.59%
  • FII
  • DII
  • Others
  • 5.81%
  • 22.50%
  • 2.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.55
  • 9.23
  • 18.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 13.21
  • 2.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 22.41
  • -8.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 16.66
  • 16.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.26
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 5.94
  • 5.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,814.48
2,464.57
-26.38%
1,836.63
2,119.05
-13.33%
1,829.05
1,884.65
-2.95%
1,981.58
1,495.58
32.50%
Expenses
1,708.33
2,329.24
-26.66%
1,713.53
2,004.66
-14.52%
1,719.59
1,775.75
-3.16%
1,844.52
1,386.49
33.04%
EBITDA
106.15
135.33
-21.56%
123.10
114.39
7.61%
109.46
108.90
0.51%
137.06
109.09
25.64%
EBIDTM
5.85%
5.49%
6.70%
5.40%
5.98%
5.78%
6.92%
7.29%
Other Income
1.11
4.17
-73.38%
1.38
3.13
-55.91%
1.79
3.25
-44.92%
4.13
4.50
-8.22%
Interest
51.62
51.42
0.39%
51.80
41.68
24.28%
67.35
52.61
28.02%
56.88
54.16
5.02%
Depreciation
23.07
17.63
30.86%
22.45
17.11
31.21%
21.72
16.29
33.33%
19.88
15.64
27.11%
PBT
32.57
70.45
-53.77%
50.23
58.73
-14.47%
22.18
43.25
-48.72%
64.43
43.79
47.13%
Tax
9.24
26.73
-65.43%
13.56
24.01
-43.52%
-11.73
14.62
-
23.19
14.80
56.69%
PAT
23.33
43.72
-46.64%
36.67
34.72
5.62%
33.91
28.63
18.44%
41.24
28.99
42.26%
PATM
1.29%
1.77%
2.00%
1.64%
1.85%
1.52%
2.08%
1.94%
EPS
6.09
11.42
-46.67%
9.57
9.07
5.51%
8.85
7.48
18.32%
10.77
7.57
42.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
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
2,235.54
Net Sales Growth
-6.30%
36.87%
20.42%
-4.85%
-0.85%
10.58%
-0.41%
29.37%
18.52%
35.67%
 
Cost Of Goods Sold
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
1,737.80
Gross Profit
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
497.74
GP Margin
22.93%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
21.35%
19.47%
21.61%
22.26%
Total Expenditure
6,985.97
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
2,072.27
Power & Fuel Cost
-
100.81
60.49
61.18
56.42
59.36
56.41
56.84
47.89
39.18
31.66
% Of Sales
-
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
1.22%
1.33%
1.29%
1.42%
Employee Cost
-
148.02
126.08
107.37
90.97
79.38
66.79
57.26
47.81
39.73
30.77
% Of Sales
-
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
1.23%
1.33%
1.31%
1.38%
Manufacturing Exp.
-
463.09
363.82
349.94
329.20
288.41
240.03
230.14
167.21
146.32
124.59
% Of Sales
-
5.81%
6.25%
7.24%
6.48%
5.63%
5.18%
4.95%
4.65%
4.82%
5.57%
General & Admin Exp.
-
77.84
67.90
55.47
47.82
47.25
43.57
35.87
28.40
29.16
18.26
% Of Sales
-
0.98%
1.17%
1.15%
0.94%
0.92%
0.94%
0.77%
0.79%
0.96%
0.82%
Selling & Distn. Exp.
-
288.51
241.43
199.79
226.50
242.46
201.93
236.85
149.45
152.39
99.55
% Of Sales
-
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
5.09%
4.16%
5.02%
4.45%
Miscellaneous Exp.
-
62.10
56.74
60.38
54.29
48.02
42.10
59.79
40.21
21.80
99.55
% Of Sales
-
0.78%
0.98%
1.25%
1.07%
0.94%
0.91%
1.29%
1.12%
0.72%
1.33%
EBITDA
475.77
490.41
425.34
432.01
377.91
263.71
306.66
317.75
219.06
226.75
163.27
EBITDA Margin
6.38%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
6.83%
6.09%
7.48%
7.30%
Other Income
8.41
15.60
11.37
16.88
12.53
11.29
74.07
87.65
51.41
25.37
43.68
Interest
227.65
223.12
158.07
130.52
175.14
171.07
224.32
226.47
169.99
77.76
86.87
Depreciation
87.12
66.67
55.87
44.97
37.76
31.21
27.02
24.01
21.77
20.52
18.51
PBT
169.41
216.22
222.77
273.40
177.54
72.72
129.39
154.92
78.71
153.84
101.56
Tax
34.26
80.16
78.03
97.15
57.26
23.06
38.62
40.17
2.65
57.80
22.39
Tax Rate
20.22%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
26.73%
3.45%
37.57%
22.30%
PAT
135.15
136.06
144.74
176.25
120.28
49.51
89.65
109.45
73.04
95.32
84.74
PAT before Minority Interest
135.15
136.06
144.74
176.25
120.28
49.41
89.91
110.13
74.10
96.04
78.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
-0.68
-1.06
-0.72
6.72
PAT Margin
1.81%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
2.35%
2.03%
3.14%
3.79%
PAT Growth
-0.67%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
-18.09%
49.85%
-23.37%
12.49%
 
EPS
35.29
35.52
37.79
46.02
31.40
12.93
23.41
28.58
19.07
24.89
22.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
626.63
523.31
351.42
283.37
Share Capital
38.27
38.27
38.27
38.50
38.50
38.47
38.47
35.97
32.34
32.34
Total Reserves
1,164.10
1,069.98
997.85
815.44
691.31
657.75
588.16
484.84
319.09
251.03
Non-Current Liabilities
179.88
203.91
143.56
121.05
128.43
102.31
59.85
91.43
48.62
168.85
Secured Loans
130.31
161.86
90.55
83.47
94.79
55.13
27.15
25.44
0.00
91.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
15.00
5.79
9.21
14.74
70.12
Long Term Provisions
6.00
4.91
4.39
3.55
4.01
3.07
2.81
2.62
0.77
0.00
Current Liabilities
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
1,254.47
Trade Payables
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
992.93
Other Current Liabilities
210.30
166.82
216.45
147.83
121.03
98.07
121.54
409.51
239.48
239.85
Short Term Borrowings
87.82
169.75
186.47
263.80
386.67
707.99
940.32
948.98
585.53
0.00
Short Term Provisions
77.35
76.00
93.13
136.03
15.76
24.32
24.25
18.96
37.81
21.70
Total Liabilities
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
1,707.01
Net Block
708.84
648.52
573.87
397.85
394.56
358.68
263.23
184.95
178.18
178.67
Gross Block
897.81
775.99
647.28
434.90
624.36
561.85
456.42
354.97
328.30
369.44
Accumulated Depreciation
188.97
127.47
73.41
37.05
229.80
203.17
193.19
170.02
150.12
130.46
Non Current Assets
855.40
702.97
650.64
668.10
449.59
422.08
358.64
252.10
210.62
181.09
Capital Work in Progress
103.48
19.50
27.75
56.11
10.24
18.08
45.38
21.63
6.22
2.40
Non Current Investment
0.00
0.00
0.00
3.21
0.00
0.00
0.00
0.02
0.02
0.02
Long Term Loans & Adv.
39.10
33.90
30.08
182.64
44.79
45.32
50.03
45.50
26.20
0.00
Other Non Current Assets
3.98
1.05
18.94
28.29
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
1,525.92
Current Investments
186.92
0.00
118.57
109.24
5.26
1.50
79.62
0.00
0.00
0.00
Inventories
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
751.48
683.53
492.63
439.18
Sundry Debtors
2,141.61
1,734.48
1,254.32
1,090.39
1,267.00
1,103.57
813.78
865.35
688.89
424.32
Cash & Bank
225.29
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
Other Current Assets
329.35
109.12
85.06
48.45
189.35
223.19
199.99
200.42
160.08
173.59
Short Term Loans & Adv.
222.89
242.65
223.12
98.76
150.73
174.84
133.46
145.95
147.03
166.96
Net Current Assets
526.85
609.19
529.04
306.89
409.86
378.27
329.62
363.80
189.95
271.45
Total Assets
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
1,707.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
632.04
225.04
312.44
413.51
298.43
-632.03
453.33
24.90
47.78
-65.21
PBT
216.22
222.77
273.40
220.65
72.47
128.53
150.30
76.75
153.84
101.56
Adjustment
184.37
153.31
102.08
67.09
98.13
16.54
25.43
102.35
17.01
17.95
Changes in Working Capital
304.07
-91.38
37.46
159.70
146.14
-759.84
311.27
-132.60
-104.93
-166.64
Cash after chg. in Working capital
704.66
284.70
412.94
447.44
316.74
-614.77
487.00
46.50
65.92
-47.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.62
-59.66
-100.50
-33.93
-18.31
-17.26
-33.67
-21.60
-18.14
-18.09
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
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
-207.64
-43.14
-25.64
5.57
Net Fixed Assets
-198.82
-115.65
-112.36
157.01
-52.80
-78.02
-110.93
-172.06
-15.85
-8.91
Net Investments
-186.91
118.56
-9.34
-78.85
-0.66
78.12
-102.13
25.57
0.20
56.66
Others
-2.21
-7.48
-44.61
-230.39
-5.84
-11.83
5.42
103.35
-9.99
-42.18
Cash from Financing Activity
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
-23.00
435.51
-96.31
-62.46
Net Cash Inflow / Outflow
-49.22
151.55
-11.32
36.49
-130.14
-824.32
222.69
417.27
-74.16
-122.10
Opening Cash & Equivalents
274.38
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
610.92
Closing Cash & Equivalent
225.29
274.37
122.97
136.96
100.47
230.61
1,054.93
831.93
414.66
488.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
314.18
289.59
270.74
221.80
189.56
180.98
162.89
144.79
108.68
87.63
ROA
2.93%
3.75%
5.54%
4.10%
1.66%
2.87%
3.62%
3.09%
5.23%
4.33%
ROE
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
19.20%
16.99%
30.26%
27.76%
ROCE
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
24.09%
19.94%
33.00%
42.31%
Fixed Asset Turnover
9.52
8.35
9.77
10.48
9.46
10.02
12.36
11.46
9.52
6.82
Receivable days
88.82
91.85
80.91
77.50
77.13
68.56
61.12
72.46
61.19
70.80
Inventory Days
57.18
67.79
60.85
56.35
63.81
63.24
52.24
54.83
51.22
60.61
Payable days
35.95
84.60
132.12
117.77
109.77
121.61
99.05
83.50
111.48
195.84
Cash Conversion Cycle
110.06
75.04
9.63
16.08
31.17
10.19
14.31
43.80
0.93
-64.43
Total Debt/Equity
0.21
0.33
0.29
0.45
0.68
1.14
1.57
1.91
1.73
0.57
Interest Cover
1.97
2.41
3.09
2.01
1.42
1.57
1.66
1.45
2.98
2.16

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.