Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Finance - NBFC - MFI

Rating :
68/99

BSE: 531179 | NSE: ARMANFIN

1403.40
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1424.00
  • 1425.00
  • 1387.25
  • 1412.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11189
  •  157.24
  •  1528.90
  •  673.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,190.67
  • 27.12
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,038.02
  • N/A
  • 5.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.39%
  • 3.52%
  • 31.31%
  • FII
  • DII
  • Others
  • 5.14%
  • 0.00%
  • 32.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.00
  • 24.57
  • 3.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.08
  • 25.55
  • -0.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.24
  • 34.15
  • -8.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.60
  • 24.56
  • 27.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 3.41
  • 3.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 9.70
  • 10.63

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
78.38
49.33
58.89%
75.65
45.00
68.11%
57.77
47.20
22.39%
50.32
50.77
-0.89%
Expenses
30.04
23.15
29.76%
28.70
25.01
14.75%
23.69
27.14
-12.71%
23.55
30.89
-23.76%
EBITDA
48.34
26.18
84.64%
46.96
19.98
135.04%
34.08
20.07
69.81%
26.76
19.89
34.54%
EBIDTM
61.67%
53.07%
62.07%
44.41%
59.00%
42.51%
53.19%
39.16%
Other Income
0.52
0.37
40.54%
0.16
0.24
-33.33%
0.91
0.67
35.82%
0.50
0.92
-45.65%
Interest
28.57
19.84
44.00%
24.70
20.18
22.40%
25.21
17.21
46.48%
19.69
18.64
5.63%
Depreciation
0.27
0.21
28.57%
0.34
0.20
70.00%
0.20
0.20
0.00%
0.21
0.20
5.00%
PBT
20.01
6.50
207.85%
22.08
-0.15
-
9.58
3.33
187.69%
7.36
1.96
275.51%
Tax
4.30
2.93
46.76%
5.80
-1.02
-
2.56
0.40
540.00%
2.51
0.45
457.78%
PAT
15.71
3.57
340.06%
16.28
0.87
1,771.26%
7.02
2.92
140.41%
4.85
1.52
219.08%
PATM
20.05%
7.24%
21.52%
1.93%
12.15%
6.19%
9.64%
2.98%
EPS
18.51
4.21
339.67%
19.17
1.02
1,779.41%
8.27
3.44
140.41%
5.71
1.78
220.79%

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
262.12
234.01
194.36
211.51
138.91
78.01
53.57
40.69
29.60
24.47
16.98
Net Sales Growth
36.31%
20.40%
-8.11%
52.26%
78.07%
45.62%
31.65%
37.47%
20.96%
44.11%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
262.12
234.01
194.36
211.51
138.91
78.01
53.57
40.69
29.60
24.47
16.98
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
105.98
99.08
103.20
72.20
43.87
34.76
20.98
13.12
9.53
8.64
6.47
Power & Fuel Cost
-
0.46
0.34
0.35
0.24
0.16
0.12
0.10
0.08
0.06
0.05
% Of Sales
-
0.20%
0.17%
0.17%
0.17%
0.21%
0.22%
0.25%
0.27%
0.25%
0.29%
Employee Cost
-
41.85
35.57
36.46
25.64
16.38
10.19
6.28
5.22
4.55
3.26
% Of Sales
-
17.88%
18.30%
17.24%
18.46%
21.00%
19.02%
15.43%
17.64%
18.59%
19.20%
Manufacturing Exp.
-
4.18
3.43
3.43
2.30
1.58
1.11
0.81
0.62
0.49
0.40
% Of Sales
-
1.79%
1.76%
1.62%
1.66%
2.03%
2.07%
1.99%
2.09%
2.00%
2.36%
General & Admin Exp.
-
15.07
9.25
11.21
9.37
7.97
6.08
4.45
2.41
2.82
2.16
% Of Sales
-
6.44%
4.76%
5.30%
6.75%
10.22%
11.35%
10.94%
8.14%
11.52%
12.72%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
37.98
54.95
21.11
6.55
8.84
3.60
1.58
1.29
0.78
0.00
% Of Sales
-
16.23%
28.27%
9.98%
4.72%
11.33%
6.72%
3.88%
4.36%
3.19%
3.83%
EBITDA
156.14
134.93
91.16
139.31
95.04
43.25
32.59
27.57
20.07
15.83
10.51
EBITDA Margin
59.57%
57.66%
46.90%
65.86%
68.42%
55.44%
60.84%
67.76%
67.80%
64.69%
61.90%
Other Income
2.09
1.39
1.34
3.64
0.67
1.17
0.09
0.10
0.17
0.07
0.08
Interest
98.17
89.85
79.93
88.38
59.00
34.25
22.52
15.38
10.74
9.12
5.73
Depreciation
1.02
0.95
0.81
0.80
0.48
0.37
0.29
0.18
0.24
0.11
0.11
PBT
59.03
45.52
11.76
53.78
36.23
9.79
9.87
12.11
9.26
6.67
4.75
Tax
15.17
13.80
1.15
12.26
9.80
2.50
3.54
4.11
3.10
2.14
1.41
Tax Rate
25.70%
30.32%
9.78%
22.80%
27.05%
25.54%
35.87%
33.94%
33.48%
32.08%
29.68%
PAT
43.86
31.72
10.62
41.52
26.43
7.30
6.32
8.00
6.16
4.53
3.34
PAT before Minority Interest
43.86
31.72
10.62
41.52
26.43
7.30
6.32
8.00
6.16
4.53
3.34
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
16.73%
13.55%
5.46%
19.63%
19.03%
9.36%
11.80%
19.66%
20.81%
18.51%
19.67%
PAT Growth
393.92%
198.68%
-74.42%
57.09%
262.05%
15.51%
-21.00%
29.87%
35.98%
35.63%
 
EPS
51.60
37.32
12.49
48.85
31.09
8.59
7.44
9.41
7.25
5.33
3.93

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
212.69
186.76
172.23
123.21
56.90
56.00
50.46
39.25
33.71
22.75
Share Capital
8.49
8.49
8.45
6.95
6.92
11.92
11.92
6.92
6.92
5.65
Total Reserves
204.08
178.13
163.12
115.40
49.98
44.08
38.54
31.90
26.79
16.95
Non-Current Liabilities
958.78
650.02
670.34
610.11
221.71
47.99
45.70
22.28
10.31
6.06
Secured Loans
949.13
647.49
659.33
590.47
207.10
48.17
45.77
22.35
10.28
6.01
Unsecured Loans
25.00
15.00
15.00
21.56
15.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.16
0.90
0.80
0.00
0.66
0.26
0.29
0.15
0.10
0.11
Current Liabilities
81.43
123.21
74.93
33.61
199.77
127.48
111.93
84.25
73.38
57.25
Trade Payables
1.18
0.76
0.78
0.97
0.27
0.00
0.96
0.73
0.00
0.00
Other Current Liabilities
33.93
25.66
24.59
13.23
130.61
65.50
60.91
30.53
15.55
21.40
Short Term Borrowings
15.56
58.93
23.44
0.00
49.76
42.38
33.39
41.62
50.39
31.17
Short Term Provisions
30.77
37.86
26.12
19.42
19.13
19.60
16.68
11.38
7.45
4.69
Total Liabilities
1,252.90
959.99
917.50
766.93
478.38
231.47
208.09
145.78
117.40
86.06
Net Block
4.87
4.08
4.45
3.51
2.82
2.53
1.94
1.61
1.82
1.04
Gross Block
9.34
7.59
7.15
5.42
4.29
3.63
2.95
2.50
2.57
1.68
Accumulated Depreciation
4.46
3.52
2.71
1.91
1.47
1.11
1.00
0.89
0.75
0.64
Non Current Assets
10.81
7.25
7.70
6.83
93.25
37.96
36.35
18.08
15.42
16.62
Capital Work in Progress
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
5.92
3.18
3.26
3.32
2.70
2.40
1.40
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
77.23
26.86
26.26
14.10
10.87
14.60
Other Non Current Assets
0.00
0.00
0.00
0.00
10.50
6.17
6.75
2.36
2.72
0.98
Current Assets
1,242.08
952.73
909.80
760.11
385.13
193.51
171.74
127.69
101.99
69.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
7.42
5.54
1.97
1.23
0.81
0.57
Cash & Bank
142.34
168.37
96.84
68.54
18.85
21.38
10.70
16.76
15.09
7.50
Other Current Assets
1,099.74
5.31
1.68
1.17
358.85
166.58
159.07
109.70
86.08
61.37
Short Term Loans & Adv.
1,095.29
779.05
811.28
690.40
358.55
166.58
159.07
109.70
86.08
61.37
Net Current Assets
1,160.65
829.52
834.86
726.50
185.36
66.02
59.81
43.45
28.61
12.18
Total Assets
1,252.89
959.98
917.50
766.94
478.38
231.47
208.09
145.77
117.41
86.06

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
-280.70
5.91
-75.75
-220.76
-202.57
21.42
-1.03
6.87
-6.23
-24.43
PBT
45.52
11.76
53.78
36.23
9.79
9.87
12.11
9.26
6.67
4.75
Adjustment
-124.64
-70.86
-103.02
-76.05
39.87
25.77
15.37
11.67
9.09
0.22
Changes in Working Capital
-323.63
-34.54
-122.84
-249.89
-248.26
-10.79
-24.14
-11.08
-19.79
-27.76
Cash after chg. in Working capital
-402.75
-93.63
-172.08
-289.71
-198.59
24.85
3.34
9.85
-4.03
-22.78
Interest Paid
-83.96
-75.72
-86.12
-57.69
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.55
-6.37
-17.75
-8.16
-3.98
-3.43
-4.37
-2.98
-2.20
-1.65
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
223.56
181.63
200.21
134.80
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.97
1.52
1.90
-0.63
-12.24
-1.68
-6.91
-0.75
-2.45
0.07
Net Fixed Assets
-0.18
-0.04
-0.15
0.59
-0.05
0.24
-0.19
0.14
-0.86
-0.07
Net Investments
-27.85
-2.82
-11.28
-28.67
-7.00
-5.00
-0.42
0.00
-5.00
-3.00
Others
26.06
4.38
13.33
27.45
-5.19
3.08
-6.30
-0.89
3.41
3.14
Cash from Financing Activity
270.28
22.20
93.82
251.73
205.40
-9.45
1.26
-5.48
16.46
21.98
Net Cash Inflow / Outflow
-12.39
29.63
19.97
30.34
-9.41
10.29
-6.67
0.64
7.78
-2.39
Opening Cash & Equivalents
87.92
58.29
38.32
7.98
17.39
7.30
13.97
13.33
5.55
7.93
Closing Cash & Equivalent
75.53
87.92
58.29
38.32
7.98
17.59
7.30
13.97
13.33
5.55

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.)
250.33
219.85
203.02
175.99
82.17
73.65
65.65
56.07
48.68
40.00
ROA
2.87%
1.13%
4.93%
4.24%
2.06%
2.88%
4.52%
4.68%
4.45%
4.36%
ROE
15.89%
5.93%
28.25%
29.49%
13.52%
13.11%
18.98%
16.98%
16.09%
19.36%
ROCE
12.83%
10.31%
17.71%
16.04%
13.34%
16.34%
17.16%
16.63%
16.71%
15.38%
Fixed Asset Turnover
27.64
26.36
33.65
28.63
19.70
16.28
14.93
11.66
11.51
10.32
Receivable days
0.00
0.00
0.00
0.00
30.34
25.60
14.37
12.60
10.32
12.11
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
7.71
12.26
5.21
0.00
41.50
21.40
0.00
0.00
Cash Conversion Cycle
0.00
0.00
-7.71
-12.26
25.13
25.60
-27.13
-8.80
10.32
12.11
Total Debt/Equity
4.66
3.87
4.07
5.00
6.95
2.71
2.73
2.39
2.22
2.55
Interest Cover
1.51
1.15
1.61
1.61
1.29
1.44
1.79
1.86
1.73
1.83

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.