Nifty

:

25476.10

Sensex

:

83536.08

-46.40 (-0.18%)
-176.43 (-0.21%)

Login

Nifty
Sensex

:
:

25476.10
83536.08

-46.40 (-0.18%)
-176.43 (-0.21%)

Apar Industries Ltd.

Electric Equipment

Rating :

66/99

BSE: 532259 | NSE: APARINDS

Watchlist

NSE BSE

8808.00

09-Jul-2025

Open
High
Low
Previous Close

8590
8880.5
8586.5
8620.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

69324
608399065
11779.9
4308.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35,378.44
43.08
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

35,087.55
0.58%
7.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.17
16.82
20.13

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.49
26.31
24.04

PAT CAGR (%)

10 Years
5 Years
3 Years

32.49
43.59
47.57

P:E (Median)

8 Years
5 Years
3 Years

16.73
17.49
28.27

P:BV (Average)

8 Years
5 Years
3 Years

3.57
4.45
6.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.61
10.60
14.68

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 212.1 204.47 232.88 285.77
P/E Ratio 41.53 43.08 37.82 30.82
Revenue 16153 18492 21744 25197
EBITDA 1522 1547 1811 2166
Net Income 825 821 936 1139
ROA 9.3 7.9 7.5 8.2
P/B Ratio 9.57 7.86 6.74 5.76
ROE 27 19.6 19.3 19.99
FCFF -898 516 549 1045
FCFF Yield -2.89 1.66 1.77 3.36
Net Debt -275 -385 100 -53
BVPS 920.06 1121.12 1306.6 1528.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 4,980.63 4,225.59 17.87% 4,509.50 3,742.25 20.50% 4,315.58 3,641.15 18.52% 3,746.54 3,500.28 7.04%
Expenses 4,534.91 3,808.23 19.08% 4,163.22 3,360.90 23.87% 3,986.97 3,293.73 21.05% 3,389.23 3,169.31 6.94%
EBITDA 445.72 417.36 6.80% 346.28 381.35 -9.20% 328.61 347.42 -5.41% 357.31 330.97 7.96%
EBIDTM 8.95% 9.88% 7.68% 10.19% 7.61% 9.54% 9.54% 9.46%
Other Income 15.82 29.58 -46.52% 36.25 22.74 59.41% 34.82 23.22 49.96% 18.34 15.72 16.67%
Interest 96.54 96.57 -0.03% 113.84 107.94 5.47% 95.13 97.77 -2.70% 85.33 64.12 33.08%
Depreciation 32.53 28.07 15.89% 30.11 25.41 18.50% 28.89 25.00 15.56% 27.96 24.09 16.06%
PBT 332.47 322.30 3.16% 238.58 270.74 -11.88% 239.41 247.87 -3.41% 262.36 258.48 1.50%
Tax 88.20 83.86 5.18% 62.52 64.92 -3.70% 61.63 62.26 -1.01% 66.80 65.10 2.61%
PAT 244.27 238.44 2.45% 176.06 205.82 -14.46% 177.78 185.61 -4.22% 195.56 193.38 1.13%
PATM 4.90% 5.64% 3.90% 5.50% 4.12% 5.10% 5.22% 5.52%
EPS 60.76 59.31 2.44% 43.80 51.20 -14.45% 44.22 46.17 -4.22% 48.65 48.10 1.14%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 5,209.76 4,455.11 16.94% 4,716.42 4,008.53 17.66% 4,644.51 3,922.25 18.41% 4,010.52 3,767.09 6.46%
Expenses 4,751.53 4,028.41 17.95% 4,360.32 3,603.49 21.00% 4,287.97 3,574.99 19.94% 3,634.89 3,420.93 6.25%
EBITDA 458.23 426.70 7.39% 356.10 405.04 -12.08% 356.54 347.26 2.67% 375.63 346.16 8.51%
EBIDTM 8.80% 9.58% 7.55% 10.10% 7.68% 8.85% 9.37% 9.19%
Other Income 17.13 27.46 -37.62% 34.18 21.00 62.76% 32.78 21.25 54.26% 16.22 13.86 17.03%
Interest 99.65 101.08 -1.41% 118.35 112.82 4.90% 100.56 103.08 -2.44% 90.35 69.60 29.81%
Depreciation 35.62 31.47 13.19% 33.37 28.84 15.71% 32.06 28.17 13.81% 31.11 27.23 14.25%
PBT 340.09 321.61 5.75% 238.56 284.38 -16.11% 256.70 237.26 8.19% 270.39 263.19 2.74%
Tax 90.06 85.40 5.46% 63.56 66.73 -4.75% 62.85 62.89 -0.06% 67.85 65.72 3.24%
PAT 250.03 236.21 5.85% 175.00 217.65 -19.60% 193.85 174.37 11.17% 202.54 197.47 2.57%
PATM 4.80% 5.30% 3.71% 5.43% 4.17% 4.45% 5.05% 5.24%
EPS 62.23 58.81 5.82% 43.54 54.16 -19.61% 48.26 45.43 6.23% 50.42 51.59 -2.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 17,552.25 15,109.28 13,152.55 8,592.33 5,960.82 7,017.15 7,586.27 5,515.74 4,775.58 5,024.36 5,010.97 Net Sales Growth 16.17% 14.88% 53.07% 44.15% -15.05% -7.50% 37.54% 15.50% -4.95% 0.27% Cost Of Goods Sold 13,871.14 11,616.44 10,070.02 6,656.86 4,491.79 5,375.64 6,015.65 4,238.05 3,518.87 3,848.77 3,994.13 Gross Profit 3,681.11 3,492.84 3,082.53 1,935.47 1,469.03 1,641.51 1,570.62 1,277.69 1,256.71 1,175.59 1,016.84 GP Margin 20.97% 23.12% 23.44% 22.53% 24.64% 23.39% 20.70% 23.16% 26.32% 23.40% 20.29% Total Expenditure 16,074.33 13,593.89 11,996.53 8,109.60 5,576.74 6,553.26 7,099.88 5,104.43 4,340.75 4,651.37 4,758.14 Power & Fuel Cost - 159.06 126.20 89.29 77.76 91.04 100.06 59.81 61.11 56.42 59.36 % Of Sales - 1.05% 0.96% 1.04% 1.30% 1.30% 1.32% 1.08% 1.28% 1.12% 1.18% Employee Cost - 268.03 205.71 160.16 150.43 160.02 139.57 118.77 104.74 90.27 69.98 % Of Sales - 1.77% 1.56% 1.86% 2.52% 2.28% 1.84% 2.15% 2.19% 1.80% 1.40% Manufacturing Exp. - 504.52 393.00 523.55 447.25 469.20 443.14 345.29 347.99 328.93 288.36 % Of Sales - 3.34% 2.99% 6.09% 7.50% 6.69% 5.84% 6.26% 7.29% 6.55% 5.75% General & Admin Exp. - 149.00 143.81 73.62 56.95 76.53 72.95 63.12 53.87 47.32 40.82 % Of Sales - 0.99% 1.09% 0.86% 0.96% 1.09% 0.96% 1.14% 1.13% 0.94% 0.81% Selling & Distn. Exp. - 758.57 917.72 475.68 280.32 272.19 272.60 228.59 198.99 226.43 258.29 % Of Sales - 5.02% 6.98% 5.54% 4.70% 3.88% 3.59% 4.14% 4.17% 4.51% 5.15% Miscellaneous Exp. - 138.27 140.07 130.44 72.24 109.78 58.60 53.20 57.76 53.71 258.29 % Of Sales - 0.92% 1.06% 1.52% 1.21% 1.56% 0.77% 0.96% 1.21% 1.07% 0.94% EBITDA 1,477.92 1,515.39 1,156.02 482.73 384.08 463.89 486.39 411.31 434.83 372.99 252.83 EBITDA Margin 8.42% 10.03% 8.79% 5.62% 6.44% 6.61% 6.41% 7.46% 9.11% 7.42% 5.05% Other Income 105.23 91.72 68.59 82.24 33.39 30.54 15.37 11.18 16.72 12.36 17.61 Interest 390.84 405.13 323.08 162.64 147.90 243.61 213.88 151.54 128.65 175.03 170.92 Depreciation 119.49 102.57 91.94 86.73 84.87 79.15 60.13 49.59 43.45 37.69 31.04 PBT 1,072.82 1,099.41 809.59 315.60 184.70 171.67 227.75 221.36 279.45 172.63 68.48 Tax 279.15 276.13 206.93 82.00 47.88 32.69 80.66 77.31 97.13 56.93 20.37 Tax Rate 26.02% 25.12% 25.56% 25.98% 25.92% 19.04% 35.42% 34.93% 34.76% 32.98% 29.85% PAT 793.67 823.28 602.66 233.60 136.82 138.98 147.09 144.05 182.32 115.70 47.86 PAT before Minority Interest 793.67 823.28 602.66 233.60 136.82 138.98 147.09 144.05 182.32 115.70 47.86 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.52% 5.45% 4.58% 2.72% 2.30% 1.98% 1.94% 2.61% 3.82% 2.30% 0.96% PAT Growth -3.59% 36.61% 157.99% 70.74% -1.55% -5.51% 2.11% -20.99% 57.58% 141.75% EPS 197.43 204.80 149.92 58.11 34.03 34.57 36.59 35.83 45.35 28.78 11.91

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 18,581.21 16,152.98 14,336.30 9,316.57 6,388.02 7,425.45 7,963.85 5,818.53 4,831.98 5,078.49 5,121.86 Net Sales Growth 15.03% 12.67% 53.88% 45.84% -13.97% -6.76% 36.87% 20.42% -4.85% -0.85% Cost Of Goods Sold 14,739.33 12,539.97 11,076.22 7,207.82 4,800.10 5,707.32 6,336.16 4,479.72 3,578.91 3,895.86 4,093.28 Gross Profit 3,841.88 3,613.01 3,260.08 2,108.75 1,587.92 1,718.13 1,627.69 1,338.81 1,253.07 1,182.63 1,028.58 GP Margin 20.68% 22.37% 22.74% 22.63% 24.86% 23.14% 20.44% 23.01% 25.93% 23.29% 20.08% Total Expenditure 17,034.71 14,588.12 13,096.53 8,783.75 5,959.43 6,938.78 7,473.44 5,393.19 4,399.97 4,700.58 4,858.15 Power & Fuel Cost - 159.90 127.04 89.98 78.28 91.78 100.81 60.49 61.18 56.42 59.36 % Of Sales - 0.99% 0.89% 0.97% 1.23% 1.24% 1.27% 1.04% 1.27% 1.11% 1.16% Employee Cost - 288.85 220.50 172.49 160.38 168.83 148.02 126.08 107.37 90.97 79.38 % Of Sales - 1.79% 1.54% 1.85% 2.51% 2.27% 1.86% 2.17% 2.22% 1.79% 1.55% Manufacturing Exp. - 481.31 371.42 543.34 463.13 482.99 458.75 363.82 349.94 329.20 288.41 % Of Sales - 2.98% 2.59% 5.83% 7.25% 6.50% 5.76% 6.25% 7.24% 6.48% 5.63% General & Admin Exp. - 161.03 156.95 79.88 66.32 85.29 82.18 67.90 55.47 47.82 47.25 % Of Sales - 1.00% 1.09% 0.86% 1.04% 1.15% 1.03% 1.17% 1.15% 0.94% 0.92% Selling & Distn. Exp. - 797.12 995.55 546.06 312.78 288.90 288.51 241.43 199.79 226.50 242.46 % Of Sales - 4.93% 6.94% 5.86% 4.90% 3.89% 3.62% 4.15% 4.13% 4.46% 4.73% Miscellaneous Exp. - 159.94 148.85 144.18 78.44 114.89 62.10 56.74 60.38 54.29 242.46 % Of Sales - 0.99% 1.04% 1.55% 1.23% 1.55% 0.78% 0.98% 1.25% 1.07% 0.94% EBITDA 1,546.50 1,564.86 1,239.77 532.82 428.59 486.67 490.41 425.34 432.01 377.91 263.71 EBITDA Margin 8.32% 9.69% 8.65% 5.72% 6.71% 6.55% 6.16% 7.31% 8.94% 7.44% 5.15% Other Income 100.31 89.38 63.26 77.64 29.88 24.00 15.60 11.37 16.88 12.53 11.29 Interest 408.91 432.07 344.11 170.74 156.76 254.14 223.12 158.07 130.52 175.14 171.07 Depreciation 132.16 115.71 104.34 97.84 93.44 87.12 66.67 55.87 44.97 37.76 31.21 PBT 1,105.74 1,106.46 854.58 341.88 208.27 169.41 216.22 222.77 273.40 177.54 72.72 Tax 284.32 280.74 216.84 85.27 47.77 34.26 80.16 78.03 97.15 57.26 23.06 Tax Rate 25.71% 25.37% 25.37% 24.94% 22.94% 20.22% 37.07% 35.03% 35.53% 32.25% 31.82% PAT 821.42 825.11 637.72 256.73 160.50 135.15 136.06 144.74 176.25 120.28 49.51 PAT before Minority Interest 821.42 825.11 637.72 256.73 160.50 135.15 136.06 144.74 176.25 120.28 49.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.10 PAT Margin 4.42% 5.11% 4.45% 2.76% 2.51% 1.82% 1.71% 2.49% 3.65% 2.37% 0.97% PAT Growth -0.52% 29.38% 148.40% 59.96% 18.76% -0.67% -6.00% -17.88% 46.53% 142.94% EPS 204.33 205.25 158.64 63.86 39.93 33.62 33.85 36.00 43.84 29.92 12.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,695.72 2,059.50 1,585.10 1,296.08 1,088.96 1,125.20 1,019.56 948.05 760.53 636.92 Share Capital 40.17 38.27 38.27 38.27 38.27 38.27 38.27 38.27 38.50 38.50 Total Reserves 3,655.55 2,021.23 1,546.83 1,257.81 1,050.69 1,086.93 981.29 909.78 722.03 598.42 Non-Current Liabilities 377.53 208.36 274.18 225.60 185.87 132.43 145.92 85.96 96.31 128.23 Secured Loans 334.31 151.37 195.37 184.63 156.61 84.48 105.80 34.77 60.28 94.79 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 13.78 12.31 12.19 8.13 7.42 5.49 4.64 4.33 3.54 3.70 Current Liabilities 4,916.98 5,336.99 4,297.09 3,134.02 3,036.68 3,425.41 2,833.45 2,196.40 1,920.52 2,083.90 Trade Payables 4,406.34 4,837.23 3,854.89 2,878.31 2,706.74 3,132.39 2,425.67 1,704.05 1,389.63 1,561.15 Other Current Liabilities 413.51 363.75 388.32 220.89 264.76 192.33 162.75 213.06 131.06 120.39 Short Term Borrowings 0.04 96.55 39.05 21.49 63.75 87.82 169.75 186.47 263.80 386.67 Short Term Provisions 97.09 39.46 14.83 13.33 1.43 12.87 75.28 92.82 136.03 15.69 Total Liabilities 8,990.23 7,604.85 6,156.37 4,655.70 4,311.51 4,683.04 3,998.93 3,230.41 2,777.36 2,849.05 Net Block 1,043.43 793.17 732.24 733.12 742.44 603.61 544.18 467.59 397.61 372.63 Gross Block 1,617.09 1,276.24 1,133.56 1,058.32 986.59 776.77 662.37 538.04 432.62 600.97 Accumulated Depreciation 573.66 483.07 401.32 325.20 244.15 173.16 118.19 70.45 35.01 228.34 Non Current Assets 1,293.11 1,043.81 888.41 809.39 843.01 739.38 596.79 543.28 598.89 455.37 Capital Work in Progress 122.38 99.31 37.16 28.71 54.71 103.49 19.07 27.75 20.81 9.47 Non Current Investment 9.68 5.47 1.67 1.67 0.28 0.27 0.28 0.27 0.26 29.93 Long Term Loans & Adv. 113.93 143.30 70.26 38.86 41.79 28.03 31.19 46.91 179.20 43.34 Other Non Current Assets 3.69 2.56 47.08 7.03 3.79 3.98 2.07 0.76 1.01 0.00 Current Assets 7,697.12 6,561.04 5,267.96 3,846.31 3,468.50 3,943.66 3,402.14 2,687.13 2,178.47 2,393.68 Current Investments 0.27 50.10 30.00 60.00 0.00 186.92 0.00 118.57 109.24 0.72 Inventories 2,642.66 2,460.75 1,991.55 1,479.01 1,268.00 1,223.34 1,141.38 935.36 765.95 929.39 Sundry Debtors 3,726.05 2,987.44 2,423.31 1,791.49 1,803.58 2,077.12 1,683.63 1,234.09 1,069.56 1,239.17 Cash & Bank 620.66 438.96 255.90 198.85 154.24 195.47 235.36 96.66 89.45 37.76 Other Current Assets 707.48 198.42 239.97 114.13 242.68 260.81 341.77 302.45 144.27 186.64 Short Term Loans & Adv. 573.19 425.37 327.23 202.83 113.49 164.57 243.32 224.74 99.90 148.02 Net Current Assets 2,780.14 1,224.05 970.87 712.29 431.82 518.25 568.69 490.73 257.95 309.78 Total Assets 8,990.23 7,604.85 6,156.37 4,655.70 4,311.51 4,683.04 3,998.93 3,230.41 2,777.36 2,849.05

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,876.44 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 Share Capital 40.17 38.27 38.27 38.27 38.27 38.27 38.27 38.27 38.50 38.50 Total Reserves 3,836.27 2,198.12 1,676.96 1,361.25 1,128.16 1,164.10 1,069.98 997.85 815.44 691.31 Non-Current Liabilities 423.13 257.75 324.10 278.84 256.04 179.88 203.91 143.56 121.05 128.43 Secured Loans 334.31 151.37 195.38 184.63 187.93 130.31 161.86 90.55 83.47 94.79 Unsecured Loans 0.00 0.00 0.00 6.96 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 14.05 12.45 12.32 8.13 8.18 6.00 4.91 4.39 3.55 4.01 Current Liabilities 5,316.19 5,723.51 4,568.20 3,320.62 3,231.33 3,574.72 2,963.69 2,268.54 1,943.57 2,096.47 Trade Payables 4,813.05 5,206.30 4,083.41 3,038.08 2,847.96 3,263.73 2,551.12 1,772.49 1,395.91 1,573.01 Other Current Liabilities 393.93 370.95 426.45 246.68 287.92 210.30 166.82 216.45 147.83 121.03 Short Term Borrowings 4.35 94.27 39.06 21.48 94.02 87.82 169.75 186.47 263.80 386.67 Short Term Provisions 104.86 51.99 19.28 14.38 1.43 12.87 76.00 93.13 136.03 15.76 Total Liabilities 9,615.76 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 Net Block 1,192.83 950.48 881.24 877.91 884.66 708.84 648.52 573.87 397.85 394.56 Gross Block 1,836.75 1,489.88 1,326.50 1,235.80 1,152.99 897.81 775.99 647.28 434.90 624.36 Accumulated Depreciation 643.92 539.40 445.26 357.89 268.33 188.97 127.47 73.41 37.05 229.80 Non Current Assets 1,445.79 1,211.10 1,049.67 956.41 986.57 845.16 702.97 650.64 668.10 449.59 Capital Work in Progress 122.45 99.31 38.49 28.71 54.71 103.48 19.50 27.75 56.11 10.24 Non Current Investment 7.38 4.18 0.52 0.40 0.00 0.00 0.00 0.00 3.21 0.00 Long Term Loans & Adv. 119.44 154.57 82.34 42.37 43.41 28.86 33.90 30.08 182.64 44.79 Other Non Current Assets 3.69 2.56 47.08 7.02 3.79 3.98 1.05 18.94 28.29 0.00 Current Assets 8,169.97 7,006.55 5,557.86 4,042.57 3,667.23 4,111.81 3,572.88 2,797.58 2,250.46 2,506.33 Current Investments 3.38 50.10 30.00 60.00 0.00 186.92 0.00 118.57 109.24 5.26 Inventories 2,864.46 2,575.64 2,138.65 1,562.71 1,331.43 1,282.88 1,212.26 993.54 769.76 944.25 Sundry Debtors 3,928.91 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 Cash & Bank 646.03 530.10 266.41 222.45 176.23 225.29 274.37 122.97 133.86 100.47 Other Current Assets 727.19 204.09 245.41 119.17 260.97 275.11 351.77 308.18 147.21 189.35 Short Term Loans & Adv. 588.01 448.55 346.26 217.67 118.43 165.93 242.65 223.12 98.76 150.73 Net Current Assets 2,853.78 1,283.04 989.66 721.95 435.90 537.09 609.19 529.04 306.89 409.86 Total Assets 9,615.76 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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -235.47 577.38 218.38 226.47 105.45 629.71 203.83 310.50 400.96 227.23 PBT 1,099.41 809.59 315.60 184.70 171.67 227.75 221.36 279.45 172.63 68.23 Adjustment 415.86 334.47 191.21 151.68 270.12 172.13 143.21 99.39 104.68 89.75 Changes in Working Capital -1,508.62 -356.09 -200.29 -66.49 -257.69 301.83 -101.56 32.19 158.00 83.63 Cash after chg. in Working capital 6.65 787.97 306.52 269.89 184.10 701.71 263.01 411.03 435.31 241.61 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -242.12 -210.59 -88.14 -43.42 -78.65 -72.00 -59.18 -100.53 -34.35 -14.38 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 -263.56 -250.94 -76.08 -116.23 54.95 -381.22 0.41 -110.79 -174.05 -47.30 Net Fixed Assets -363.92 -204.83 -83.69 -45.73 -161.04 -198.82 -115.65 -112.36 157.01 -52.80 Net Investments 45.62 -23.90 30.00 -61.39 186.91 -186.91 118.56 -9.34 -78.85 -0.66 Others 54.74 -22.21 -22.39 -9.11 29.08 4.51 -2.50 10.91 -252.21 6.16 Cash from Financing Activity 649.86 -160.93 -82.43 -67.52 -202.01 -288.50 -65.40 -192.93 -176.20 -369.40 Net Cash Inflow / Outflow 150.83 165.51 59.87 42.72 -41.61 -40.01 138.84 6.78 50.71 -189.47 Opening Cash & Equivalents 407.68 242.65 183.42 141.11 183.42 235.35 96.66 89.45 37.76 227.23 Closing Cash & Equivalent 558.63 407.68 242.65 183.42 141.93 195.47 235.35 96.66 89.45 37.76

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -283.29 698.34 243.75 281.37 94.17 632.04 225.04 312.44 413.51 298.43 PBT 1,106.46 854.58 341.88 208.27 169.41 216.22 222.77 273.40 220.65 72.47 Adjustment 449.35 356.98 206.71 164.33 291.94 184.37 153.31 102.08 67.09 98.13 Changes in Working Capital -1,591.72 -294.23 -214.01 -47.09 -287.46 304.07 -91.38 37.46 159.70 146.14 Cash after chg. in Working capital -35.91 917.33 334.58 325.51 173.89 704.66 284.70 412.94 447.44 316.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -247.38 -218.99 -90.83 -44.14 -79.72 -72.62 -59.66 -100.50 -33.93 -18.31 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 -268.14 -267.45 -90.61 -114.70 45.22 -387.94 -4.57 -166.31 -152.23 -59.30 Net Fixed Assets -363.92 -204.83 -83.69 -45.73 -161.04 -198.82 -115.65 -112.36 157.01 -52.80 Net Investments 45.62 -23.90 30.00 -61.39 186.91 -186.91 118.56 -9.34 -78.85 -0.66 Others 50.16 -38.72 -36.92 -7.58 19.35 -2.21 -7.48 -44.61 -230.39 -5.84 Cash from Financing Activity 635.16 -185.55 -106.35 -123.16 -188.83 -293.32 -68.92 -157.45 -224.79 -369.27 Net Cash Inflow / Outflow 83.73 245.34 46.79 43.51 -49.44 -49.22 151.55 -11.32 36.49 -130.14 Opening Cash & Equivalents 498.81 253.16 207.02 163.92 213.24 274.37 122.97 133.86 100.47 230.61 Closing Cash & Equivalent 584.00 498.81 253.16 207.02 163.92 225.28 274.37 122.97 136.96 100.47

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 920.02 538.15 414.19 338.67 284.55 294.02 266.41 247.73 197.54 165.43 ROA 9.92% 8.76% 4.32% 3.05% 3.09% 3.39% 3.99% 6.07% 4.11% 1.66% ROE 28.61% 33.07% 16.22% 11.47% 12.55% 13.72% 14.64% 21.34% 16.56% 7.70% ROCE 46.56% 53.56% 28.18% 23.29% 31.40% 33.43% 29.62% 35.24% 30.86% 18.91% Fixed Asset Turnover 10.48 10.94 7.84 5.83 7.96 10.54 9.39 10.78 10.64 9.64 Receivable days 80.78 74.89 89.52 110.07 100.93 90.47 94.48 80.35 76.65 75.79 Inventory Days 61.41 61.63 73.71 84.10 64.79 56.89 67.25 59.34 56.28 64.39 Payable days 21.59 33.54 57.95 76.21 46.55 34.64 85.68 131.06 117.86 110.74 Cash Conversion Cycle 120.60 102.98 105.29 117.96 119.18 112.72 76.05 8.62 15.07 29.44 Total Debt/Equity 0.11 0.15 0.18 0.18 0.22 0.17 0.30 0.26 0.47 0.78 Interest Cover 3.71 3.51 2.94 2.25 1.70 2.06 2.46 3.17 1.99 1.40

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 965.01 584.37 448.19 365.70 304.79 314.18 289.59 270.74 221.80 189.56 ROA 9.25% 8.60% 4.42% 3.33% 2.81% 2.95% 3.75% 5.54% 4.10% 1.66% ROE 27.00% 32.28% 16.48% 12.51% 11.41% 11.78% 13.50% 18.65% 15.19% 6.93% ROCE 45.08% 52.72% 27.94% 23.20% 28.82% 30.03% 27.09% 31.32% 28.65% 17.96% Fixed Asset Turnover 9.75 10.20 7.27 5.35 7.24 9.52 8.35 9.77 10.48 9.46 Receivable days 80.24 72.77 86.03 107.40 99.30 88.82 91.85 80.91 77.50 77.13 Inventory Days 61.25 59.88 72.51 82.68 64.25 57.18 67.79 60.85 56.35 63.81 Payable days 28.18 39.48 58.52 79.62 49.69 35.97 84.60 132.12 117.77 109.77 Cash Conversion Cycle 113.30 93.16 100.02 110.46 113.86 110.04 75.04 9.63 16.08 31.17 Total Debt/Equity 0.10 0.14 0.17 0.19 0.27 0.21 0.33 0.29 0.45 0.68 Interest Cover 3.56 3.48 3.00 2.33 1.67 1.97 2.41 3.09 2.01 1.42

Top Investors:

axis mutual fund trustee limited

hdfc trustee company ltd

kotak emerging equity scheme

nippon life india trustee ltd

government pension fund global

hsbc small cap fund

motilal oswal large and midcap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback